|
|
Receipts
|
1,398,193
|
3,959,182
|
|
|
|
|
|
|
|
|
Payments
|
(13,121,316)
|
(13,115,970)
|
|
|
|
|
|
|
|
|
Dividends Received
|
-
|
-
|
|
|
|
|
|
|
|
|
Interest Received
|
-
|
43,591
|
|
|
|
|
|
|
|
|
Interest Paid
|
(3,057)
|
(2,169)
|
|
|
|
|
|
|
|
|
Taxes Paid
|
-
|
-
|
|
|
|
|
|
|
|
|
Other
|
(2,535,431)
|
(1,407,497)
|
|
|
|
|
|
|
|
|
Net Operating Cash Flow
|
(14,261,611)
|
(10,522,863)
|
|
|
|
|
|
|
|
|
|
|
Capital Expend. Excl. Investments
|
(140,123)
|
(738,670)
|
|
|
|
|
|
|
|
|
Payments for Investment
|
-
|
-
|
|
|
|
|
|
|
|
|
Payments for Subsidiaries
|
-
|
-
|
|
|
|
|
|
|
|
|
Proceeds from PP&E
|
-
|
-
|
|
|
|
|
|
|
|
|
Proceeds from Investments
|
-
|
-
|
|
|
|
|
|
|
|
|
Proceeds from Subsidiaries
|
-
|
-
|
|
|
|
|
|
|
|
|
Loans Granted
|
-
|
-
|
|
|
|
|
|
|
|
|
Loans Repaid
|
-
|
-
|
|
|
|
|
|
|
|
|
Other Investments
|
-
|
790,420
|
|
|
|
|
|
|
|
|
Net Investment Cash Flow
|
(140,123)
|
51,750
|
|
|
|
|
|
|
|
|
Operating CF less Investment CF
|
(14,401,734)
|
(10,471,113)
|
|
|
|
|
|
|
|
|
|
|
Proceeds from Issues
|
15,700,892
|
2,698,390
|
|
|
|
|
|
|
|
|
Proceeds from Borrowings
|
-
|
7,068,042
|
|
|
|
|
|
|
|
|
Repayment of Borrowings
|
-
|
216,338
|
|
|
|
|
|
|
|
|
Dividends Paid
|
-
|
-
|
|
|
|
|
|
|
|
|
Other Financing Activities
|
(1,074,130)
|
(656,355)
|
|
|
|
|
|
|
|
|
Net Financing Cash Flow
|
14,626,762
|
9,326,415
|
|
|
|
|
|
|
|
|
Total Net Cashflow
|
463,707
|
(1,158,063)
|
|
|
|
|
|
|
|
|
|
|
Cash and Cash Equiv. Period Open
|
239,821
|
1,886,347
|
|
|
|
|
|
|
|
|
Exchange Rate Adjustments
|
(658)
|
(488,463)
|
|
|
|
|
|
|
|
|
Other Cash Adjustments
|
-
|
-
|
|
|
|
|
|
|
|
|
Cash and Cash Equiv. Period Close
|
702,870
|
239,821
|
|
|
|
|
|
|
|
|