PBT
0.38
0.02
3.56
-3.25
2.97
3.21
5.76
5.35
1.38
0.45
Adjustment
4.86
3.53
2.78
2.26
2.15
2.96
3.14
3.48
4.05
3.63
Changes in Working Capital
5.18
-9.35
4.99
4.43
-2.57
2.22
-2.05
-0.32
-2.14
-0.77
Cash after chg. in Working capital
10.42
-5.80
11.32
3.44
2.55
8.39
6.86
8.51
3.30
3.31
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.05
-0.05
-0.84
-0.05
-1.30
-2.06
-2.06
-1.32
-0.16
0.04
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