| |||||||||

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 | -437K | -1.23M | -454K | -898K | -878K | ||
| Depreciation | 572K | 572K | 525K | 704K | 302K | ||
| Amortization | 0 | 0 | 0 | 0 | 0 | ||
| Deferred Taxes | 0 | 0 | 0 | 0 | 0 | ||
| Change In Working Capital | 781K | 16K | 0 | 0 | 0 | ||
| Other Non Cash Operating Items | 325K | 1.06M | 0 | 0 | 0 | ||
| Cash From Operations | 1.24M | 420K | 1.62M | -343K | 468K | ||
| Capital Expenditures | -102K | -81K | -55K | -11K | -91K | ||
| Sale of Assets | 0 | 0 | 0 | 0 | 0 | ||
| Acquisitions | -225K | -251K | -6K | -1.00M | -1.36M | ||
| Investments | 0 | 8.40M | 0 | 0 | 0 | ||
| Other Investing Activities | 1.27M | -8.56M | 0 | 0 | 0 | ||
| Cash from Investing | 1.05M | -407K | -61K | -1.01M | -1.45M | ||
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | ||
| Sale / Purchase of Stock | 75K | 0 | 0 | 0 | 0 | ||
| Net Borrowings | -79K | -154K | 0 | 0 | 0 | ||
| Other Financing Cash Flows | -415K | 189K | 0 | 0 | 0 | ||
| Cash From Financing | -419K | 35K | 622K | -268K | 217K | ||
| Foreign Exchange Effect | 0 | 0 | 0 | 0 | 0 | ||
| Net Change in Cash | 1.87M | 48K | 2.18M | -1.62M | -769K | ||
| ||||||