| |||||||||

Cash Flow Statement (USD) Annual | Quarterly | |||||||
|---|---|---|---|---|---|---|---|
| QUARTER ENDING |
|
30-SEP 2008 |
31-DEC 2008 |
31-MAR 2009 |
30-JUN 2009 |
30-SEP 2009 |
|
| Net Income | 244K | 246K | 165K | 254K | 248K | ||
| Depreciation | 165K | 146K | 163K | 164K | 158K | ||
| Amortization | 0 | 0 | 0 | 0 | 0 | ||
| Deferred Taxes | 0 | 11K | 0 | 0 | 0 | ||
| Change In Working Capital | -209K | 650K | 0 | 0 | 0 | ||
| Other Non Cash Operating Items | 29K | -24K | 0 | 0 | 0 | ||
| Cash From Operations | 229K | 1.03M | -841K | -306K | -330K | ||
| Capital Expenditures | -1.74M | -233K | -46K | -161K | -288K | ||
| Sale of Assets | 0 | 0 | 0 | 0 | 0 | ||
| Acquisitions | 0 | 0 | 0 | 0 | 0 | ||
| Investments | 0 | 22K | 0 | 0 | 0 | ||
| Other Investing Activities | -1.74M | -254K | 0 | 0 | 0 | ||
| Cash from Investing | -1.74M | -232K | -46K | -153K | -300K | ||
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | ||
| Sale / Purchase of Stock | 7K | -7K | 0 | 0 | 0 | ||
| Net Borrowings | 1.47M | -466K | 0 | 0 | 0 | ||
| Other Financing Cash Flows | -7K | 7K | 0 | 0 | 0 | ||
| Cash From Financing | 1.47M | -466K | 537K | 459K | 637K | ||
| Foreign Exchange Effect | 0 | 0 | 0 | 0 | 0 | ||
| Net Change in Cash | -47K | 332K | -350K | 0 | 7K | ||
| ||||||