| Year | EBITDA ($) | Tax ($) | CAPEX ($) | Current Assets ($) | Current Liabilities ($) | Change in Working Capital ($) | Free Cash Flow (FCF) ($) |
|---|---|---|---|---|---|---|---|
| F0 (Base Year) | — | — | — | — | — | ||
| F1 | 0.00 | 0.00 | |||||
| F2 | 0.00 | 0.00 | |||||
| F3 | 0.00 | 0.00 | |||||
| F4 | 0.00 | 0.00 | |||||
| F5 | 0.00 | 0.00 | |||||
| Cumulative (F1-F5) | 0.00 | 0.00 | 0.00 | — | — | 0.00 | 0.00 |