|
|
Receipts
|
-
|
-
|
|
-
|
|
-
|
-
|
-
|
-
|
-
|
Payments
|
(55,203,344)
|
(35,703,739)
|
|
-
|
|
-
|
-
|
-
|
-
|
-
|
Dividends Received
|
-
|
-
|
|
-
|
|
-
|
-
|
-
|
-
|
-
|
Interest Received
|
2,095,537
|
1,580,082
|
|
-
|
|
-
|
-
|
-
|
-
|
-
|
Interest Paid
|
-
|
-
|
|
-
|
|
-
|
-
|
-
|
-
|
-
|
Taxes Paid
|
(80,987)
|
(103,200)
|
|
-
|
|
-
|
-
|
-
|
-
|
-
|
Other
|
9,951,691
|
6,726,900
|
|
-
|
|
-
|
-
|
-
|
-
|
-
|
Net Operating Cash Flow
|
(43,237,103)
|
(27,499,957)
|
|
-
|
|
-
|
-
|
-
|
-
|
-
|
|
|
Capital Expend. Excl. Investments
|
(504,005)
|
(46,562)
|
|
-
|
|
-
|
-
|
-
|
-
|
-
|
Payments for Investment
|
(54,803,825)
|
3,197,574
|
|
-
|
|
-
|
-
|
-
|
-
|
-
|
Payments for Subsidiaries
|
-
|
-
|
|
-
|
|
-
|
-
|
-
|
-
|
-
|
Proceeds from PP&E
|
-
|
-
|
|
-
|
|
-
|
-
|
-
|
-
|
-
|
Proceeds from Investments
|
-
|
-
|
|
-
|
|
-
|
-
|
-
|
-
|
-
|
Proceeds from Subsidiaries
|
-
|
-
|
|
-
|
|
-
|
-
|
-
|
-
|
-
|
Loans Granted
|
-
|
-
|
|
-
|
|
-
|
-
|
-
|
-
|
-
|
Loans Repaid
|
-
|
-
|
|
-
|
|
-
|
-
|
-
|
-
|
-
|
Other Investments
|
-
|
-
|
|
-
|
|
-
|
-
|
-
|
-
|
-
|
Net Investment Cash Flow
|
(55,307,830)
|
3,151,012
|
|
-
|
|
-
|
-
|
-
|
-
|
-
|
Operating CF less Investment CF
|
(98,544,933)
|
(24,348,945)
|
|
-
|
|
-
|
-
|
-
|
-
|
-
|
|
|
Proceeds from Issues
|
121,840,619
|
183,335
|
|
-
|
|
-
|
-
|
-
|
-
|
-
|
Proceeds from Borrowings
|
-
|
-
|
|
-
|
|
-
|
-
|
-
|
-
|
-
|
Repayment of Borrowings
|
-
|
-
|
|
-
|
|
-
|
-
|
-
|
-
|
-
|
Dividends Paid
|
-
|
-
|
|
-
|
|
-
|
-
|
-
|
-
|
-
|
Other Financing Activities
|
(6,627,641)
|
48,249
|
|
-
|
|
-
|
-
|
-
|
-
|
-
|
Net Financing Cash Flow
|
115,212,978
|
231,584
|
|
-
|
|
-
|
-
|
-
|
-
|
-
|
Total Net Cashflow
|
16,668,045
|
(24,117,361)
|
|
-
|
|
-
|
-
|
-
|
-
|
-
|
|
|
Cash and Cash Equiv. Period Open
|
31,213,092
|
55,336,328
|
|
-
|
|
-
|
-
|
-
|
-
|
-
|
Exchange Rate Adjustments
|
19,555
|
(5,875)
|
|
-
|
|
-
|
-
|
-
|
-
|
-
|
Other Cash Adjustments
|
-
|
-
|
|
-
|
|
-
|
-
|
-
|
-
|
-
|
Cash and Cash Equiv. Period Close
|
47,900,692
|
31,213,092
|
|
-
|
|
-
|
-
|
-
|
-
|
-
|