|
|
Receipts
|
59,891,402
|
80,698,214
|
|
|
|
|
|
|
|
-
|
Payments
|
(57,616,892)
|
(55,868,776)
|
|
|
|
|
|
|
|
-
|
Dividends Received
|
-
|
-
|
|
|
|
|
|
|
|
-
|
Interest Received
|
48,265
|
13,064
|
|
|
|
|
|
|
|
-
|
Interest Paid
|
(7,541)
|
(4,354)
|
|
|
|
|
|
|
|
-
|
Taxes Paid
|
-
|
-
|
|
|
|
|
|
|
|
-
|
Other
|
-
|
-
|
|
|
|
|
|
|
|
-
|
Net Operating Cash Flow
|
2,315,233
|
24,838,147
|
|
|
|
|
|
|
|
-
|
|
|
Capital Expend. Excl. Investments
|
(5,597,285)
|
(1,984,322)
|
|
|
|
|
|
|
|
-
|
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
|
(5,597,285)
|
(1,984,322)
|
|
|
|
|
|
|
|
-
|
Operating CF less Investment CF
|
(3,282,052)
|
22,853,825
|
|
|
|
|
|
|
|
-
|
|
|
Proceeds from Issues
|
-
|
-
|
|
|
|
|
|
|
|
-
|
Proceeds from Borrowings
|
-
|
-
|
|
|
|
|
|
|
|
-
|
Repayment of Borrowings
|
(3,615,384)
|
(5,518,943)
|
|
|
|
|
|
|
|
-
|
Dividends Paid
|
-
|
-
|
|
|
|
|
|
|
|
-
|
Other Financing Activities
|
(4,737,556)
|
(4,886,050)
|
|
|
|
|
|
|
|
-
|
Net Financing Cash Flow
|
(8,352,941)
|
(10,404,993)
|
|
|
|
|
|
|
|
-
|
Total Net Cashflow
|
(11,634,992)
|
12,448,831
|
|
|
|
|
|
|
|
-
|
|
|
Cash and Cash Equiv. Period Open
|
23,045,248
|
9,777,906
|
|
|
|
|
|
|
|
-
|
Exchange Rate Adjustments
|
(218,702)
|
(47,902)
|
|
|
|
|
|
|
|
-
|
Other Cash Adjustments
|
-
|
-
|
|
|
|
|
|
|
|
-
|
Cash and Cash Equiv. Period Close
|
11,191,553
|
22,178,835
|
|
|
|
|
|
|
|
-
|