PBT
1.82
1.81
1.00
0.66
0.62
0.18
0.29
0.06
0.29
-0.39
Adjustment
-0.12
-0.09
-0.09
0.24
0.16
-0.13
0.75
1.03
0.11
0.63
Changes in Working Capital
-1.48
1.71
0.68
0.08
0.73
0.29
-0.90
-0.17
0.16
0.22
Cash after chg. in Working capital
0.22
3.44
1.59
0.98
1.52
0.34
0.14
0.92
0.56
0.46
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.41
-0.43
-0.18
-0.12
-0.06
0.00
0.00
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
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
20.28