PBT
-13.00
-6.15
-5.70
2.04
0.37
0.93
-7.77
10.00
17.33
25.96
Adjustment
4.53
1.29
6.18
8.93
12.97
13.45
18.85
21.83
18.87
14.87
Changes in Working Capital
10.70
1.42
2.44
-4.34
0.19
-2.42
6.05
9.67
0.05
9.41
Cash after chg. in Working capital
2.23
-3.44
2.92
6.64
13.53
11.96
17.13
41.50
36.25
50.24
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
0.19
-0.28
-0.44
-1.07
-0.82
-0.18
-1.08
-5.20
-8.72
-9.90
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
-0.13
-1.50
0.35
0.00
0.00
0.00
0.00
0.00
-2.10