|
|
Receipts
|
1,271,000
|
1,119,000
|
|
|
|
|
-
|
-
|
-
|
-
|
Payments
|
(5,270,000)
|
(8,853,000)
|
|
|
|
|
-
|
-
|
-
|
-
|
Dividends Received
|
-
|
-
|
|
|
|
|
-
|
-
|
-
|
-
|
Interest Received
|
-
|
58,000
|
|
|
|
|
-
|
-
|
-
|
-
|
Interest Paid
|
(439,000)
|
(8,000)
|
|
|
|
|
-
|
-
|
-
|
-
|
Taxes Paid
|
-
|
-
|
|
|
|
|
-
|
-
|
-
|
-
|
Other
|
62,000
|
114,000
|
|
|
|
|
-
|
-
|
-
|
-
|
Net Operating Cash Flow
|
(4,376,000)
|
(7,570,000)
|
|
|
|
|
-
|
-
|
-
|
-
|
|
|
Capital Expend. Excl. Investments
|
-
|
(23,765,000)
|
|
|
|
|
-
|
-
|
-
|
-
|
Payments for Investment
|
(1,457,000)
|
(2,981,000)
|
|
|
|
|
-
|
-
|
-
|
-
|
Payments for Subsidiaries
|
(80,000)
|
-
|
|
|
|
|
-
|
-
|
-
|
-
|
Proceeds from PP&E
|
-
|
-
|
|
|
|
|
-
|
-
|
-
|
-
|
Proceeds from Investments
|
21,000
|
9,824,000
|
|
|
|
|
-
|
-
|
-
|
-
|
Proceeds from Subsidiaries
|
11,000,000
|
-
|
|
|
|
|
-
|
-
|
-
|
-
|
Loans Granted
|
-
|
-
|
|
|
|
|
-
|
-
|
-
|
-
|
Loans Repaid
|
-
|
-
|
|
|
|
|
-
|
-
|
-
|
-
|
Other Investments
|
-
|
-
|
|
|
|
|
-
|
-
|
-
|
-
|
Net Investment Cash Flow
|
9,484,000
|
(16,922,000)
|
|
|
|
|
-
|
-
|
-
|
-
|
Operating CF less Investment CF
|
5,108,000
|
(24,492,000)
|
|
|
|
|
-
|
-
|
-
|
-
|
|
|
Proceeds from Issues
|
-
|
4,160,000
|
|
|
|
|
-
|
-
|
-
|
-
|
Proceeds from Borrowings
|
3,220,000
|
3,665,000
|
|
|
|
|
-
|
-
|
-
|
-
|
Repayment of Borrowings
|
(10,000)
|
-
|
|
|
|
|
-
|
-
|
-
|
-
|
Dividends Paid
|
-
|
-
|
|
|
|
|
-
|
-
|
-
|
-
|
Other Financing Activities
|
(1,661,000)
|
(543,000)
|
|
|
|
|
-
|
-
|
-
|
-
|
Net Financing Cash Flow
|
1,549,000
|
7,282,000
|
|
|
|
|
-
|
-
|
-
|
-
|
Total Net Cashflow
|
6,657,000
|
(17,210,000)
|
|
|
|
|
-
|
-
|
-
|
-
|
|
|
Cash and Cash Equiv. Period Open
|
1,118,000
|
18,317,000
|
|
|
|
|
-
|
-
|
-
|
-
|
Exchange Rate Adjustments
|
-
|
11,000
|
|
|
|
|
-
|
-
|
-
|
-
|
Other Cash Adjustments
|
-
|
-
|
|
|
|
|
-
|
-
|
-
|
-
|
Cash and Cash Equiv. Period Close
|
7,775,000
|
1,118,000
|
|
|
|
|
-
|
-
|
-
|
-
|