PBT
-0.64
2.06
-3.18
-2.17
-2.34
-0.14
3.07
-4.36
-5.30
-8.62
Adjustment
6.36
7.50
4.93
1.67
5.03
5.01
13.78
16.68
20.27
15.52
Changes in Working Capital
-0.67
-9.89
9.13
4.18
-0.37
0.58
0.71
-2.08
-2.98
1.38
Cash after chg. in Working capital
5.05
-0.33
10.88
3.68
2.32
5.45
17.56
10.25
11.98
8.28
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.26
-0.08
-0.11
0.09
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