PBT
4.95
13.26
3.74
3.14
2.07
1.44
2.15
1.38
1.10
0.54
Adjustment
4.03
-7.26
0.66
-0.77
0.30
1.02
0.56
0.14
0.01
0.00
Changes in Working Capital
8.96
-65.14
-99.18
-1.94
-17.35
0.87
-3.88
-6.93
7.00
-13.22
Cash after chg. in Working capital
17.95
-59.13
-94.79
0.42
-14.97
3.33
-1.17
-5.41
8.11
-12.68
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.02
-1.22
-0.68
-0.67
-0.39
-0.64
-0.41
-0.37
-0.17
-0.15
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