| |||||||||

Cash Flow Statement (USD) Annual | Quarterly | |||||||
|---|---|---|---|---|---|---|---|
| QUARTER ENDING |
|
30-SEP 2007 |
31-DEC 2007 |
31-MAR 2008 |
30-JUN 2008 |
30-SEP 2008 |
|
| Net Income | -355K | -642K | -749K | -613K | -409K | ||
| Depreciation | 12K | 12K | 12K | 12K | 11K | ||
| Amortization | 0 | 0 | 0 | 0 | 0 | ||
| Deferred Taxes | 0 | 0 | 0 | 0 | 0 | ||
| Change In Working Capital | -345K | 140K | 234K | 85K | -180K | ||
| Other Non Cash Operating Items | 193K | 268K | 287K | 310K | 142K | ||
| Cash From Operations | -495K | -221K | -216K | -206K | -436K | ||
| Capital Expenditures | -4K | -8K | 0 | 0 | 0 | ||
| Sale of Assets | 0 | 2K | 0 | 0 | 0 | ||
| Acquisitions | 0 | 0 | 0 | 0 | 0 | ||
| Investments | 0 | 0 | 0 | 0 | 0 | ||
| Other Investing Activities | -4K | -8K | 0 | 0 | 0 | ||
| Cash from Investing | -4K | -7K | 0 | 0 | 0 | ||
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | ||
| Sale / Purchase of Stock | -13K | 0 | 439K | 61K | 0 | ||
| Net Borrowings | 0 | 0 | 0 | 0 | 0 | ||
| Other Financing Cash Flows | 0 | 0 | 0 | -61K | 0 | ||
| Cash From Financing | -13K | 0 | 439K | 0 | 0 | ||
| Foreign Exchange Effect | 0 | 0 | 0 | 0 | 0 | ||
| Net Change in Cash | -513K | -227K | 224K | -206K | -436K | ||
| ||||||