Systems Technology Inc
KOSDAQ:039440
Cash Flow Statement
Cash Flow Statement
Systems Technology Inc
| 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 |
(4 255)
|
(5 494)
|
(4 514)
|
(811)
|
844
|
2 094
|
2 606
|
3 989
|
2 547
|
2 561
|
(18 495)
|
(23 288)
|
(26 731)
|
(26 705)
|
(5 431)
|
(732)
|
8 653
|
9 523
|
12 686
|
12 805
|
8 457
|
9 286
|
6 128
|
5 531
|
4 037
|
380
|
1 627
|
3 208
|
4 620
|
4 999
|
6 888
|
4 889
|
5 417
|
8 549
|
4 973
|
7 351
|
10 154
|
9 680
|
10 465
|
14 064
|
17 132
|
20 193
|
26 195
|
29 421
|
25 240
|
25 695
|
22 723
|
19 204
|
19 752
|
19 605
|
20 986
|
22 556
|
22 986
|
20 709
|
19 285
|
14 861
|
10 745
|
10 815
|
7 368
|
12 476
|
23 197
|
25 362
|
37 234
|
42 563
|
29 846
|
33 615
|
23 264
|
11 296
|
24 075
|
19 288
|
20 426
|
19 532
|
27 141
|
26 127
|
23 822
|
25 307
|
|
| Depreciation & Amortization |
1 894
|
1 898
|
1 887
|
1 872
|
1 628
|
1 570
|
1 450
|
1 392
|
1 456
|
1 476
|
1 632
|
1 788
|
1 166
|
1 260
|
1 167
|
1 065
|
1 538
|
1 386
|
1 354
|
0
|
1 252
|
1 877
|
1 902
|
2 231
|
1 305
|
1 309
|
1 319
|
1 346
|
1 382
|
1 418
|
1 494
|
1 513
|
1 748
|
2 007
|
2 166
|
2 024
|
2 148
|
2 073
|
1 981
|
2 284
|
2 136
|
2 176
|
2 382
|
2 606
|
2 627
|
2 763
|
2 788
|
2 709
|
3 132
|
3 228
|
3 526
|
3 744
|
3 864
|
4 168
|
4 195
|
4 236
|
4 629
|
4 717
|
4 873
|
5 043
|
4 597
|
4 272
|
4 446
|
4 284
|
4 586
|
4 686
|
4 379
|
4 574
|
4 076
|
4 309
|
4 306
|
4 112
|
4 227
|
3 928
|
3 833
|
4 136
|
|
| Change in Deffered Taxes |
(474)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(456)
|
(530)
|
(804)
|
(865)
|
(49)
|
(13)
|
0
|
0
|
0
|
68
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
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 |
520
|
688
|
574
|
75
|
159
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
256
|
0
|
520
|
648
|
1 835
|
2 075
|
2 636
|
2 609
|
2 793
|
1 273
|
408
|
376
|
103
|
45
|
89
|
23
|
71
|
83
|
83
|
91
|
48
|
38
|
34
|
22
|
10
|
10
|
85
|
144
|
193
|
251
|
234
|
118
|
234
|
100
|
42
|
99
|
40
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
2 122
|
1 963
|
1 608
|
1 005
|
1 062
|
968
|
553
|
289
|
(94)
|
(1 262)
|
18 279
|
19 119
|
22 583
|
23 371
|
4 467
|
4 915
|
(795)
|
(444)
|
(4 727)
|
(5 629)
|
(2 081)
|
(1 840)
|
3 397
|
3 849
|
2 051
|
1 989
|
3 682
|
2 993
|
4 432
|
4 407
|
3 629
|
5 461
|
6 367
|
7 319
|
5 675
|
5 961
|
4 681
|
5 079
|
4 246
|
5 711
|
6 366
|
9 753
|
10 437
|
11 672
|
9 484
|
6 991
|
8 264
|
4 971
|
6 524
|
5 240
|
5 998
|
8 269
|
8 791
|
7 264
|
6 800
|
6 227
|
6 126
|
6 546
|
5 689
|
3 150
|
7 180
|
8 012
|
6 567
|
5 693
|
13 666
|
12 257
|
15 118
|
17 486
|
4 868
|
5 119
|
3 433
|
5 012
|
8 957
|
9 537
|
11 397
|
6 746
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
7
|
0
|
0
|
0
|
21
|
25
|
557
|
712
|
747
|
953
|
697
|
751
|
897
|
1 032
|
1 125
|
1 409
|
1 247
|
1 351
|
1 543
|
1 731
|
1 706
|
1 854
|
2 085
|
2 266
|
2 272
|
4 545
|
5 769
|
6 843
|
6 843
|
6 032
|
7 157
|
8 193
|
8 460
|
6 607
|
4 977
|
3 993
|
4 026
|
5 099
|
4 596
|
4 740
|
4 110
|
2 831
|
1 371
|
(309)
|
1 407
|
3 634
|
5 664
|
7 556
|
6 426
|
6 395
|
7 645
|
8 683
|
8 538
|
5 695
|
3 494
|
1 298
|
1 582
|
5 599
|
8 654
|
8 084
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
633
|
747
|
925
|
0
|
689
|
365
|
213
|
242
|
(119)
|
125
|
185
|
212
|
291
|
410
|
402
|
391
|
336
|
225
|
169
|
146
|
108
|
112
|
175
|
214
|
245
|
285
|
236
|
315
|
322
|
279
|
173
|
82
|
127
|
215
|
573
|
0
|
604
|
634
|
996
|
0
|
936
|
959
|
47
|
0
|
0
|
0
|
0
|
1 095
|
734
|
0
|
0
|
(359)
|
0
|
0
|
0
|
60
|
27
|
482
|
105
|
0
|
0
|
(244)
|
|
| Change in Working Capital |
556
|
19 154
|
6 761
|
(1 654)
|
(2 180)
|
(8 303)
|
(3 882)
|
80
|
(6 549)
|
(16 635)
|
(4 078)
|
(2 127)
|
(13 321)
|
(8 975)
|
(6 765)
|
(17 274)
|
2 117
|
(3 082)
|
(15 469)
|
7 020
|
(3 968)
|
(451)
|
(1 588)
|
(12 228)
|
(4 467)
|
(6 906)
|
(5 698)
|
(7 490)
|
(3 946)
|
(7 306)
|
(9 377)
|
(3 275)
|
2 344
|
(8 992)
|
(13 190)
|
(28 007)
|
(3 371)
|
(1 695)
|
(7 335)
|
(503)
|
(17 988)
|
(18 877)
|
(20 739)
|
18 282
|
(35 444)
|
(36 727)
|
(33 105)
|
(92 527)
|
(61 974)
|
(30 483)
|
11 877
|
16 242
|
40 395
|
29 410
|
(53 023)
|
(19 430)
|
6 284
|
(11 875)
|
29 752
|
(7 561)
|
(94 685)
|
(41 352)
|
(65 906)
|
(61 766)
|
23 446
|
(25 782)
|
28 557
|
55 861
|
(3 824)
|
(20 783)
|
(13 792)
|
(20 261)
|
(24 500)
|
(58 969)
|
5 782
|
(7 473)
|
|
| Cash from Operating Activities |
(156)
N/A
|
17 049
N/A
|
5 362
-69%
|
33
-99%
|
1 354
+4 003%
|
(3 671)
N/A
|
727
N/A
|
5 750
+691%
|
(3 096)
N/A
|
(14 392)
-365%
|
(3 466)
+76%
|
(5 373)
-55%
|
(16 352)
-204%
|
(11 062)
+32%
|
(6 263)
+43%
|
(11 665)
-86%
|
11 513
N/A
|
7 490
-35%
|
(6 156)
N/A
|
14 569
N/A
|
3 660
-75%
|
8 215
+124%
|
9 250
+13%
|
(617)
N/A
|
2 925
N/A
|
(3 229)
N/A
|
929
N/A
|
57
-94%
|
6 488
+11 282%
|
3 518
-46%
|
2 633
-25%
|
8 587
+226%
|
15 876
+85%
|
8 883
-44%
|
(375)
N/A
|
(12 671)
-3 279%
|
13 612
N/A
|
15 137
+11%
|
9 362
-38%
|
21 555
+130%
|
7 646
-65%
|
13 245
+73%
|
18 270
+38%
|
61 982
+239%
|
1 907
-97%
|
(1 277)
N/A
|
670
N/A
|
(65 642)
N/A
|
(32 567)
+50%
|
(2 413)
+93%
|
42 385
N/A
|
50 810
+20%
|
76 036
+50%
|
61 552
-19%
|
(22 743)
N/A
|
5 893
N/A
|
27 784
+371%
|
10 204
-63%
|
47 683
+367%
|
13 108
-73%
|
(59 711)
N/A
|
(3 707)
+94%
|
(17 659)
-376%
|
(9 225)
+48%
|
71 545
N/A
|
24 777
-65%
|
71 318
+188%
|
89 216
+25%
|
29 196
-67%
|
7 933
-73%
|
14 373
+81%
|
8 394
-42%
|
15 827
+89%
|
(19 377)
N/A
|
44 834
N/A
|
28 716
-36%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(5 139)
|
(5 243)
|
(5 204)
|
(5 406)
|
(5 962)
|
(3 999)
|
(3 311)
|
(3 116)
|
(2 299)
|
(1 343)
|
(2 379)
|
(1 866)
|
(1 366)
|
(1 382)
|
0
|
41
|
(1 140)
|
(1 348)
|
0
|
(1 814)
|
(1 878)
|
(1 912)
|
(2 058)
|
(1 421)
|
(311)
|
(300)
|
(256)
|
(1 027)
|
(1 001)
|
(1 103)
|
(1 136)
|
(412)
|
(563)
|
(530)
|
(471)
|
(399)
|
(923)
|
(1 363)
|
(4 150)
|
(4 873)
|
(7 431)
|
(11 000)
|
(9 462)
|
(9 132)
|
(6 190)
|
(5 325)
|
(4 171)
|
(7 857)
|
(17 754)
|
(26 931)
|
(32 747)
|
(48 234)
|
(43 505)
|
(35 921)
|
(31 287)
|
(12 132)
|
(6 943)
|
(2 302)
|
(1 085)
|
(771)
|
(828)
|
0
|
(1 004)
|
(981)
|
(1 254)
|
(1 625)
|
(1 181)
|
(2 458)
|
(3 138)
|
(6 678)
|
(13 786)
|
(15 747)
|
(18 132)
|
(16 733)
|
(10 980)
|
(9 908)
|
|
| Other Items |
(56)
|
(17 304)
|
(4 590)
|
(3 673)
|
(767)
|
11 793
|
(4 856)
|
(2 432)
|
(1 484)
|
3 993
|
(8 024)
|
(10 563)
|
2 769
|
2 990
|
19 921
|
19 522
|
2 077
|
2 113
|
(689)
|
(10 771)
|
(971)
|
(2 862)
|
(3 405)
|
1 668
|
(5 625)
|
(5 023)
|
(6 387)
|
(7 899)
|
(5 218)
|
(2 750)
|
3 304
|
1 363
|
(9 975)
|
173
|
(1 771)
|
6 361
|
12 789
|
1 054
|
(156)
|
(1 288)
|
(483)
|
(457)
|
1 163
|
678
|
2 521
|
2 519
|
(43 348)
|
(22 858)
|
351
|
2 454
|
(7 489)
|
(39 446)
|
(33 924)
|
(31 070)
|
48 205
|
46 170
|
(9 492)
|
(20 749)
|
(21 598)
|
10 835
|
45 504
|
45 573
|
27 977
|
(6 502)
|
(39 767)
|
(33 626)
|
(61 581)
|
(46 914)
|
(17 418)
|
4 216
|
(7 836)
|
(5 847)
|
(7 255)
|
23 244
|
3 274
|
18 696
|
|
| Cash from Investing Activities |
(5 196)
N/A
|
(22 547)
-334%
|
(9 794)
+57%
|
(9 079)
+7%
|
(6 730)
+26%
|
7 793
N/A
|
(8 168)
N/A
|
(5 548)
+32%
|
(3 782)
+32%
|
2 650
N/A
|
(10 403)
N/A
|
(12 430)
-19%
|
1 402
N/A
|
1 607
+15%
|
19 975
+1 143%
|
19 593
-2%
|
936
-95%
|
795
-15%
|
(1 830)
N/A
|
(12 378)
-576%
|
(2 849)
+77%
|
(4 567)
-60%
|
(5 463)
-20%
|
247
N/A
|
(5 936)
N/A
|
(5 322)
+10%
|
(6 643)
-25%
|
(8 926)
-34%
|
(6 219)
+30%
|
(3 853)
+38%
|
2 168
N/A
|
951
-56%
|
(10 538)
N/A
|
(357)
+97%
|
(2 242)
-528%
|
5 962
N/A
|
11 866
+99%
|
(309)
N/A
|
(4 306)
-1 294%
|
(6 161)
-43%
|
(7 914)
-28%
|
(11 457)
-45%
|
(8 299)
+28%
|
(8 454)
-2%
|
(3 669)
+57%
|
(2 806)
+24%
|
(47 519)
-1 593%
|
(30 715)
+35%
|
(17 403)
+43%
|
(24 477)
-41%
|
(40 236)
-64%
|
(87 680)
-118%
|
(77 429)
+12%
|
(66 991)
+13%
|
16 918
N/A
|
34 038
+101%
|
(16 436)
N/A
|
(23 051)
-40%
|
(22 683)
+2%
|
10 064
N/A
|
44 676
+344%
|
44 932
+1%
|
26 973
-40%
|
(7 483)
N/A
|
(41 021)
-448%
|
(35 251)
+14%
|
(62 762)
-78%
|
(49 372)
+21%
|
(20 555)
+58%
|
(2 462)
+88%
|
(21 622)
-778%
|
(21 594)
+0%
|
(25 387)
-18%
|
6 511
N/A
|
(7 706)
N/A
|
8 788
N/A
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
7 768
|
0
|
1 767
|
1 767
|
664
|
0
|
0
|
(5)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(806)
|
(995)
|
(995)
|
0
|
1 095
|
1 511
|
1 557
|
1 676
|
(743)
|
761
|
715
|
620
|
1 882
|
(2 417)
|
(2 336)
|
(2 360)
|
53 517
|
53 105
|
50 438
|
50 445
|
(5 548)
|
(2 439)
|
(2 353)
|
(3 193)
|
(2 984)
|
(3 113)
|
(613)
|
220
|
0
|
0
|
0
|
0
|
(2 975)
|
(2 985)
|
(3 127)
|
(4 510)
|
(1 537)
|
(1 530)
|
(1 390)
|
(10)
|
(5)
|
(3)
|
0
|
3
|
0
|
0
|
|
| Net Issuance of Debt |
6 660
|
5 660
|
4 685
|
(50)
|
475
|
(1 000)
|
0
|
2 000
|
7 500
|
13 000
|
14 840
|
14 290
|
8 199
|
3 200
|
(2 744)
|
(7 391)
|
(9 499)
|
(6 710)
|
(4 166)
|
(1 969)
|
(1 714)
|
0
|
(1 294)
|
1 706
|
2 350
|
6 550
|
8 400
|
9 500
|
1 300
|
400
|
(4 400)
|
(9 900)
|
(2 063)
|
(5 346)
|
1 738
|
11 670
|
3 348
|
3 604
|
5 928
|
231
|
(2 428)
|
(3 201)
|
(8 442)
|
(7 344)
|
(800)
|
4 062
|
10 331
|
19 974
|
41 106
|
16 320
|
1 386
|
25 270
|
(33 173)
|
(12 980)
|
12 385
|
(32 862)
|
3 055
|
3 309
|
(25 402)
|
(16 677)
|
17 272
|
(11 338)
|
12 694
|
39 982
|
(34 092)
|
(5 584)
|
(19 182)
|
(46 870)
|
(1 785)
|
(2 014)
|
(539)
|
524
|
414
|
14 442
|
(320)
|
(1 815)
|
|
| Cash Paid for Dividends |
(792)
|
0
|
0
|
0
|
0
|
0
|
0
|
(591)
|
(591)
|
0
|
(1 182)
|
0
|
(591)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(40)
|
0
|
(60)
|
(60)
|
(20)
|
0
|
0
|
(55)
|
(356)
|
0
|
0
|
0
|
0
|
0
|
(832)
|
(832)
|
(832)
|
0
|
0
|
(1 242)
|
(1 242)
|
0
|
(3 121)
|
(1 879)
|
(1 879)
|
0
|
(3 122)
|
(3 122)
|
(3 122)
|
0
|
(3 795)
|
(3 795)
|
(3 795)
|
(7 558)
|
(3 763)
|
(3 763)
|
(3 763)
|
(2 253)
|
(2 253)
|
(2 253)
|
(2 253)
|
(3 004)
|
(3 004)
|
(3 004)
|
(3 004)
|
(3 712)
|
(3 712)
|
(3 712)
|
(3 712)
|
(2 947)
|
(2 947)
|
(2 947)
|
(2 947)
|
(2 947)
|
(2 947)
|
(2 947)
|
|
| Other |
560
|
0
|
0
|
1 969
|
621
|
0
|
30
|
(407)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
25
|
0
|
27
|
0
|
352
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
2
|
0
|
0
|
(3)
|
(15)
|
0
|
0
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
(1 017)
|
0
|
(419)
|
0
|
0
|
0
|
0
|
(257)
|
(497)
|
(237)
|
(497)
|
(415)
|
(215)
|
(1 124)
|
(1 278)
|
(1 103)
|
(1 103)
|
(454)
|
(40)
|
0
|
0
|
0
|
(30)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(5)
|
(5)
|
0
|
(5)
|
|
| Cash from Financing Activities |
14 196
N/A
|
5 792
-59%
|
7 011
+21%
|
2 894
-59%
|
1 761
-39%
|
286
-84%
|
26
-91%
|
997
+3 735%
|
6 909
+593%
|
12 409
+80%
|
14 249
+15%
|
14 702
+3%
|
7 608
-48%
|
2 609
-66%
|
(2 744)
N/A
|
(7 982)
-191%
|
(9 474)
-19%
|
(6 685)
+29%
|
(4 140)
+38%
|
(1 944)
+53%
|
(1 402)
+28%
|
0
N/A
|
(1 003)
N/A
|
1 998
N/A
|
2 330
+17%
|
6 530
+180%
|
8 400
+29%
|
9 450
+13%
|
946
-90%
|
46
-95%
|
(5 560)
N/A
|
(11 199)
-101%
|
(3 074)
+73%
|
(6 357)
-107%
|
1 985
N/A
|
12 333
+521%
|
4 073
-67%
|
4 448
+9%
|
5 180
+16%
|
(250)
N/A
|
(2 954)
-1 082%
|
(3 822)
-29%
|
(10 697)
-180%
|
(11 639)
-9%
|
(5 434)
+53%
|
(596)
+89%
|
61 329
N/A
|
69 538
+13%
|
88 422
+27%
|
63 386
-28%
|
(8 454)
N/A
|
18 799
N/A
|
(39 818)
N/A
|
(24 145)
+39%
|
5 424
N/A
|
(40 863)
N/A
|
(2 599)
+94%
|
172
N/A
|
(28 759)
N/A
|
(19 383)
+33%
|
14 979
N/A
|
(14 382)
N/A
|
6 715
N/A
|
33 994
+406%
|
(40 253)
N/A
|
(13 836)
+66%
|
(24 462)
-77%
|
(52 143)
-113%
|
(6 888)
+87%
|
(4 972)
+28%
|
(3 492)
+30%
|
(2 426)
+31%
|
(2 539)
-5%
|
11 492
N/A
|
(3 272)
N/A
|
(4 768)
-46%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
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
|
(56)
|
3
|
7
|
28
|
119
|
(1)
|
(13)
|
(505)
|
(173)
|
(377)
|
136
|
320
|
274
|
538
|
(363)
|
(131)
|
(91)
|
(436)
|
(50)
|
78
|
(447)
|
(5)
|
(101)
|
289
|
119
|
(198)
|
(413)
|
(585)
|
(421)
|
260
|
154
|
208
|
488
|
2 012
|
(1 500)
|
(507)
|
(847)
|
(2 817)
|
(151)
|
(668)
|
163
|
(1 099)
|
183
|
(592)
|
(3 159)
|
(820)
|
|
| Net Change in Cash |
8 844
N/A
|
294
-97%
|
2 579
+777%
|
(6 152)
N/A
|
(3 615)
+41%
|
4 408
N/A
|
(7 415)
N/A
|
1 199
N/A
|
31
-97%
|
667
+2 052%
|
380
-43%
|
(3 101)
N/A
|
(7 342)
-137%
|
(6 846)
+7%
|
10 968
N/A
|
(54)
N/A
|
2 975
N/A
|
1 600
-46%
|
(12 126)
N/A
|
247
N/A
|
(591)
N/A
|
1 457
N/A
|
2 784
+91%
|
1 628
-42%
|
(681)
N/A
|
(2 021)
-197%
|
2 686
N/A
|
581
-78%
|
1 215
+109%
|
(289)
N/A
|
(815)
-182%
|
(1 658)
-103%
|
2 271
N/A
|
2 197
-3%
|
(513)
N/A
|
5 623
N/A
|
29 538
+425%
|
18 771
-36%
|
10 063
-46%
|
14 767
+47%
|
(3 086)
N/A
|
(1 714)
+44%
|
(452)
+74%
|
42 427
N/A
|
(7 559)
N/A
|
(4 810)
+36%
|
14 389
N/A
|
(27 255)
N/A
|
38 402
N/A
|
36 574
-5%
|
(6 752)
N/A
|
(18 076)
-168%
|
(41 312)
-129%
|
(29 295)
+29%
|
(282)
+99%
|
(1 130)
-301%
|
8 336
N/A
|
(13 260)
N/A
|
(4 180)
+68%
|
4 048
N/A
|
97
-98%
|
27 052
+27 764%
|
16 516
-39%
|
19 297
+17%
|
(11 229)
N/A
|
(24 817)
-121%
|
(16 753)
+32%
|
(15 115)
+10%
|
1 602
N/A
|
(169)
N/A
|
(10 578)
-6 158%
|
(16 725)
-58%
|
(11 916)
+29%
|
(1 966)
+84%
|
30 697
N/A
|
31 917
+4%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(5 295)
N/A
|
11 806
N/A
|
158
-99%
|
(5 373)
N/A
|
(4 608)
+14%
|
(7 670)
-66%
|
(2 584)
+66%
|
2 634
N/A
|
(5 395)
N/A
|
(15 735)
-192%
|
(5 845)
+63%
|
(7 239)
-24%
|
(17 718)
-145%
|
(12 444)
+30%
|
(6 263)
+50%
|
(11 624)
-86%
|
10 373
N/A
|
6 142
-41%
|
(6 156)
N/A
|
12 755
N/A
|
1 782
-86%
|
6 303
+254%
|
7 192
+14%
|
(2 038)
N/A
|
2 614
N/A
|
(3 529)
N/A
|
673
N/A
|
(970)
N/A
|
5 487
N/A
|
2 415
-56%
|
1 497
-38%
|
8 175
+446%
|
15 313
+87%
|
8 353
-45%
|
(846)
N/A
|
(13 070)
-1 445%
|
12 689
N/A
|
13 774
+9%
|
5 212
-62%
|
16 682
+220%
|
215
-99%
|
2 245
+944%
|
8 808
+292%
|
52 850
+500%
|
(4 283)
N/A
|
(6 602)
-54%
|
(3 501)
+47%
|
(73 499)
-1 999%
|
(50 321)
+32%
|
(29 344)
+42%
|
9 638
N/A
|
2 576
-73%
|
32 531
+1 163%
|
25 631
-21%
|
(54 030)
N/A
|
(6 239)
+88%
|
20 841
N/A
|
7 902
-62%
|
46 598
+490%
|
12 337
-74%
|
(60 539)
N/A
|
(3 707)
+94%
|
(18 663)
-403%
|
(10 206)
+45%
|
70 291
N/A
|
23 153
-67%
|
70 137
+203%
|
86 758
+24%
|
26 058
-70%
|
1 256
-95%
|
587
-53%
|
(7 353)
N/A
|
(2 306)
+69%
|
(36 110)
-1 466%
|
33 854
N/A
|
18 808
-44%
|
|