PBT
1.56
0.04
-0.90
3.31
1.22
0.41
0.75
1.31
1.28
2.45
Adjustment
-4.54
0.64
3.18
-1.68
2.69
5.23
5.09
4.27
5.15
5.86
Changes in Working Capital
8.36
1.58
-1.73
9.53
-11.69
0.41
5.09
3.44
-7.56
26.40
Cash after chg. in Working capital
5.39
2.26
0.55
11.16
-7.79
6.04
10.92
9.01
-1.13
34.71
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.08
-0.74
-0.43
-1.24
-0.37
-0.13
-0.12
-0.35
-0.48
-0.59
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