PBT
1.12
-0.23
0.45
-1.21
0.68
0.78
0.62
0.41
1.01
0.17
Adjustment
37.84
-3.48
-1.41
-1.81
-2.36
-2.64
-0.04
-3.74
-5.28
-2.10
Changes in Working Capital
4.81
-13.80
-24.55
-18.02
-3.15
17.85
7.41
12.18
-26.46
1.16
Cash after chg. in Working capital
43.78
-17.51
-25.50
-21.03
-4.83
16.00
7.99
8.86
-30.72
-0.77
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-0.35
-0.02
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