PBT
1.27
0.55
1.13
0.99
1.45
1.08
-0.98
-1.48
-2.46
0.11
Adjustment
3.96
4.63
4.70
5.48
5.30
5.84
1.48
1.88
1.72
2.04
Changes in Working Capital
-3.71
-2.67
10.06
-5.25
6.19
-3.05
-3.86
0.05
-0.83
-7.06
Cash after chg. in Working capital
1.52
2.51
15.89
1.23
12.94
3.87
-3.37
0.45
-1.56
-4.91
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.36
-0.41
-0.39
-0.35
-0.34
-0.42
0.00
-0.19
0.00
-0.03
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