PBT
14.94
4.49
5.19
3.63
-0.04
-3.05
0.82
0.00
0.00
0.00
Adjustment
-18.57
-4.88
-5.11
0.08
0.05
2.93
-1.26
0.00
0.00
0.00
Changes in Working Capital
-14.64
-11.86
-6.47
-5.08
1.56
-6.91
-1.69
0.00
0.00
0.00
Cash after chg. in Working capital
-18.28
-12.25
-6.39
-1.38
1.56
-7.03
-2.12
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
-1.95
-0.50
-0.50
-0.06
0.00
0.00
-0.15
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
0.00