| |||||||||

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 | -637K | -373K | -672K | 91K | 34K | ||
| Depreciation | 819K | 725K | 733K | 753K | 764K | ||
| Amortization | 62K | 63K | 0 | 0 | 0 | ||
| Deferred Taxes | 0 | 0 | 0 | 0 | 0 | ||
| Change In Working Capital | 46K | 213K | -60K | 0 | 0 | ||
| Other Non Cash Operating Items | 355K | 392K | 406K | 0 | 0 | ||
| Cash From Operations | 645K | 1.02M | 407K | 880K | 1.02M | ||
| Capital Expenditures | -251K | -360K | -157K | -359K | -376K | ||
| Sale of Assets | 0 | 0 | 0 | 0 | 0 | ||
| Acquisitions | -106K | -3K | 0 | 0 | 0 | ||
| Investments | 0 | 0 | 0 | 0 | 0 | ||
| Other Investing Activities | -251K | -360K | -157K | 0 | 0 | ||
| Cash from Investing | -357K | -363K | -157K | -359K | -376K | ||
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | ||
| Sale / Purchase of Stock | -1K | 2K | 0 | 0 | 0 | ||
| Net Borrowings | -39K | -39K | -252K | 0 | 0 | ||
| Other Financing Cash Flows | 0 | 0 | 0 | 0 | 0 | ||
| Cash From Financing | -40K | -37K | -252K | -6.35M | -82K | ||
| Foreign Exchange Effect | 0 | 0 | 0 | 0 | 0 | ||
| Net Change in Cash | 248K | 620K | -2K | -5.83M | 564K | ||
| ||||||