| Cash Flow for New Dragon Asia Corp
(NWD)
|
|
|
|
|
|
|
| Cash Flow |
in Thousands of Dollars |
|
|
12/2008 |
12/2007 |
12/2006 |
12/2005 |
12/2004 |
|
| Net Income |
(1,517) |
14,115 |
(2,604) |
3,995 |
4,645 |
| Depreciation & Amortization |
1,955 |
1,889 |
1,613 |
1,266 |
1,187 |
| Deferred Income Taxes |
- |
- |
- |
- |
- |
| Operating Losses |
(2,035) |
(8,392) |
1,568 |
(179) |
(222) |
| Extraordinary Losses |
- |
- |
- |
- |
- |
|
| Decrease in Receivables |
700 |
(660) |
(2,340) |
(219) |
735 |
| Decrease in Inventories |
(3,695) |
(10,472) |
(3,968) |
(3,227) |
(1,313) |
| Decrease in Other Current Assets |
(2) |
(5,617) |
(1,616) |
504 |
- |
| Increase in Payables |
1,665 |
259 |
14 |
472 |
(1,583) |
| Increase in Other Current Liabilities |
(3,256) |
(417) |
1,597 |
130 |
1,493 |
| Decrease in Other Working Capital |
845 |
- |
- |
- |
- |
| Other Non-Cash Items |
5,404 |
561 |
8,223 |
- |
- |
| Net Cash from Continuing Operations |
64 |
(8,734) |
2,487 |
922 |
3,700 |
| Net Cash from Discontinued Operations |
- |
- |
- |
- |
- |
| Cash from Operating Activities |
64 |
(8,734) |
2,487 |
922 |
3,700 |
|
|
| Sale of Property, Plant, Equipment |
3 |
49 |
- |
22 |
126 |
| Sale of Short Term Investments |
- |
- |
- |
- |
- |
|
| Purchase of Property, Plant, Equipment |
(1,172) |
(1,603) |
(7,213) |
(3,395) |
(2,207) |
| Acquisitions |
- |
- |
(2,414) |
- |
- |
| Purchase of Short Term Investments |
- |
- |
- |
- |
- |
| Other Investment Changes, Net |
- |
- |
266 |
(273) |
(1,077) |
| Cash from Investing Activities |
(1,169) |
(1,554) |
(9,361) |
(3,646) |
(3,158) |
|
| Issuance of Debt |
1,189 |
- |
- |
- |
- |
| Issuance of Capital Stock |
- |
- |
1,120 |
17,477 |
- |
|
| Repayment of Debt |
- |
- |
- |
- |
(2,676) |
| Repurchase of Capital Stock |
- |
(49) |
(387) |
- |
- |
| Payment of Cash Dividends |
(84) |
- |
- |
- |
- |
| Other Financing Charges, Net |
444 |
1,258 |
170 |
(1,440) |
570 |
| Cash from Financing Activities |
1,549 |
1,209 |
903 |
16,037 |
(2,106) |
|
|
| Effect of Exchange Rate Changes |
293 |
2,449 |
1,915 |
800 |
- |
| Net Change in Cash |
737 |
(6,630) |
(4,056) |
14,113 |
(1,564) |
|
| Cash at Beginning of Year |
3,646 |
10,276 |
14,332 |
219 |
1,783 |
| Cash at End of Period |
4,383 |
3,646 |
10,276 |
14,332 |
219 |
|
|
|