PBT
22.05
12.09
8.06
6.31
2.84
1.65
1.31
1.03
0.84
0.74
Adjustment
10.37
7.77
8.08
5.87
4.30
3.34
3.14
3.15
2.81
2.30
Changes in Working Capital
-43.79
-9.01
-10.08
-7.65
-19.20
0.30
-8.11
0.02
2.48
-6.05
Cash after chg. in Working capital
-11.36
10.86
6.05
4.53
-12.06
5.29
-3.65
4.20
6.13
-3.00
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-3.32
-1.73
-2.03
-2.09
-1.12
-0.83
-0.57
-1.00
-0.57
-0.31
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