PBT
-1.75
1.50
0.80
0.35
-5.34
-3.00
-1.29
Adjustment
5.17
7.14
9.49
4.40
3.61
1.11
0.39
Changes in Working Capital
-1.11
-1.99
-12.39
-2.90
4.80
-3.71
-0.22
Cash after chg. in Working capital
2.31
6.65
-2.09
1.85
3.08
-5.59
-1.12
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.08
-0.07
-0.02
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
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00