|
|
Receipts
|
-
|
-
|
|
|
|
|
-
|
-
|
-
|
-
|
Payments
|
-
|
-
|
|
|
|
|
-
|
-
|
-
|
-
|
Dividends Received
|
-
|
-
|
|
|
|
|
-
|
-
|
-
|
-
|
Interest Received
|
-
|
-
|
|
|
|
|
-
|
-
|
-
|
-
|
Interest Paid
|
-
|
(1,378)
|
|
|
|
|
-
|
-
|
-
|
-
|
Taxes Paid
|
-
|
-
|
|
|
|
|
-
|
-
|
-
|
-
|
Other
|
(2,640,590)
|
(3,342,061)
|
|
|
|
|
-
|
-
|
-
|
-
|
Net Operating Cash Flow
|
(2,640,590)
|
(3,343,439)
|
|
|
|
|
-
|
-
|
-
|
-
|
|
|
Capital Expend. Excl. Investments
|
-
|
(6,890)
|
|
|
|
|
-
|
-
|
-
|
-
|
Payments for Investment
|
-
|
-
|
|
|
|
|
-
|
-
|
-
|
-
|
Payments for Subsidiaries
|
-
|
-
|
|
|
|
|
-
|
-
|
-
|
-
|
Proceeds from PP&E
|
4,428
|
-
|
|
|
|
|
-
|
-
|
-
|
-
|
Proceeds from Investments
|
-
|
-
|
|
|
|
|
-
|
-
|
-
|
-
|
Proceeds from Subsidiaries
|
-
|
-
|
|
|
|
|
-
|
-
|
-
|
-
|
Loans Granted
|
-
|
-
|
|
|
|
|
-
|
-
|
-
|
-
|
Loans Repaid
|
-
|
-
|
|
|
|
|
-
|
-
|
-
|
-
|
Other Investments
|
33,948
|
62,017
|
|
|
|
|
-
|
-
|
-
|
-
|
Net Investment Cash Flow
|
38,376
|
55,126
|
|
|
|
|
-
|
-
|
-
|
-
|
Operating CF less Investment CF
|
(2,602,214)
|
(3,288,313)
|
|
|
|
|
-
|
-
|
-
|
-
|
|
|
Proceeds from Issues
|
360,147
|
986,769
|
|
|
|
|
-
|
-
|
-
|
-
|
Proceeds from Borrowings
|
360,147
|
-
|
|
|
|
|
-
|
-
|
-
|
-
|
Repayment of Borrowings
|
(50,184)
|
-
|
|
|
|
|
-
|
-
|
-
|
-
|
Dividends Paid
|
-
|
-
|
|
|
|
|
-
|
-
|
-
|
-
|
Other Financing Activities
|
-
|
-
|
|
|
|
|
-
|
-
|
-
|
-
|
Net Financing Cash Flow
|
670,110
|
986,769
|
|
|
|
|
-
|
-
|
-
|
-
|
Total Net Cashflow
|
(1,932,103)
|
(2,301,543)
|
|
|
|
|
-
|
-
|
-
|
-
|
|
|
Cash and Cash Equiv. Period Open
|
2,101,845
|
4,226,846
|
|
|
|
|
-
|
-
|
-
|
-
|
Exchange Rate Adjustments
|
(95,940)
|
37,210
|
|
|
|
|
-
|
-
|
-
|
-
|
Other Cash Adjustments
|
-
|
-
|
|
|
|
|
-
|
-
|
-
|
-
|
Cash and Cash Equiv. Period Close
|
73,800
|
1,962,513
|
|
|
|
|
-
|
-
|
-
|
-
|