PBT
2.80
-3.08
-2.30
-6.31
-2.01
-1.55
-0.86
-0.65
-0.30
-1.75
Adjustment
-4.06
1.97
1.46
5.10
0.72
0.45
0.22
0.17
0.27
0.42
Changes in Working Capital
-18.02
-8.07
0.42
-0.61
-2.38
1.42
0.78
0.60
0.02
1.34
Cash after chg. in Working capital
-19.29
-9.18
-0.41
-1.82
-3.67
0.33
0.15
0.13
-0.02
0.01
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-1.14
-0.09
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00