| |||||||||

Cash Flow Statement (USD) Annual | Quarterly | |||||||
|---|---|---|---|---|---|---|---|
| QUARTER ENDING |
|
29-FEB 2008 |
31-MAY 2008 |
31-AUG 2008 |
30-NOV 2008 |
31-MAY 2009 |
|
| Net Income | -2.22M | 2.24M | 7.81M | -55.7M | -9.64M | ||
| Depreciation | 3.48M | 3.60M | 4.01M | 4.67M | 0 | ||
| Amortization | 1.38M | 1.16M | 1.12M | 1.22M | 0 | ||
| Deferred Taxes | 0 | -72K | 848K | -776K | 0 | ||
| Change In Working Capital | -11.7M | -4.52M | -34.8M | 23.3M | 0 | ||
| Other Non Cash Operating Items | 2.20M | 1.98M | 1.72M | 36.2M | 0 | ||
| Cash From Operations | -6.81M | 4.39M | -19.3M | 8.87M | 0 | ||
| Capital Expenditures | -4.02M | -7.56M | -5.67M | -8.51M | 0 | ||
| Sale of Assets | 0 | 0 | 0 | 0 | 0 | ||
| Acquisitions | 0 | 0 | 0 | 0 | 0 | ||
| Investments | 0 | 0 | 0 | 0 | 0 | ||
| Other Investing Activities | -4.02M | -7.56M | -5.67M | -8.51M | 0 | ||
| Cash from Investing | -4.02M | -7.56M | -5.67M | -8.51M | 0 | ||
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | ||
| Sale / Purchase of Stock | -1.98M | -109K | -2.42M | 438K | 0 | ||
| Net Borrowings | 0 | 0 | 0 | 0 | 0 | ||
| Other Financing Cash Flows | 0 | 0 | 0 | 0 | 0 | ||
| Cash From Financing | -1.98M | -109K | -2.42M | 438K | 0 | ||
| Foreign Exchange Effect | 0 | 0 | 0 | 0 | 0 | ||
| Net Change in Cash | -12.8M | -3.28M | -27.4M | 797K | 0 | ||
| ||||||