PBT
31.01
12.86
5.64
-20.19
-18.99
10.81
9.78
7.51
4.95
3.46
Adjustment
22.49
20.75
25.66
28.03
47.28
13.79
9.76
4.37
1.99
0.20
Changes in Working Capital
-1.34
-10.96
-4.46
-10.21
1.58
11.82
-15.08
-2.09
-3.16
-4.42
Cash after chg. in Working capital
52.15
22.66
26.84
-2.36
29.87
36.42
4.46
9.80
3.78
-0.76
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-1.31
-0.43
-0.02
0.00
-4.96
-4.47
-1.96
-1.53
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
0.00