PBT
4.33
1.62
1.54
0.71
2.02
2.02
2.34
2.48
-7.93
1.58
Adjustment
0.73
-0.86
8.04
-9.21
-8.36
-2.02
-2.34
0.18
4.06
6.69
Changes in Working Capital
2.34
-16.79
45.64
-1.63
16.67
-38.90
33.27
1.26
22.85
-38.74
Cash after chg. in Working capital
7.40
-16.03
55.21
-10.12
10.32
-38.90
33.27
3.91
18.98
-30.48
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-1.11
-0.13
3.88
-2.33
-0.44
-1.17
-8.20
-0.23
-0.48
-0.10
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