Kyungchang Industrial
KOSDAQ:024910
Cash Flow Statement
Cash Flow Statement
Kyungchang Industrial
| 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 |
1 054
|
585
|
225
|
(683)
|
313
|
(1 154)
|
(509)
|
(1 264)
|
(5 941)
|
(7 105)
|
(9 527)
|
(4 415)
|
2 801
|
5 152
|
9 899
|
9 162
|
11 092
|
9 533
|
6 777
|
754
|
7 044
|
3 849
|
7 938
|
14 454
|
12 113
|
20 697
|
22 193
|
27 574
|
27 318
|
30 574
|
32 611
|
27 301
|
24 860
|
23 088
|
20 771
|
14 734
|
13 542
|
11 163
|
11 853
|
12 168
|
9 824
|
5 805
|
(2 583)
|
(6 014)
|
(32 148)
|
(42 209)
|
(36 415)
|
(43 009)
|
(26 787)
|
(26 435)
|
(36 112)
|
(27 426)
|
(76 529)
|
(74 036)
|
(69 395)
|
(62 100)
|
4 607
|
14 044
|
20 001
|
20 539
|
3 589
|
2 518
|
7 397
|
10 405
|
19 267
|
20 701
|
12 300
|
10 889
|
8 829
|
6 842
|
4 968
|
88
|
3 422
|
2 647
|
2 362
|
1 122
|
|
| Depreciation & Amortization |
13 117
|
13 765
|
13 250
|
13 857
|
15 188
|
15 562
|
16 932
|
17 874
|
19 871
|
21 152
|
22 039
|
22 471
|
22 556
|
22 670
|
24 160
|
27 947
|
34 176
|
39 439
|
43 910
|
47 558
|
49 514
|
48 582
|
47 912
|
46 221
|
43 700
|
43 809
|
43 354
|
42 677
|
42 839
|
44 112
|
45 347
|
47 404
|
49 792
|
49 695
|
52 347
|
54 048
|
53 816
|
54 424
|
52 205
|
50 249
|
49 444
|
48 897
|
48 439
|
48 288
|
48 069
|
49 161
|
49 963
|
50 409
|
35 346
|
33 044
|
29 496
|
25 790
|
38 149
|
36 327
|
35 875
|
34 785
|
32 722
|
33 000
|
32 704
|
32 903
|
32 894
|
32 371
|
31 866
|
30 295
|
28 856
|
27 839
|
26 720
|
27 629
|
29 112
|
30 262
|
30 044
|
28 251
|
26 555
|
25 611
|
26 347
|
27 436
|
|
| Change in Deffered Taxes |
172
|
329
|
616
|
683
|
6
|
(73)
|
(103)
|
103
|
515
|
417
|
256
|
59
|
(512)
|
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 |
2 547
|
3 059
|
3 425
|
3 917
|
2 256
|
2 012
|
1 737
|
621
|
150
|
(505)
|
570
|
1 669
|
3 440
|
7 768
|
8 543
|
11 552
|
13 652
|
13 076
|
14 162
|
16 253
|
16 547
|
18 622
|
20 419
|
19 293
|
15 145
|
15 009
|
14 924
|
14 253
|
17 049
|
17 289
|
17 682
|
17 319
|
17 570
|
18 117
|
21 609
|
24 603
|
23 448
|
27 888
|
25 815
|
27 002
|
35 125
|
36 669
|
35 244
|
32 961
|
46 431
|
44 748
|
46 676
|
51 686
|
65 968
|
64 964
|
64 022
|
61 042
|
78 952
|
76 766
|
73 715
|
71 907
|
20 390
|
21 308
|
23 534
|
22 088
|
29 101
|
28 631
|
23 183
|
25 379
|
20 425
|
23 321
|
29 523
|
29 352
|
33 955
|
34 925
|
36 697
|
37 383
|
25 190
|
21 204
|
25 545
|
23 028
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
18
|
10
|
373
|
1 042
|
1 927
|
2 923
|
2 677
|
783
|
113
|
(172)
|
405
|
1 951
|
2 002
|
2 567
|
3 244
|
3 148
|
4 558
|
5 298
|
5 747
|
5 678
|
5 533
|
6 348
|
7 288
|
7 143
|
6 606
|
4 678
|
3 306
|
3 674
|
4 515
|
5 581
|
6 192
|
5 379
|
4 221
|
1 992
|
90
|
386
|
(559)
|
1 168
|
1 721
|
1 805
|
2 074
|
217
|
(270)
|
(318)
|
(114)
|
342
|
341
|
482
|
496
|
920
|
1 512
|
1 531
|
1 856
|
2 616
|
2 625
|
2 976
|
2 643
|
1 645
|
2 432
|
2 024
|
1 983
|
1 960
|
1 317
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2 144
|
3 474
|
5 660
|
7 995
|
8 744
|
9 529
|
10 055
|
0
|
10 731
|
11 831
|
11 870
|
12 770
|
12 175
|
11 813
|
11 908
|
10 675
|
10 475
|
10 244
|
9 918
|
10 151
|
10 263
|
10 558
|
10 717
|
10 737
|
10 777
|
10 480
|
10 393
|
9 959
|
9 782
|
9 750
|
9 798
|
10 769
|
11 316
|
11 817
|
12 601
|
13 379
|
13 593
|
13 568
|
13 949
|
12 825
|
12 525
|
12 249
|
11 237
|
11 684
|
11 537
|
11 508
|
11 340
|
10 740
|
10 281
|
10 031
|
10 202
|
10 505
|
11 222
|
11 950
|
11 988
|
12 031
|
11 854
|
11 463
|
11 280
|
10 777
|
10 280
|
9 844
|
9 168
|
|
| Change in Working Capital |
(177)
|
(1 908)
|
282
|
(3 568)
|
4 066
|
7 916
|
5 451
|
1 896
|
8 806
|
(2 019)
|
(3 770)
|
425
|
(4 778)
|
(561)
|
(14 576)
|
(38 554)
|
(38 785)
|
(40 920)
|
(31 885)
|
(19 255)
|
(37 976)
|
(26 794)
|
(16 003)
|
(5 296)
|
5 039
|
15 327
|
16 836
|
1 827
|
21 611
|
(640)
|
(18 003)
|
(4 405)
|
(20 558)
|
(17 353)
|
4 669
|
12 129
|
1 043
|
18 461
|
10 519
|
(7 608)
|
16 863
|
(22 966)
|
(16 337)
|
(22 856)
|
(55 977)
|
(29 753)
|
(33 254)
|
(22 074)
|
3 608
|
937
|
7 164
|
5 454
|
(3 073)
|
2 122
|
(6 375)
|
(4 930)
|
4 294
|
1 786
|
3 292
|
7 257
|
(1 183)
|
(24 129)
|
(30 451)
|
(37 329)
|
(26 991)
|
(25 007)
|
(14 216)
|
(4 799)
|
2 219
|
(21 400)
|
(25 408)
|
(31 939)
|
(58 334)
|
(30 514)
|
(25 535)
|
(25 673)
|
|
| Cash from Operating Activities |
16 713
N/A
|
15 829
-5%
|
17 799
+12%
|
14 208
-20%
|
21 829
+54%
|
24 264
+11%
|
23 507
-3%
|
19 229
-18%
|
23 401
+22%
|
11 940
-49%
|
9 568
-20%
|
20 209
+111%
|
23 507
+16%
|
34 560
+47%
|
27 641
-20%
|
9 711
-65%
|
20 135
+107%
|
21 127
+5%
|
32 964
+56%
|
45 308
+37%
|
35 129
-22%
|
44 260
+26%
|
60 266
+36%
|
74 672
+24%
|
75 996
+2%
|
94 840
+25%
|
97 304
+3%
|
86 332
-11%
|
108 817
+26%
|
91 336
-16%
|
77 638
-15%
|
87 619
+13%
|
71 663
-18%
|
73 546
+3%
|
99 395
+35%
|
105 512
+6%
|
91 849
-13%
|
111 935
+22%
|
100 393
-10%
|
81 811
-19%
|
111 256
+36%
|
68 406
-39%
|
64 762
-5%
|
52 378
-19%
|
6 375
-88%
|
21 946
+244%
|
26 970
+23%
|
37 013
+37%
|
78 134
+111%
|
72 510
-7%
|
64 569
-11%
|
64 859
+0%
|
37 499
-42%
|
41 178
+10%
|
33 819
-18%
|
39 662
+17%
|
62 013
+56%
|
70 139
+13%
|
79 533
+13%
|
82 787
+4%
|
64 401
-22%
|
39 390
-39%
|
31 994
-19%
|
28 749
-10%
|
41 558
+45%
|
46 853
+13%
|
54 326
+16%
|
63 071
+16%
|
74 115
+18%
|
50 629
-32%
|
46 301
-9%
|
33 783
-27%
|
(3 166)
N/A
|
18 948
N/A
|
28 718
+52%
|
25 913
-10%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(36 882)
|
(36 105)
|
(36 181)
|
(18 084)
|
(21 545)
|
(32 149)
|
(30 768)
|
(34 781)
|
(35 890)
|
(24 465)
|
(25 694)
|
(35 343)
|
(54 276)
|
(83 406)
|
(96 169)
|
(99 717)
|
(92 051)
|
(77 511)
|
(81 391)
|
(90 512)
|
(81 628)
|
(79 685)
|
(67 516)
|
(46 209)
|
(56 158)
|
(48 248)
|
(57 169)
|
(69 446)
|
(83 101)
|
(93 665)
|
(89 813)
|
(86 614)
|
(68 017)
|
(60 746)
|
(65 004)
|
(60 963)
|
(63 769)
|
(65 776)
|
(61 655)
|
(61 353)
|
(73 665)
|
(80 040)
|
(81 262)
|
(91 724)
|
(83 045)
|
(86 082)
|
(91 468)
|
(79 680)
|
(70 966)
|
(59 336)
|
(47 628)
|
(43 729)
|
(40 776)
|
(37 760)
|
(31 008)
|
(26 006)
|
(20 303)
|
(15 786)
|
(16 029)
|
(15 757)
|
(12 843)
|
(16 282)
|
(13 761)
|
(15 579)
|
(12 374)
|
(13 672)
|
(22 683)
|
(26 466)
|
(30 891)
|
(33 133)
|
(29 814)
|
(27 331)
|
(27 073)
|
(29 857)
|
(28 065)
|
(34 710)
|
|
| Other Items |
(1 776)
|
(1 100)
|
(2 566)
|
(354)
|
(574)
|
(781)
|
27
|
(286)
|
768
|
1 366
|
1 212
|
(2 205)
|
(1 639)
|
(2 107)
|
(1 906)
|
5 836
|
3 853
|
3 327
|
3 424
|
(50)
|
3 972
|
3 100
|
2 701
|
4 666
|
6 831
|
7 942
|
8 312
|
5 541
|
1 567
|
1 016
|
1 342
|
1 353
|
(25 129)
|
(14 225)
|
(13 119)
|
(32 129)
|
(24 292)
|
(35 567)
|
(36 041)
|
(14 774)
|
(7 146)
|
8 543
|
29 399
|
30 357
|
39 367
|
26 771
|
7 544
|
445
|
602
|
(592)
|
1 495
|
5 223
|
28 235
|
36 175
|
31 876
|
31 165
|
12 043
|
3 295
|
1 136
|
4 941
|
(328)
|
(1 181)
|
9 928
|
9 092
|
13 797
|
13 420
|
10 460
|
10 219
|
12 909
|
17 006
|
9 527
|
15 375
|
14 993
|
12 931
|
14 007
|
7 798
|
|
| Cash from Investing Activities |
(38 657)
N/A
|
(37 204)
+4%
|
(38 745)
-4%
|
(18 437)
+52%
|
(22 119)
-20%
|
(32 930)
-49%
|
(30 742)
+7%
|
(35 067)
-14%
|
(35 122)
0%
|
(23 099)
+34%
|
(24 481)
-6%
|
(37 548)
-53%
|
(55 915)
-49%
|
(85 513)
-53%
|
(98 076)
-15%
|
(93 881)
+4%
|
(88 198)
+6%
|
(74 183)
+16%
|
(77 967)
-5%
|
(90 562)
-16%
|
(77 657)
+14%
|
(76 587)
+1%
|
(64 815)
+15%
|
(41 544)
+36%
|
(49 327)
-19%
|
(40 304)
+18%
|
(48 857)
-21%
|
(63 904)
-31%
|
(81 534)
-28%
|
(92 650)
-14%
|
(88 471)
+5%
|
(85 261)
+4%
|
(93 146)
-9%
|
(74 971)
+20%
|
(78 123)
-4%
|
(93 092)
-19%
|
(88 061)
+5%
|
(101 343)
-15%
|
(97 696)
+4%
|
(76 127)
+22%
|
(80 811)
-6%
|
(71 498)
+12%
|
(51 863)
+27%
|
(61 367)
-18%
|
(43 677)
+29%
|
(59 309)
-36%
|
(83 923)
-42%
|
(79 233)
+6%
|
(70 364)
+11%
|
(59 928)
+15%
|
(46 133)
+23%
|
(38 508)
+17%
|
(12 541)
+67%
|
(1 585)
+87%
|
868
N/A
|
5 159
+494%
|
(8 260)
N/A
|
(12 491)
-51%
|
(14 892)
-19%
|
(10 815)
+27%
|
(13 171)
-22%
|
(17 463)
-33%
|
(3 833)
+78%
|
(6 487)
-69%
|
1 423
N/A
|
(252)
N/A
|
(12 223)
-4 744%
|
(16 247)
-33%
|
(17 981)
-11%
|
(16 128)
+10%
|
(20 287)
-26%
|
(11 956)
+41%
|
(12 080)
-1%
|
(16 925)
-40%
|
(14 058)
+17%
|
(26 912)
-91%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
7 274
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4 976
|
4 969
|
4 976
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(10 010)
|
(10 010)
|
(10 010)
|
(10 010)
|
0
|
0
|
0
|
0
|
0
|
0
|
(339)
|
(339)
|
0
|
0
|
0
|
0
|
0
|
8 892
|
8 892
|
8 892
|
0
|
0
|
8 815
|
8 813
|
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 |
13 967
|
12 367
|
1 335
|
205
|
812
|
9 887
|
7 095
|
16 095
|
12 228
|
18 321
|
16 291
|
14 884
|
35 200
|
45 900
|
69 102
|
87 558
|
71 485
|
58 402
|
54 709
|
54 664
|
52 184
|
44 945
|
41 701
|
2 977
|
220
|
(6 818)
|
(14 567)
|
1 944
|
(13 164)
|
(1 927)
|
(8 194)
|
(10 577)
|
30 960
|
27 576
|
7 738
|
12 454
|
18 223
|
10 192
|
6 301
|
7 790
|
(9 191)
|
7 268
|
1 518
|
12 536
|
20 528
|
24 656
|
49 868
|
50 228
|
1 447
|
(4 664)
|
(5 922)
|
(20 922)
|
(4 505)
|
(19 749)
|
(24 108)
|
(30 712)
|
(41 712)
|
(44 107)
|
(32 535)
|
(30 570)
|
(33 499)
|
(15 756)
|
(23 204)
|
(31 269)
|
(33 298)
|
(33 162)
|
(50 795)
|
(38 511)
|
(33 625)
|
(22 789)
|
(8 507)
|
(13 293)
|
8 798
|
(2 888)
|
(10 926)
|
(3 225)
|
|
| Cash Paid for Dividends |
(576)
|
0
|
(756)
|
(756)
|
(756)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(453)
|
(453)
|
(572)
|
0
|
(1 252)
|
(1 252)
|
(1 133)
|
(1 897)
|
(764)
|
(764)
|
(764)
|
0
|
(951)
|
(951)
|
(951)
|
(951)
|
(1 528)
|
(1 528)
|
(1 637)
|
(1 637)
|
(1 932)
|
(2 052)
|
(1 948)
|
(2 970)
|
(1 336)
|
(1 212)
|
(1 188)
|
(1 473)
|
(1 466)
|
(1 473)
|
(1 492)
|
(522)
|
(340)
|
(337)
|
(690)
|
(701)
|
(701)
|
(701)
|
(348)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(557)
|
(195)
|
(1 974)
|
(1 970)
|
(1 412)
|
(1 775)
|
(619)
|
(774)
|
(774)
|
|
| Other |
274
|
0
|
264
|
108
|
135
|
0
|
64
|
74
|
47
|
58
|
28
|
49
|
77
|
(2 078)
|
(3 339)
|
(5 608)
|
(7 990)
|
(8 739)
|
(9 530)
|
(10 074)
|
(10 738)
|
(10 731)
|
(11 896)
|
(11 870)
|
(12 770)
|
(12 175)
|
(11 813)
|
(11 908)
|
(7 952)
|
(7 752)
|
(7 521)
|
(7 195)
|
(10 151)
|
(10 263)
|
(10 558)
|
(10 717)
|
(10 737)
|
(10 777)
|
(10 480)
|
(10 393)
|
(9 959)
|
(9 782)
|
(9 750)
|
(9 798)
|
(10 769)
|
(11 367)
|
(11 868)
|
(12 652)
|
(13 269)
|
(13 470)
|
(13 445)
|
(13 826)
|
(12 863)
|
(12 525)
|
(12 249)
|
(11 237)
|
(11 684)
|
(11 537)
|
(11 508)
|
(11 340)
|
(10 740)
|
(10 281)
|
(10 031)
|
(10 202)
|
(10 505)
|
(11 222)
|
(11 950)
|
(11 988)
|
(12 031)
|
(11 854)
|
(11 463)
|
(11 280)
|
(10 777)
|
(10 280)
|
(9 844)
|
(9 168)
|
|
| Cash from Financing Activities |
20 940
N/A
|
19 340
-8%
|
8 118
-58%
|
6 833
-16%
|
191
-97%
|
9 266
+4 751%
|
7 159
-23%
|
16 168
+126%
|
12 274
-24%
|
18 378
+50%
|
16 317
-11%
|
14 932
-8%
|
35 277
+136%
|
43 822
+24%
|
70 286
+60%
|
86 466
+23%
|
67 899
-21%
|
54 066
-20%
|
43 927
-19%
|
43 344
-1%
|
40 313
-7%
|
32 317
-20%
|
29 040
-10%
|
(9 656)
N/A
|
(13 314)
-38%
|
(29 002)
-118%
|
(37 339)
-29%
|
(20 925)
+44%
|
(32 076)
-53%
|
(10 628)
+67%
|
(17 244)
-62%
|
(19 299)
-12%
|
19 172
N/A
|
15 675
-18%
|
(4 751)
N/A
|
(654)
+86%
|
5 199
N/A
|
(3 893)
N/A
|
(5 854)
-50%
|
(3 814)
+35%
|
(20 338)
-433%
|
(3 988)
+80%
|
(806)
+80%
|
10 156
N/A
|
17 160
+69%
|
21 661
+26%
|
37 661
+74%
|
46 055
+22%
|
(3 699)
N/A
|
(10 024)
-171%
|
(11 256)
-12%
|
(35 452)
-215%
|
(17 716)
+50%
|
(32 273)
-82%
|
(36 356)
-13%
|
(41 948)
-15%
|
(53 396)
-27%
|
(55 644)
-4%
|
(44 043)
+21%
|
(41 910)
+5%
|
(44 239)
-6%
|
(26 037)
+41%
|
(33 235)
-28%
|
(41 470)
-25%
|
(43 803)
-6%
|
(44 384)
-1%
|
(62 744)
-41%
|
(51 057)
+19%
|
(45 851)
+10%
|
(36 618)
+20%
|
(21 939)
+40%
|
(25 986)
-18%
|
(3 754)
+86%
|
(13 787)
-267%
|
(21 543)
-56%
|
(13 167)
+39%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
91
|
(101)
|
39
|
24
|
(55)
|
205
|
95
|
95
|
88
|
23
|
(154)
|
(103)
|
59
|
(198)
|
(7)
|
(29)
|
(327)
|
(173)
|
81
|
77
|
718
|
1 039
|
298
|
27
|
(619)
|
(1 849)
|
(96)
|
(1 296)
|
(451)
|
1 294
|
(447)
|
1 030
|
292
|
(584)
|
(55)
|
(181)
|
(247)
|
83
|
(126)
|
138
|
(61)
|
(226)
|
(157)
|
95
|
63
|
370
|
(250)
|
(804)
|
(513)
|
(821)
|
(445)
|
(304)
|
145
|
(119)
|
513
|
754
|
(159)
|
(1 102)
|
(1 080)
|
(1 278)
|
(664)
|
707
|
|
| Net Change in Cash |
(1 004)
N/A
|
(2 035)
-103%
|
(12 828)
-530%
|
2 604
N/A
|
(99)
N/A
|
600
N/A
|
(76)
N/A
|
330
N/A
|
553
+68%
|
7 219
+1 205%
|
1 404
-81%
|
(2 407)
N/A
|
2 869
N/A
|
(7 134)
N/A
|
(58)
+99%
|
2 195
N/A
|
(125)
N/A
|
1 034
N/A
|
(1 131)
N/A
|
(1 705)
-51%
|
(2 120)
-24%
|
85
N/A
|
24 579
+28 816%
|
23 495
-4%
|
13 201
-44%
|
25 431
+93%
|
11 167
-56%
|
1 305
-88%
|
(4 800)
N/A
|
(11 971)
-149%
|
(28 404)
-137%
|
(17 114)
+40%
|
(2 230)
+87%
|
14 327
N/A
|
17 239
+20%
|
12 805
-26%
|
9 285
-27%
|
6 726
-28%
|
(3 776)
N/A
|
21
N/A
|
10 011
+47 571%
|
(8 376)
N/A
|
11 642
N/A
|
2 461
-79%
|
(20 589)
N/A
|
(14 672)
+29%
|
(19 000)
-29%
|
3 251
N/A
|
4 016
+24%
|
2 377
-41%
|
6 933
+192%
|
(9 018)
N/A
|
7 116
N/A
|
7 458
+5%
|
(1 730)
N/A
|
2 647
N/A
|
200
-92%
|
2 099
+949%
|
20 660
+884%
|
30 433
+47%
|
6 741
-78%
|
(4 915)
N/A
|
(5 587)
-14%
|
(20 029)
-258%
|
(1 268)
+94%
|
1 913
N/A
|
(20 496)
N/A
|
(4 352)
+79%
|
10 795
N/A
|
(1 363)
N/A
|
3 917
N/A
|
(5 261)
N/A
|
(20 081)
-282%
|
(13 042)
+35%
|
(7 547)
+42%
|
(13 459)
-78%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(20 169)
N/A
|
(20 276)
-1%
|
(18 382)
+9%
|
(3 876)
+79%
|
284
N/A
|
(7 885)
N/A
|
(7 261)
+8%
|
(15 552)
-114%
|
(12 489)
+20%
|
(12 525)
0%
|
(16 126)
-29%
|
(15 134)
+6%
|
(30 769)
-103%
|
(48 846)
-59%
|
(68 528)
-40%
|
(90 006)
-31%
|
(71 916)
+20%
|
(56 384)
+22%
|
(48 427)
+14%
|
(45 204)
+7%
|
(46 499)
-3%
|
(35 425)
+24%
|
(7 250)
+80%
|
28 463
N/A
|
19 838
-30%
|
46 592
+135%
|
40 135
-14%
|
16 886
-58%
|
25 716
+52%
|
(2 329)
N/A
|
(12 175)
-423%
|
1 005
N/A
|
3 646
+263%
|
12 800
+251%
|
34 391
+169%
|
44 549
+30%
|
28 080
-37%
|
46 159
+64%
|
38 738
-16%
|
20 458
-47%
|
37 591
+84%
|
(11 634)
N/A
|
(16 500)
-42%
|
(39 346)
-138%
|
(76 670)
-95%
|
(64 136)
+16%
|
(64 498)
-1%
|
(42 667)
+34%
|
7 168
N/A
|
13 174
+84%
|
16 941
+29%
|
21 130
+25%
|
(3 277)
N/A
|
3 418
N/A
|
2 811
-18%
|
13 656
+386%
|
41 710
+205%
|
54 353
+30%
|
63 504
+17%
|
67 031
+6%
|
51 559
-23%
|
23 107
-55%
|
18 233
-21%
|
13 170
-28%
|
29 183
+122%
|
33 181
+14%
|
31 643
-5%
|
36 605
+16%
|
43 224
+18%
|
17 496
-60%
|
16 488
-6%
|
6 451
-61%
|
(30 239)
N/A
|
(10 908)
+64%
|
654
N/A
|
(8 797)
N/A
|
|