PBT
2.65
8.46
2.08
0.61
0.44
0.57
0.27
0.25
0.28
0.44
Adjustment
0.50
0.40
0.43
0.55
0.75
0.95
1.06
0.88
1.06
0.87
Changes in Working Capital
-1.00
-0.71
0.68
-0.06
-0.73
-2.21
-1.05
-0.22
-1.08
-1.00
Cash after chg. in Working capital
2.16
8.15
3.19
1.10
0.46
-0.69
0.28
0.90
0.26
0.31
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.51
-0.17
-0.40
0.00
-0.01
-0.07
-0.04
-0.05
-0.06
-0.12
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