PBT
1.16
1.10
0.28
0.42
0.89
1.53
0.91
0.00
0.00
0.00
Adjustment
2.29
3.03
3.46
2.69
3.82
3.13
3.17
0.00
0.00
0.00
Changes in Working Capital
2.14
8.38
4.68
-10.53
-0.18
-10.55
-12.86
0.00
0.00
0.00
Cash after chg. in Working capital
5.60
12.50
8.42
-7.41
4.53
-5.89
-8.77
0.00
0.00
0.00
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.23
-0.11
-0.10
0.00
-0.47
-0.28
-0.25
0.00
0.00
0.00
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
-0.10
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00