PBT
14.87
6.01
5.28
5.06
2.55
3.03
1.45
3.10
3.03
0.85
Adjustment
-1.80
-0.74
2.57
1.57
1.68
1.73
1.56
1.52
1.33
1.32
Changes in Working Capital
-45.40
-19.73
-0.10
-6.54
-5.90
-2.53
1.16
-4.03
-0.63
-1.59
Cash after chg. in Working capital
-32.34
-14.45
7.75
0.10
-1.67
2.23
4.17
0.59
3.73
0.58
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-1.09
0.00
-1.11
-1.53
0.00
-0.35
-1.01
-0.70
-0.38
-0.31
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
-0.06