S
Samil
KOSDAQ:032280
Samil
KOSDAQ:032280
Price:
1 397
KRW
0.07%
Market Closed
Market Cap:
₩22.6B
Add Note
Add Target
Capture your thoughts and set a target
Decide at what price you'd be comfortable buying and we'll help you stay ready.
Based on
Margin of Safety
0%
10%
20%
30%
40%
50%
Your Price Target
Linked to
current price
· In Buy Zone
Loading
Note attached
Choose the stock you wish to monitor with a price target
Recently Viewed
|
S
|
Samil
KOSDAQ:032280
|
KR |
|
S
|
Sanofi SA
BMV:SNYN
|
FR |
|
M
|
Maritime Launch Services Ltd
NEO:MAXQ
|
CA |
|
Global Wholehealth Partners Corp
OTC:GWHP
|
US |
|
Beijing BDStar Navigation Co Ltd
SZSE:002151
|
CN |
Cash Flow Statement
Cash Flow Statement
Samil
Samil
Currency: KRW
| 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 |
(4 763)
|
(4 402)
|
(4 612)
|
(4 750)
|
(4 456)
|
(3 795)
|
(3 264)
|
(2 403)
|
1 788
|
787
|
591
|
(310)
|
(558)
|
(87)
|
288
|
(766)
|
271
|
628
|
936
|
1 960
|
1 531
|
477
|
(424)
|
78
|
206
|
695
|
1 606
|
1 344
|
4 832
|
3 731
|
3 135
|
3 094
|
2 794
|
3 027
|
28 541
|
29 077
|
20 540
|
21 852
|
(2 781)
|
(2 968)
|
2 542
|
2 155
|
1 815
|
1 882
|
1 979
|
2 367
|
2 820
|
2 887
|
2 574
|
2 378
|
1 617
|
1 303
|
3 303
|
2 713
|
(7 835)
|
(3 569)
|
(3 143)
|
(3 673)
|
6 328
|
1 626
|
(2 604)
|
(1 902)
|
(864)
|
(1 149)
|
1 232
|
3 217
|
2 704
|
3 176
|
2 828
|
964
|
1 133
|
1 441
|
1 237
|
1 427
|
1 074
|
1 076
|
|
| Depreciation & Amortization |
957
|
877
|
871
|
837
|
811
|
859
|
915
|
1 021
|
1 160
|
1 236
|
1 288
|
1 246
|
1 256
|
1 167
|
1 065
|
848
|
678
|
640
|
585
|
691
|
659
|
662
|
680
|
792
|
972
|
1 145
|
1 322
|
1 385
|
1 397
|
1 430
|
1 461
|
1 505
|
1 540
|
1 545
|
1 546
|
1 529
|
1 552
|
1 564
|
1 580
|
1 616
|
1 608
|
1 620
|
1 668
|
1 698
|
1 733
|
1 763
|
1 756
|
1 750
|
1 753
|
1 806
|
2 255
|
2 521
|
2 592
|
2 808
|
2 680
|
2 707
|
2 827
|
2 848
|
2 855
|
2 887
|
3 012
|
2 977
|
2 853
|
2 848
|
2 758
|
2 759
|
2 791
|
2 716
|
3 203
|
3 302
|
3 396
|
3 477
|
3 080
|
3 043
|
3 038
|
3 029
|
|
| Change in Deffered Taxes |
(2 030)
|
0
|
(2 569)
|
(2 668)
|
(860)
|
(860)
|
236
|
691
|
1 066
|
1 133
|
561
|
216
|
(174)
|
0
|
0
|
0
|
0
|
0
|
0
|
136
|
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 |
6 848
|
6 785
|
6 484
|
7 527
|
7 904
|
8 228
|
8 776
|
5 504
|
1 739
|
1 710
|
1 220
|
3 660
|
1 396
|
1 602
|
2 086
|
2 506
|
2 295
|
2 063
|
2 748
|
2 352
|
2 519
|
2 784
|
2 494
|
3 029
|
3 357
|
3 543
|
3 605
|
3 312
|
222
|
259
|
163
|
425
|
(147)
|
(407)
|
(26 076)
|
(26 775)
|
(27 062)
|
(27 207)
|
(2 707)
|
(2 476)
|
794
|
813
|
1 452
|
1 444
|
1 553
|
1 534
|
1 581
|
1 248
|
1 849
|
1 915
|
1 602
|
1 828
|
2 703
|
2 474
|
2 668
|
(1 931)
|
(3 725)
|
(3 705)
|
(3 872)
|
536
|
1 593
|
1 779
|
1 905
|
2 137
|
981
|
(1 195)
|
(1 058)
|
(964)
|
(629)
|
1 576
|
1 583
|
1 564
|
1 503
|
1 491
|
1 483
|
1 515
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
120
|
(10)
|
(10)
|
(6)
|
(121)
|
1
|
1
|
0
|
(4)
|
(0)
|
(100)
|
2
|
2
|
0
|
249
|
294
|
414
|
580
|
529
|
478
|
461
|
535
|
523
|
495
|
3 612
|
7 258
|
7 295
|
7 292
|
4 149
|
384
|
338
|
334
|
451
|
579
|
628
|
691
|
764
|
862
|
1 005
|
880
|
901
|
931
|
1 090
|
1 090
|
948
|
794
|
366
|
365
|
219
|
(0)
|
89
|
88
|
88
|
71
|
(5)
|
9
|
255
|
586
|
814
|
800
|
554
|
226
|
86
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
285
|
680
|
821
|
1 402
|
1 355
|
1 607
|
1 831
|
1 762
|
2 108
|
2 158
|
2 863
|
2 863
|
2 979
|
2 933
|
2 276
|
2 591
|
2 468
|
2 441
|
2 609
|
2 348
|
2 344
|
2 164
|
1 811
|
1 395
|
909
|
563
|
429
|
367
|
361
|
341
|
325
|
313
|
299
|
304
|
290
|
283
|
302
|
349
|
412
|
439
|
479
|
482
|
504
|
602
|
627
|
663
|
726
|
652
|
701
|
706
|
757
|
931
|
1 105
|
1 238
|
1 272
|
1 292
|
1 211
|
1 200
|
1 289
|
1 322
|
1 371
|
1 417
|
1 355
|
|
| Change in Working Capital |
3 213
|
2 383
|
4 039
|
788
|
(2 796)
|
(3 137)
|
(3 657)
|
2 470
|
(3 962)
|
(4 979)
|
(6 939)
|
(9 593)
|
(1 981)
|
3 978
|
1 323
|
77
|
(1 445)
|
(486)
|
(5 476)
|
(4 927)
|
(3 804)
|
(9 035)
|
2 585
|
3 577
|
1 605
|
2 144
|
3 616
|
1 774
|
(1 904)
|
(1 618)
|
(9 926)
|
(14 580)
|
(6 679)
|
(7 263)
|
(7 286)
|
(3 819)
|
(449)
|
(9 489)
|
(9 411)
|
(8 563)
|
(15 182)
|
(5 237)
|
(1 758)
|
(270)
|
(2 645)
|
(2 623)
|
(2 261)
|
(2 928)
|
(69)
|
(972)
|
35
|
(574)
|
(1 575)
|
(2 595)
|
6 908
|
6 144
|
6 968
|
3 879
|
(6 318)
|
(5 898)
|
(3 935)
|
(2 682)
|
(2 280)
|
(887)
|
(3 451)
|
6 284
|
4 565
|
1 928
|
2 614
|
(6 998)
|
(7 844)
|
(4 611)
|
(2 098)
|
(3 788)
|
(186)
|
(2 181)
|
|
| Cash from Operating Activities |
4 225
N/A
|
3 644
-14%
|
4 217
+16%
|
1 742
-59%
|
603
-65%
|
1 296
+115%
|
3 004
+132%
|
7 283
+142%
|
1 791
-75%
|
(113)
N/A
|
(3 278)
-2 801%
|
(4 782)
-46%
|
(61)
+99%
|
6 420
N/A
|
4 537
-29%
|
2 429
-46%
|
1 799
-26%
|
2 844
+58%
|
(1 208)
N/A
|
212
N/A
|
905
+327%
|
(5 111)
N/A
|
5 335
N/A
|
7 340
+38%
|
6 140
-16%
|
7 526
+23%
|
10 149
+35%
|
7 815
-23%
|
4 547
-42%
|
3 803
-16%
|
(5 166)
N/A
|
(9 557)
-85%
|
(2 493)
+74%
|
(3 099)
-24%
|
(3 276)
-6%
|
13
N/A
|
(5 419)
N/A
|
(13 280)
-145%
|
(13 319)
0%
|
(12 391)
+7%
|
(10 238)
+17%
|
(650)
+94%
|
3 178
N/A
|
4 755
+50%
|
2 619
-45%
|
3 041
+16%
|
3 896
+28%
|
2 957
-24%
|
6 107
+107%
|
5 126
-16%
|
5 508
+7%
|
5 078
-8%
|
7 024
+38%
|
5 401
-23%
|
4 420
-18%
|
3 352
-24%
|
2 926
-13%
|
(652)
N/A
|
(1 007)
-55%
|
(849)
+16%
|
(1 934)
-128%
|
171
N/A
|
1 614
+843%
|
2 950
+83%
|
1 520
-48%
|
11 064
+628%
|
9 002
-19%
|
6 856
-24%
|
8 016
+17%
|
(1 156)
N/A
|
(1 731)
-50%
|
1 872
N/A
|
3 722
+99%
|
2 173
-42%
|
5 409
+149%
|
3 439
-36%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(7 390)
|
(7 692)
|
(7 398)
|
(6 610)
|
(2 905)
|
(3 214)
|
(4 274)
|
(5 019)
|
(3 579)
|
(2 958)
|
(1 576)
|
(693)
|
(2 035)
|
(1 885)
|
(2 028)
|
(1 921)
|
(3 990)
|
(19 462)
|
(19 831)
|
(20 389)
|
(17 891)
|
(11 968)
|
(16 809)
|
(21 467)
|
(20 194)
|
(10 967)
|
(5 750)
|
(1 361)
|
(2 842)
|
(6 701)
|
(6 129)
|
(7 885)
|
(12 608)
|
(8 402)
|
(8 922)
|
(6 349)
|
(2 780)
|
(4 658)
|
(5 203)
|
(5 375)
|
(2 810)
|
(990)
|
(877)
|
(805)
|
(761)
|
(741)
|
(228)
|
(78)
|
(7 064)
|
(7 308)
|
(8 111)
|
(8 766)
|
(9 725)
|
(10 535)
|
(10 496)
|
(14 873)
|
(14 818)
|
(14 689)
|
(13 941)
|
(9 023)
|
(2 889)
|
(2 169)
|
(2 173)
|
(2 075)
|
(301)
|
(4 689)
|
(4 550)
|
(4 619)
|
(4 609)
|
32
|
(106)
|
(230)
|
(615)
|
(1 547)
|
(1 895)
|
(2 085)
|
|
| Other Items |
1 747
|
2 912
|
1 671
|
2 300
|
(378)
|
(649)
|
338
|
291
|
(173)
|
101
|
165
|
124
|
7 179
|
7 313
|
7 171
|
8 110
|
1 389
|
1 443
|
1 451
|
586
|
336
|
20
|
(116)
|
(103)
|
339
|
6 942
|
1 375
|
1 681
|
13 395
|
9 247
|
24 678
|
24 716
|
14 878
|
12 442
|
39 757
|
40 937
|
46 662
|
55 008
|
21 270
|
20 281
|
10 651
|
3 266
|
255
|
463
|
976
|
586
|
582
|
114
|
172
|
133
|
139
|
134
|
121
|
102
|
75
|
6 199
|
6 462
|
6 450
|
6 505
|
369
|
1 596
|
1 623
|
1 446
|
1 445
|
(690)
|
3 133
|
3 270
|
3 269
|
3 919
|
168
|
156
|
157
|
107
|
227
|
871
|
904
|
|
| Cash from Investing Activities |
(5 643)
N/A
|
(4 780)
+15%
|
(5 727)
-20%
|
(4 310)
+25%
|
(3 283)
+24%
|
(3 862)
-18%
|
(3 936)
-2%
|
(4 729)
-20%
|
(3 752)
+21%
|
(2 856)
+24%
|
(1 411)
+51%
|
(568)
+60%
|
5 145
N/A
|
5 427
+5%
|
5 143
-5%
|
6 189
+20%
|
(2 601)
N/A
|
(18 019)
-593%
|
(18 380)
-2%
|
(19 803)
-8%
|
(17 555)
+11%
|
(11 948)
+32%
|
(16 926)
-42%
|
(21 570)
-27%
|
(19 855)
+8%
|
(4 025)
+80%
|
(4 375)
-9%
|
321
N/A
|
10 553
+3 189%
|
2 546
-76%
|
18 549
+629%
|
16 831
-9%
|
2 270
-87%
|
4 040
+78%
|
30 835
+663%
|
34 589
+12%
|
43 882
+27%
|
50 351
+15%
|
16 067
-68%
|
14 906
-7%
|
7 841
-47%
|
2 276
-71%
|
(622)
N/A
|
(342)
+45%
|
215
N/A
|
(155)
N/A
|
354
N/A
|
35
-90%
|
(6 893)
N/A
|
(7 176)
-4%
|
(7 973)
-11%
|
(8 632)
-8%
|
(9 605)
-11%
|
(10 433)
-9%
|
(10 421)
+0%
|
(8 674)
+17%
|
(8 356)
+4%
|
(8 239)
+1%
|
(7 435)
+10%
|
(8 654)
-16%
|
(1 294)
+85%
|
(546)
+58%
|
(727)
-33%
|
(630)
+13%
|
(991)
-57%
|
(1 556)
-57%
|
(1 280)
+18%
|
(1 350)
-5%
|
(691)
+49%
|
200
N/A
|
50
-75%
|
(73)
N/A
|
(508)
-593%
|
(1 320)
-160%
|
(1 024)
+22%
|
(1 180)
-15%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
374
|
374
|
374
|
3 374
|
3 000
|
3 000
|
3 000
|
1 000
|
0
|
0
|
1 000
|
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
|
(838)
|
(838)
|
(838)
|
(838)
|
0
|
0
|
2 770
|
2 770
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
2 045
|
0
|
845
|
4 075
|
4 151
|
3 151
|
1 331
|
(3 410)
|
1 970
|
1 947
|
4 041
|
3 697
|
(1 035)
|
(11 238)
|
(8 927)
|
(7 288)
|
1 549
|
16 376
|
20 774
|
(8 616)
|
18 935
|
18 917
|
14 340
|
46 516
|
15 861
|
1 561
|
(3 375)
|
(5 999)
|
(11 285)
|
(5 806)
|
(10 790)
|
(4 441)
|
1 364
|
1 264
|
(24 737)
|
(31 974)
|
(34 773)
|
(33 237)
|
(751)
|
(568)
|
2 200
|
0
|
0
|
(232)
|
(1 700)
|
0
|
0
|
(3 000)
|
3 200
|
3 116
|
2 442
|
3 482
|
1 520
|
6 433
|
9 073
|
11 061
|
12 322
|
8 405
|
4 816
|
4 578
|
(3 168)
|
(2 092)
|
(1 285)
|
(3 964)
|
867
|
(6 548)
|
(6 484)
|
(4 180)
|
(5 973)
|
798
|
3 509
|
229
|
1 008
|
945
|
(2 805)
|
(789)
|
|
| Cash Paid for Dividends |
(139)
|
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
|
(986)
|
(986)
|
(986)
|
0
|
(776)
|
(776)
|
(776)
|
0
|
(666)
|
(666)
|
(666)
|
0
|
(776)
|
(776)
|
(776)
|
0
|
(662)
|
(662)
|
(662)
|
0
|
(450)
|
(450)
|
(450)
|
0
|
(465)
|
(465)
|
(465)
|
0
|
0
|
0
|
0
|
0
|
(465)
|
(465)
|
(465)
|
0
|
0
|
0
|
|
| Other |
0
|
(105)
|
0
|
0
|
(5 000)
|
(3 000)
|
0
|
(3 000)
|
(722)
|
0
|
0
|
0
|
(4 000)
|
(285)
|
(680)
|
(1 096)
|
(1 402)
|
(1 355)
|
(1 607)
|
27 671
|
(1 762)
|
(2 108)
|
(2 158)
|
(32 090)
|
(2 863)
|
(2 979)
|
(2 933)
|
(2 276)
|
(2 591)
|
(2 508)
|
(2 646)
|
(2 880)
|
(2 348)
|
(2 305)
|
(1 979)
|
(1 562)
|
(1 395)
|
(908)
|
(562)
|
(384)
|
(367)
|
(401)
|
(335)
|
(364)
|
(313)
|
(259)
|
(289)
|
(276)
|
(283)
|
(282)
|
(329)
|
(392)
|
(439)
|
(499)
|
(552)
|
(574)
|
(652)
|
(687)
|
532
|
(731)
|
(657)
|
(696)
|
(1 906)
|
(757)
|
(931)
|
(1 105)
|
(1 238)
|
(1 272)
|
(1 292)
|
(1 211)
|
(1 200)
|
(1 289)
|
(1 322)
|
(1 371)
|
(1 417)
|
(1 355)
|
|
| Cash from Financing Activities |
1 906
N/A
|
1 175
-38%
|
1 219
+4%
|
4 449
+265%
|
2 525
-43%
|
3 256
+29%
|
1 331
-59%
|
(3 410)
N/A
|
2 248
N/A
|
2 225
-1%
|
4 319
+94%
|
3 975
-8%
|
(5 035)
N/A
|
(11 523)
-129%
|
(9 608)
+17%
|
(8 383)
+13%
|
147
N/A
|
15 021
+10 132%
|
19 167
+28%
|
19 055
-1%
|
17 173
-10%
|
16 810
-2%
|
12 182
-28%
|
14 427
+18%
|
12 998
-10%
|
(1 418)
N/A
|
(6 308)
-345%
|
(8 275)
-31%
|
(13 875)
-68%
|
(8 314)
+40%
|
(13 436)
-62%
|
(7 320)
+46%
|
(984)
+87%
|
(1 041)
-6%
|
(26 716)
-2 467%
|
(33 536)
-26%
|
(36 168)
-8%
|
(34 145)
+6%
|
(2 299)
+93%
|
(1 938)
+16%
|
847
N/A
|
(1 387)
N/A
|
(1 802)
-30%
|
(1 372)
+24%
|
(2 789)
-103%
|
(2 735)
+2%
|
(2 655)
+3%
|
(3 941)
-48%
|
2 252
N/A
|
2 168
-4%
|
1 338
-38%
|
2 314
+73%
|
305
-87%
|
4 320
+1 318%
|
7 021
+63%
|
8 986
+28%
|
10 170
+13%
|
7 056
-31%
|
4 897
-31%
|
6 167
+26%
|
(1 505)
N/A
|
(469)
+69%
|
(887)
-89%
|
(5 187)
-485%
|
(529)
+90%
|
(8 118)
-1 434%
|
(7 721)
+5%
|
(5 453)
+29%
|
(7 265)
-33%
|
(413)
+94%
|
1 844
N/A
|
(1 526)
N/A
|
(780)
+49%
|
(891)
-14%
|
(4 222)
-374%
|
(2 145)
+49%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
488
N/A
|
38
-92%
|
(292)
N/A
|
1 881
N/A
|
(156)
N/A
|
689
N/A
|
399
-42%
|
(856)
N/A
|
287
N/A
|
(744)
N/A
|
(370)
+50%
|
(1 375)
-271%
|
48
N/A
|
325
+576%
|
72
-78%
|
234
+225%
|
(654)
N/A
|
(154)
+77%
|
(421)
-174%
|
(536)
-27%
|
523
N/A
|
(249)
N/A
|
591
N/A
|
196
-67%
|
(717)
N/A
|
2 084
N/A
|
(534)
N/A
|
(139)
+74%
|
1 225
N/A
|
(1 965)
N/A
|
(53)
+97%
|
(46)
+13%
|
(1 206)
-2 539%
|
(100)
+92%
|
844
N/A
|
1 066
+26%
|
2 296
+115%
|
2 926
+27%
|
449
-85%
|
577
+29%
|
(1 550)
N/A
|
239
N/A
|
755
+215%
|
3 040
+303%
|
45
-99%
|
151
+237%
|
1 596
+955%
|
(949)
N/A
|
1 466
N/A
|
118
-92%
|
(1 127)
N/A
|
(1 240)
-10%
|
(2 277)
-84%
|
(712)
+69%
|
1 020
N/A
|
3 664
+259%
|
4 740
+29%
|
(1 835)
N/A
|
(3 545)
-93%
|
(3 336)
+6%
|
(4 733)
-42%
|
(844)
+82%
|
0
N/A
|
(2 866)
N/A
|
(0)
+100%
|
1 389
N/A
|
1
-100%
|
53
+5 799%
|
61
+15%
|
(1 369)
N/A
|
163
N/A
|
273
+68%
|
2 434
+792%
|
(39)
N/A
|
163
N/A
|
115
-30%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(3 165)
N/A
|
(4 049)
-28%
|
(3 181)
+21%
|
(4 868)
-53%
|
(2 303)
+53%
|
(1 918)
+17%
|
(1 269)
+34%
|
2 264
N/A
|
(1 788)
N/A
|
(3 071)
-72%
|
(4 854)
-58%
|
(5 475)
-13%
|
(2 096)
+62%
|
4 535
N/A
|
2 509
-45%
|
508
-80%
|
(2 190)
N/A
|
(16 618)
-659%
|
(21 039)
-27%
|
(20 177)
+4%
|
(16 986)
+16%
|
(17 079)
-1%
|
(11 475)
+33%
|
(14 128)
-23%
|
(14 054)
+1%
|
(3 440)
+76%
|
4 399
N/A
|
6 455
+47%
|
1 705
-74%
|
(2 899)
N/A
|
(11 295)
-290%
|
(17 441)
-54%
|
(15 101)
+13%
|
(11 501)
+24%
|
(12 198)
-6%
|
(6 336)
+48%
|
(8 198)
-29%
|
(17 937)
-119%
|
(18 522)
-3%
|
(17 766)
+4%
|
(13 047)
+27%
|
(1 640)
+87%
|
2 301
N/A
|
3 950
+72%
|
1 858
-53%
|
2 300
+24%
|
3 669
+59%
|
2 879
-22%
|
(958)
N/A
|
(2 183)
-128%
|
(2 603)
-19%
|
(3 688)
-42%
|
(2 702)
+27%
|
(5 134)
-90%
|
(6 076)
-18%
|
(11 521)
-90%
|
(11 892)
-3%
|
(15 341)
-29%
|
(14 948)
+3%
|
(9 872)
+34%
|
(4 823)
+51%
|
(1 998)
+59%
|
(559)
+72%
|
875
N/A
|
1 219
+39%
|
6 375
+423%
|
4 452
-30%
|
2 237
-50%
|
3 407
+52%
|
(1 124)
N/A
|
(1 838)
-63%
|
1 642
N/A
|
3 107
+89%
|
625
-80%
|
3 514
+462%
|
1 355
-61%
|
|
Switch to:
Switch to:
See Also
Discover More
