|
|
Receipts
|
-
|
-
|
|
|
|
|
|
|
|
|
Payments
|
(6,528,565)
|
(4,637,682)
|
|
|
|
|
|
|
|
|
Dividends Received
|
-
|
-
|
|
|
|
|
|
|
|
|
Interest Received
|
4,540
|
33,523
|
|
|
|
|
|
|
|
|
Interest Paid
|
(10,734)
|
(12,536)
|
|
|
|
|
|
|
|
|
Taxes Paid
|
-
|
-
|
|
|
|
|
|
|
|
|
Other
|
700,603
|
671,337
|
|
|
|
|
|
|
|
|
Net Operating Cash Flow
|
(5,834,156)
|
(3,945,358)
|
|
|
|
|
|
|
|
|
|
|
Capital Expend. Excl. Investments
|
(8,349)
|
(10,262)
|
|
|
|
|
|
|
|
|
Payments for Investment
|
-
|
-
|
|
|
|
|
|
|
|
|
Payments for Subsidiaries
|
-
|
-
|
|
|
|
|
|
|
|
|
Proceeds from PP&E
|
-
|
-
|
|
|
|
|
|
|
|
|
Proceeds from Investments
|
-
|
-
|
|
|
|
|
|
|
|
|
Proceeds from Subsidiaries
|
-
|
-
|
|
|
|
|
|
|
|
|
Loans Granted
|
-
|
-
|
|
|
|
|
|
|
|
|
Loans Repaid
|
-
|
-
|
|
|
|
|
|
|
|
|
Other Investments
|
-
|
-
|
|
|
|
|
|
|
|
|
Net Investment Cash Flow
|
(8,349)
|
(10,262)
|
|
|
|
|
|
|
|
|
Operating CF less Investment CF
|
(5,842,505)
|
(3,955,620)
|
|
|
|
|
|
|
|
|
|
|
Proceeds from Issues
|
8,500,000
|
5,494,568
|
|
|
|
|
|
|
|
|
Proceeds from Borrowings
|
-
|
-
|
|
|
|
|
|
|
|
|
Repayment of Borrowings
|
-
|
-
|
|
|
|
|
|
|
|
|
Dividends Paid
|
-
|
-
|
|
|
|
|
|
|
|
|
Other Financing Activities
|
(696,534)
|
(383,048)
|
|
|
|
|
|
|
|
|
Net Financing Cash Flow
|
7,803,466
|
5,111,520
|
|
|
|
|
|
|
|
|
Total Net Cashflow
|
1,960,961
|
1,155,900
|
|
|
|
|
|
|
|
|
|
|
Cash and Cash Equiv. Period Open
|
4,059,442
|
2,903,542
|
|
|
|
|
|
|
|
|
Exchange Rate Adjustments
|
-
|
-
|
|
|
|
|
|
|
|
|
Other Cash Adjustments
|
-
|
-
|
|
|
|
|
|
|
|
|
Cash and Cash Equiv. Period Close
|
6,020,403
|
4,059,442
|
|
|
|
|
|
|
|
|