Kuk Young G M
KOSDAQ:006050
Cash Flow Statement
Cash Flow Statement
Kuk Young G M
| Dec-2006 | Mar-2007 | Jun-2007 | Sep-2007 | Dec-2007 | Mar-2008 | Jun-2008 | Sep-2008 | Dec-2008 | Mar-2009 | Jun-2009 | Sep-2009 | Dec-2009 | Mar-2010 | Jun-2010 | Sep-2010 | Dec-2010 | Mar-2011 | Jun-2011 | Sep-2011 | Dec-2011 | Mar-2012 | Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
1 145
|
361
|
586
|
1 334
|
670
|
1 293
|
615
|
(828)
|
(1 100)
|
(2 250)
|
(1 483)
|
(724)
|
207
|
1 666
|
8 238
|
8 832
|
7 934
|
6 126
|
(102)
|
(1 168)
|
(1 753)
|
1 729
|
4 121
|
4 182
|
4 832
|
1 836
|
(295)
|
152
|
953
|
2 077
|
463
|
284
|
396
|
178
|
526
|
157
|
(534)
|
(548)
|
93
|
34
|
386
|
(75)
|
455
|
439
|
1 432
|
1 392
|
1 138
|
1 037
|
(355)
|
735
|
(105)
|
835
|
1 090
|
994
|
1 054
|
(40)
|
(1 306)
|
(3 211)
|
(1 874)
|
(2 814)
|
(4 860)
|
(3 858)
|
(4 050)
|
(2 163)
|
1 858
|
1 926
|
2 126
|
1 989
|
778
|
589
|
635
|
601
|
2 580
|
3 463
|
2 687
|
2 683
|
|
| Depreciation & Amortization |
549
|
550
|
544
|
537
|
510
|
0
|
568
|
605
|
636
|
756
|
567
|
485
|
544
|
510
|
477
|
517
|
357
|
377
|
362
|
322
|
360
|
522
|
772
|
1 010
|
1 220
|
1 287
|
1 274
|
1 290
|
1 257
|
1 266
|
1 258
|
1 274
|
1 341
|
1 344
|
1 391
|
1 378
|
1 391
|
1 374
|
1 352
|
1 123
|
1 316
|
1 287
|
1 340
|
1 575
|
1 393
|
1 459
|
1 442
|
1 448
|
1 441
|
1 419
|
1 395
|
1 360
|
1 469
|
1 511
|
1 579
|
1 664
|
1 600
|
1 620
|
1 623
|
1 622
|
1 627
|
1 585
|
1 488
|
1 402
|
1 308
|
1 300
|
1 271
|
1 296
|
1 334
|
1 322
|
807
|
1 403
|
1 404
|
1 391
|
1 964
|
1 337
|
|
| Change in Deffered Taxes |
318
|
295
|
311
|
442
|
(56)
|
(100)
|
(137)
|
(463)
|
(331)
|
(348)
|
(434)
|
(182)
|
50
|
292
|
0
|
0
|
0
|
(541)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Stock-Based Compensation |
129
|
0
|
247
|
150
|
21
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
(226)
|
(221)
|
(706)
|
(757)
|
719
|
904
|
618
|
764
|
217
|
100
|
957
|
931
|
1 163
|
1 415
|
(5 489)
|
(5 372)
|
(5 161)
|
(5 103)
|
1 072
|
1 345
|
(298)
|
(3 209)
|
(5 643)
|
(6 140)
|
(5 501)
|
(3 074)
|
(285)
|
(274)
|
471
|
755
|
1 213
|
1 621
|
1 363
|
768
|
433
|
(101)
|
(274)
|
(309)
|
(122)
|
(137)
|
(49)
|
274
|
(128)
|
(23)
|
229
|
481
|
422
|
438
|
(232)
|
(161)
|
(163)
|
(315)
|
1 014
|
444
|
846
|
865
|
1 692
|
2 079
|
1 852
|
1 551
|
1 386
|
1 367
|
(1 315)
|
2 573
|
(3 522)
|
(3 773)
|
(1 571)
|
(4 840)
|
589
|
695
|
1 581
|
855
|
940
|
835
|
12
|
728
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
215
|
1
|
146
|
275
|
0
|
1 214
|
1 102
|
934
|
936
|
(554)
|
804
|
378
|
(175)
|
379
|
(1 016)
|
(364)
|
187
|
218
|
302
|
120
|
6
|
281
|
(45)
|
272
|
0
|
1 140
|
1 332
|
1 565
|
1 204
|
162
|
283
|
(265)
|
98
|
361
|
444
|
443
|
283
|
1
|
(257)
|
(143)
|
61
|
124
|
273
|
157
|
45
|
12
|
(27)
|
(28)
|
(334)
|
8
|
10
|
16
|
253
|
10
|
(242)
|
11
|
129
|
26
|
216
|
75
|
(9)
|
132
|
(63)
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
86
|
86
|
86
|
87
|
0
|
5
|
74
|
202
|
315
|
344
|
140
|
291
|
339
|
248
|
686
|
201
|
197
|
0
|
0
|
333
|
358
|
0
|
412
|
68
|
83
|
102
|
67
|
88
|
94
|
96
|
81
|
81
|
76
|
69
|
77
|
52
|
43
|
0
|
26
|
36
|
0
|
75
|
90
|
109
|
0
|
126
|
98
|
230
|
0
|
315
|
302
|
246
|
0
|
265
|
217
|
322
|
0
|
287
|
0
|
226
|
0
|
338
|
0
|
|
| Change in Working Capital |
(1 340)
|
(2 109)
|
180
|
(204)
|
(1 542)
|
(1 713)
|
(3 059)
|
(3 289)
|
(2 720)
|
(4 846)
|
(5 695)
|
(774)
|
2 218
|
220
|
4 002
|
188
|
(66)
|
7 464
|
1 250
|
2 623
|
4 050
|
(3 538)
|
(2 579)
|
(4 356)
|
(7 917)
|
(2 771)
|
1 762
|
3 544
|
3 327
|
2 266
|
(464)
|
(1 320)
|
137
|
(947)
|
439
|
510
|
65
|
(559)
|
(4 052)
|
(4 297)
|
(4 950)
|
(764)
|
1 554
|
791
|
(2 815)
|
(6 063)
|
(1 960)
|
(152)
|
4 198
|
2 029
|
(3 785)
|
(7 308)
|
(5 951)
|
(2 012)
|
62
|
5 862
|
3 511
|
2 028
|
(157)
|
(2 586)
|
70
|
(2 024)
|
(202)
|
(2 272)
|
(3 799)
|
277
|
(3 244)
|
(4 635)
|
2 694
|
(149)
|
6 023
|
8 800
|
1 740
|
128
|
1 805
|
393
|
|
| Cash from Operating Activities |
445
N/A
|
(1 123)
N/A
|
914
N/A
|
1 351
+48%
|
302
-78%
|
766
+154%
|
(1 395)
N/A
|
(3 212)
-130%
|
(3 298)
-3%
|
(6 588)
-100%
|
(6 088)
+8%
|
(264)
+96%
|
4 183
N/A
|
4 102
-2%
|
7 547
+84%
|
4 427
-41%
|
3 064
-31%
|
8 107
+165%
|
2 581
-68%
|
3 122
+21%
|
2 359
-24%
|
(3 955)
N/A
|
(3 329)
+16%
|
(5 304)
-59%
|
(7 365)
-39%
|
(2 722)
+63%
|
2 457
N/A
|
4 712
+92%
|
6 008
+28%
|
6 363
+6%
|
2 470
-61%
|
1 860
-25%
|
3 236
+74%
|
1 342
-59%
|
2 789
+108%
|
1 944
-30%
|
648
-67%
|
(42)
N/A
|
(2 729)
-6 366%
|
(3 277)
-20%
|
(3 296)
-1%
|
724
N/A
|
3 218
+344%
|
2 782
-14%
|
239
-91%
|
(2 732)
N/A
|
1 041
N/A
|
2 771
+166%
|
5 052
+82%
|
4 021
-20%
|
(2 657)
N/A
|
(5 428)
-104%
|
(2 377)
+56%
|
937
N/A
|
3 541
+278%
|
8 351
+136%
|
5 498
-34%
|
2 516
-54%
|
1 444
-43%
|
(2 226)
N/A
|
(1 778)
+20%
|
(2 930)
-65%
|
(4 080)
-39%
|
(460)
+89%
|
(4 155)
-803%
|
(271)
+93%
|
(1 417)
-423%
|
(6 190)
-337%
|
5 395
N/A
|
2 458
-54%
|
9 046
+268%
|
11 659
+29%
|
6 665
-43%
|
5 816
-13%
|
6 468
+11%
|
5 141
-21%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(379)
|
(349)
|
(384)
|
(225)
|
(147)
|
(745)
|
(3 695)
|
(3 800)
|
(3 277)
|
0
|
(172)
|
(185)
|
(238)
|
(496)
|
(7 705)
|
(7 881)
|
(7 774)
|
(8 457)
|
(7 434)
|
(11 048)
|
(18 697)
|
(19 766)
|
(14 106)
|
(10 258)
|
(2 988)
|
(990)
|
(506)
|
(427)
|
(952)
|
(1 699)
|
(2 669)
|
(2 750)
|
(2 006)
|
(1 604)
|
(640)
|
(602)
|
(701)
|
(483)
|
(468)
|
0
|
(1 522)
|
(1 664)
|
(1 665)
|
(2 745)
|
(1 438)
|
(1 495)
|
(1 490)
|
(466)
|
(380)
|
(365)
|
(460)
|
(549)
|
(2 271)
|
(3 303)
|
(2 439)
|
(2 524)
|
(1 511)
|
(363)
|
(1 130)
|
(897)
|
(79)
|
(64)
|
(182)
|
(453)
|
(429)
|
(681)
|
(605)
|
(1 253)
|
(1 295)
|
(1 142)
|
(1 409)
|
(623)
|
(633)
|
(547)
|
(325)
|
(302)
|
|
| Other Items |
552
|
487
|
633
|
663
|
292
|
1 011
|
664
|
732
|
(301)
|
(130)
|
290
|
213
|
(3 704)
|
0
|
7 623
|
7 758
|
11 486
|
11 485
|
(15)
|
(31)
|
129
|
6 341
|
12 007
|
11 990
|
12 444
|
6 290
|
545
|
617
|
654
|
843
|
2 914
|
2 860
|
2 371
|
2 115
|
(204)
|
(1 085)
|
(1 047)
|
(236)
|
(50)
|
938
|
1 024
|
566
|
(1 158)
|
(1 056)
|
(1 813)
|
(2 164)
|
(618)
|
(943)
|
51
|
(59)
|
198
|
2 019
|
1 875
|
1 880
|
1 443
|
(504)
|
(104)
|
(356)
|
(369)
|
(479)
|
(1 245)
|
(1 248)
|
(1 028)
|
(1 712)
|
(466)
|
408
|
713
|
2 733
|
382
|
215
|
(892)
|
(2 048)
|
(1 694)
|
(10 141)
|
(484)
|
(550)
|
|
| Cash from Investing Activities |
173
N/A
|
139
-20%
|
249
+80%
|
438
+76%
|
145
-67%
|
266
+83%
|
(3 031)
N/A
|
(3 068)
-1%
|
(3 578)
-17%
|
(3 288)
+8%
|
117
N/A
|
27
-77%
|
(3 942)
N/A
|
(4 382)
-11%
|
(82)
+98%
|
(123)
-51%
|
3 712
N/A
|
3 027
-18%
|
(7 449)
N/A
|
(11 079)
-49%
|
(18 569)
-68%
|
(13 425)
+28%
|
(2 099)
+84%
|
1 732
N/A
|
9 456
+446%
|
5 300
-44%
|
39
-99%
|
190
+390%
|
(298)
N/A
|
(856)
-187%
|
244
N/A
|
110
-55%
|
365
+231%
|
511
+40%
|
(844)
N/A
|
(1 687)
-100%
|
(1 748)
-4%
|
(719)
+59%
|
(518)
+28%
|
727
N/A
|
(499)
N/A
|
(919)
-84%
|
(2 644)
-188%
|
(3 801)
-44%
|
(3 251)
+14%
|
(3 659)
-13%
|
(2 108)
+42%
|
(1 410)
+33%
|
(329)
+77%
|
(424)
-29%
|
(262)
+38%
|
1 470
N/A
|
(396)
N/A
|
(1 423)
-259%
|
(996)
+30%
|
(3 027)
-204%
|
(1 615)
+47%
|
(719)
+55%
|
(1 499)
-108%
|
(1 376)
+8%
|
(1 324)
+4%
|
(1 312)
+1%
|
(1 210)
+8%
|
(2 164)
-79%
|
(895)
+59%
|
(273)
+70%
|
108
N/A
|
1 480
+1 267%
|
(912)
N/A
|
(926)
-2%
|
(2 300)
-148%
|
(2 671)
-16%
|
(2 328)
+13%
|
(10 688)
-359%
|
(809)
+92%
|
(852)
-5%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
787
|
0
|
1 018
|
970
|
8 547
|
0
|
0
|
7 578
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
7 236
|
7 236
|
7 236
|
7 236
|
0
|
0
|
0
|
0
|
200
|
200
|
500
|
500
|
600
|
1 700
|
1 400
|
2 700
|
0
|
2 100
|
2 285
|
1 200
|
0
|
1 000
|
815
|
600
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
(1 000)
|
(1 531)
|
(1 063)
|
(1 094)
|
(3 125)
|
(3 125)
|
(2 125)
|
875
|
4 575
|
4 575
|
4 575
|
1 575
|
(1 825)
|
(425)
|
(4 825)
|
(4 825)
|
(3 125)
|
0
|
4 396
|
7 304
|
10 955
|
6 070
|
1 526
|
(1 350)
|
(3 025)
|
1 861
|
1 945
|
2 363
|
294
|
168
|
(5 103)
|
(5 563)
|
(5 439)
|
(6 314)
|
(1 042)
|
(300)
|
(50)
|
1 625
|
1 925
|
0
|
300
|
600
|
0
|
50
|
(500)
|
(1 200)
|
(1 550)
|
(1 525)
|
(1 900)
|
(1 425)
|
(857)
|
1 394
|
2 541
|
2 366
|
5 050
|
3 025
|
3 832
|
4 200
|
1 255
|
1 217
|
(149)
|
(155)
|
(1 650)
|
851
|
348
|
342
|
1 346
|
1 605
|
837
|
830
|
2 313
|
(441)
|
818
|
818
|
(181)
|
322
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
(485)
|
(485)
|
(485)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(485)
|
(485)
|
(485)
|
(485)
|
0
|
0
|
0
|
0
|
0
|
(568)
|
0
|
(568)
|
0
|
0
|
0
|
0
|
(434)
|
(434)
|
(434)
|
(434)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(508)
|
(508)
|
(508)
|
(508)
|
0
|
0
|
0
|
0
|
(508)
|
(508)
|
(508)
|
(508)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(339)
|
(339)
|
(339)
|
(339)
|
(339)
|
(339)
|
(339)
|
|
| Other |
0
|
0
|
0
|
49
|
144
|
0
|
129
|
198
|
47
|
45
|
(46)
|
(63)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
568
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(170)
|
55
|
0
|
0
|
0
|
0
|
0
|
100
|
0
|
100
|
0
|
230
|
230
|
130
|
0
|
0
|
0
|
0
|
0
|
0
|
7
|
0
|
0
|
(130)
|
(137)
|
(117)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
(213)
N/A
|
(833)
-290%
|
(45)
+95%
|
(76)
-70%
|
5 567
N/A
|
5 567
N/A
|
5 049
-9%
|
8 166
+62%
|
4 137
-49%
|
4 135
0%
|
4 529
+10%
|
1 512
-67%
|
(1 825)
N/A
|
(423)
+77%
|
(4 718)
-1 014%
|
(4 818)
-2%
|
(3 125)
+35%
|
(4 979)
-59%
|
3 911
N/A
|
6 819
+74%
|
10 469
+54%
|
13 306
+27%
|
8 762
-34%
|
5 886
-33%
|
4 211
-28%
|
1 861
-56%
|
1 377
-26%
|
2 931
+113%
|
(275)
N/A
|
(200)
+27%
|
(4 903)
-2 352%
|
(6 200)
-26%
|
(4 939)
+20%
|
(6 148)
-24%
|
223
N/A
|
666
+198%
|
2 216
+233%
|
4 025
+82%
|
4 025
N/A
|
2 535
-37%
|
1 500
-41%
|
825
-45%
|
325
-61%
|
695
+114%
|
155
-78%
|
(1 053)
N/A
|
(2 003)
-90%
|
(1 808)
+10%
|
(2 408)
-33%
|
(1 425)
+41%
|
(757)
+47%
|
1 394
N/A
|
2 641
+89%
|
1 958
-26%
|
4 671
+139%
|
2 746
-41%
|
3 454
+26%
|
4 330
+25%
|
1 255
-71%
|
1 217
-3%
|
(149)
N/A
|
(155)
-4%
|
(1 650)
-963%
|
857
N/A
|
348
-59%
|
342
-2%
|
1 209
+254%
|
1 462
+21%
|
720
-51%
|
375
-48%
|
1 994
+432%
|
(760)
N/A
|
479
N/A
|
479
0%
|
(520)
N/A
|
(16)
+97%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
13
|
(17)
|
6
|
0
|
(9)
|
38
|
1
|
(3)
|
1
|
(16)
|
(9)
|
(7)
|
(7)
|
(11)
|
(5)
|
(3)
|
(4)
|
2
|
(0)
|
1
|
34
|
90
|
38
|
24
|
4
|
(118)
|
27
|
(45)
|
10
|
92
|
(55)
|
34
|
(20)
|
(43)
|
(6)
|
(12)
|
(4)
|
92
|
0
|
84
|
35
|
(77)
|
(71)
|
(110)
|
(79)
|
17
|
112
|
101
|
130
|
75
|
(116)
|
(317)
|
(178)
|
(139)
|
22
|
236
|
101
|
(16)
|
85
|
69
|
(41)
|
64
|
|
| Net Change in Cash |
404
N/A
|
(1 818)
N/A
|
1 119
N/A
|
1 714
+53%
|
6 014
+251%
|
6 598
+10%
|
623
-91%
|
1 886
+203%
|
(2 739)
N/A
|
(5 741)
-110%
|
(1 442)
+75%
|
1 275
N/A
|
(1 584)
N/A
|
(703)
+56%
|
2 760
N/A
|
(531)
N/A
|
3 656
N/A
|
6 155
+68%
|
(966)
N/A
|
(1 101)
-14%
|
(5 739)
-421%
|
(4 077)
+29%
|
3 335
N/A
|
2 299
-31%
|
6 293
+174%
|
4 431
-30%
|
3 865
-13%
|
7 822
+102%
|
5 431
-31%
|
5 304
-2%
|
(2 193)
N/A
|
(4 228)
-93%
|
(1 338)
+68%
|
(4 294)
-221%
|
2 202
N/A
|
1 012
-54%
|
1 153
+14%
|
3 288
+185%
|
782
-76%
|
(133)
N/A
|
(2 268)
-1 608%
|
586
N/A
|
910
+55%
|
(231)
N/A
|
(2 912)
-1 159%
|
(7 410)
-154%
|
(3 090)
+58%
|
(490)
+84%
|
2 308
N/A
|
2 160
-6%
|
(3 680)
N/A
|
(2 471)
+33%
|
(132)
+95%
|
1 556
N/A
|
7 251
+366%
|
7 992
+10%
|
7 265
-9%
|
6 017
-17%
|
1 120
-81%
|
(2 368)
N/A
|
(3 140)
-33%
|
(4 297)
-37%
|
(6 810)
-58%
|
(1 693)
+75%
|
(4 817)
-185%
|
(519)
+89%
|
(278)
+46%
|
(3 387)
-1 120%
|
5 225
N/A
|
2 142
-59%
|
8 841
+313%
|
8 212
-7%
|
4 901
-40%
|
(4 324)
N/A
|
5 098
N/A
|
4 336
-15%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
65
N/A
|
(1 472)
N/A
|
530
N/A
|
1 127
+113%
|
155
-86%
|
21
-87%
|
(5 090)
N/A
|
(7 012)
-38%
|
(6 574)
+6%
|
(6 588)
0%
|
(6 261)
+5%
|
(449)
+93%
|
3 945
N/A
|
3 606
-9%
|
(158)
N/A
|
(3 454)
-2 083%
|
(4 710)
-36%
|
(350)
+93%
|
(4 853)
-1 286%
|
(7 926)
-63%
|
(16 338)
-106%
|
(23 721)
-45%
|
(17 435)
+26%
|
(15 561)
+11%
|
(10 353)
+33%
|
(3 712)
+64%
|
1 951
N/A
|
4 285
+120%
|
5 056
+18%
|
4 664
-8%
|
(199)
N/A
|
(890)
-347%
|
1 230
N/A
|
(262)
N/A
|
2 149
N/A
|
1 341
-38%
|
(54)
N/A
|
(525)
-878%
|
(3 197)
-509%
|
(3 277)
-2%
|
(4 818)
-47%
|
(940)
+80%
|
1 554
N/A
|
38
-98%
|
(1 199)
N/A
|
(4 226)
-252%
|
(449)
+89%
|
2 305
N/A
|
4 672
+103%
|
3 656
-22%
|
(3 117)
N/A
|
(5 977)
-92%
|
(4 648)
+22%
|
(2 366)
+49%
|
1 103
N/A
|
5 827
+428%
|
3 987
-32%
|
2 153
-46%
|
313
-85%
|
(3 123)
N/A
|
(1 856)
+41%
|
(2 994)
-61%
|
(4 262)
-42%
|
(913)
+79%
|
(4 584)
-402%
|
(951)
+79%
|
(2 022)
-113%
|
(7 443)
-268%
|
4 101
N/A
|
1 316
-68%
|
7 638
+480%
|
11 036
+44%
|
6 031
-45%
|
5 269
-13%
|
6 144
+17%
|
4 839
-21%
|
|