| |||||||||

Cash Flow Statement (USD) Annual | Quarterly | |||||||
|---|---|---|---|---|---|---|---|
| QUARTER ENDING |
|
30-JUN 2008 |
30-SEP 2008 |
31-DEC 2008 |
31-MAR 2009 |
30-JUN 2009 |
|
| Net Income | 2.20M | 2.00M | -841K | -1.20M | -333K | ||
| Depreciation | 442K | 456K | 479K | 504K | 500K | ||
| Amortization | 0 | 0 | 0 | 0 | 0 | ||
| Deferred Taxes | -24K | 588K | 48K | -58K | -12K | ||
| Change In Working Capital | 1.31M | -417K | 111K | 0 | 0 | ||
| Other Non Cash Operating Items | 139K | 120K | 589K | 0 | 0 | ||
| Cash From Operations | 4.07M | 2.74M | 386K | 912K | 1.43M | ||
| Capital Expenditures | -439K | -676K | -783K | -563K | -261K | ||
| Sale of Assets | 32K | 54K | 6K | 9K | 0 | ||
| Acquisitions | 0 | 0 | 0 | 0 | 0 | ||
| Investments | 0 | 0 | 0 | 0 | 0 | ||
| Other Investing Activities | -439K | -676K | -783K | 0 | 0 | ||
| Cash from Investing | -407K | -622K | -777K | -554K | -261K | ||
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | ||
| Sale / Purchase of Stock | 25K | 1K | -2.29M | 0 | 0 | ||
| Net Borrowings | 0 | 0 | 0 | 0 | 0 | ||
| Other Financing Cash Flows | 0 | 0 | 0 | 0 | 0 | ||
| Cash From Financing | 25K | 1K | -2.29M | 95K | 0 | ||
| Foreign Exchange Effect | 0 | 0 | 0 | 0 | 0 | ||
| Net Change in Cash | 3.69M | 2.12M | -2.68M | 453K | 1.17M | ||
| ||||||