|
|
Receipts
|
2,436,000
|
7,229,000
|
|
|
|
|
|
|
|
|
Payments
|
(24,652,000)
|
(23,749,000)
|
|
|
|
|
|
|
|
|
Dividends Received
|
-
|
-
|
|
|
|
|
|
|
|
|
Interest Received
|
362,000
|
562,000
|
|
|
|
|
|
|
|
|
Interest Paid
|
(57,000)
|
(79,000)
|
|
|
|
|
|
|
|
|
Taxes Paid
|
-
|
-
|
|
|
|
|
|
|
|
|
Other
|
7,103,000
|
5,261,000
|
|
|
|
|
|
|
|
|
Net Operating Cash Flow
|
(14,808,000)
|
(10,776,000)
|
|
|
|
|
|
|
|
|
|
|
Capital Expend. Excl. Investments
|
(246,000)
|
(125,000)
|
|
|
|
|
|
|
|
|
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
|
(246,000)
|
(125,000)
|
|
|
|
|
|
|
|
|
Operating CF less Investment CF
|
(15,054,000)
|
(10,901,000)
|
|
|
|
|
|
|
|
|
|
|
Proceeds from Issues
|
48,862,000
|
-
|
|
|
|
|
|
|
|
|
Proceeds from Borrowings
|
-
|
-
|
|
|
|
|
|
|
|
|
Repayment of Borrowings
|
-
|
-
|
|
|
|
|
|
|
|
|
Dividends Paid
|
-
|
-
|
|
|
|
|
|
|
|
|
Other Financing Activities
|
(2,559,000)
|
(584,000)
|
|
|
|
|
|
|
|
|
Net Financing Cash Flow
|
46,303,000
|
(584,000)
|
|
|
|
|
|
|
|
|
Total Net Cashflow
|
31,249,000
|
(11,485,000)
|
|
|
|
|
|
|
|
|
|
|
Cash and Cash Equiv. Period Open
|
30,054,000
|
41,251,000
|
|
|
|
|
|
|
|
|
Exchange Rate Adjustments
|
(803,000)
|
288,000
|
|
|
|
|
|
|
|
|
Other Cash Adjustments
|
-
|
-
|
|
|
|
|
|
|
|
|
Cash and Cash Equiv. Period Close
|
60,500,000
|
30,054,000
|
|
|
|
|
|
|
|
|