PBT
12.16
5.88
1.77
1.20
3.14
4.33
4.05
3.36
2.13
0.42
Adjustment
-9.38
-4.27
0.54
1.62
-0.56
-2.03
-2.01
-1.00
-0.07
0.67
Changes in Working Capital
8.58
-14.84
12.90
-2.38
-5.85
-4.89
-4.47
0.78
-1.15
-2.79
Cash after chg. in Working capital
11.36
-13.23
15.20
0.44
-3.27
-2.58
-2.43
3.14
0.91
-1.70
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-2.05
-1.32
-0.58
-0.70
-0.65
-0.96
-0.84
-1.04
-0.70
-0.15
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