PBT
9.91
8.08
9.26
12.00
15.13
20.25
20.94
24.70
33.60
35.39
Adjustment
-5.13
-2.69
-1.85
-1.02
1.23
-1.15
0.72
1.56
3.21
4.30
Changes in Working Capital
3.29
-6.37
-2.49
10.53
3.61
14.99
3.04
17.12
-0.23
-18.29
Cash after chg. in Working capital
8.08
-0.99
4.92
21.50
19.97
34.08
24.70
43.38
36.58
21.40
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-2.27
-2.51
-3.64
-8.40
-7.59
-7.77
-8.60
-2.74
-4.66
-7.66
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