Yes 24 Co Ltd
KOSDAQ:053280
Cash Flow Statement
Cash Flow Statement
Yes 24 Co Ltd
| 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 |
2 070
|
3 012
|
6 222
|
6 785
|
7 020
|
7 432
|
5 811
|
6 565
|
7 194
|
8 140
|
6 992
|
6 906
|
7 080
|
7 947
|
6 892
|
5 128
|
4 614
|
3 385
|
3 738
|
3 800
|
6 509
|
6 638
|
7 666
|
8 561
|
9 322
|
8 829
|
7 664
|
7 935
|
4 310
|
4 316
|
3 606
|
3 393
|
2 461
|
5 260
|
(1 391)
|
11 353
|
12 376
|
9 425
|
15 864
|
2 633
|
2 475
|
2 561
|
0
|
3 717
|
(222)
|
1 255
|
0
|
0
|
(6 489)
|
18
|
0
|
0
|
2 800
|
1 473
|
0
|
0
|
2 687
|
9 029
|
0
|
0
|
30 063
|
0
|
0
|
0
|
3 174
|
0
|
3 395
|
2 782
|
(4 179)
|
(4 434)
|
(723)
|
2 158
|
2 150
|
8 550
|
(1 564)
|
(4 024)
|
|
| Depreciation & Amortization |
929
|
959
|
953
|
1 113
|
1 180
|
1 175
|
1 283
|
1 224
|
1 286
|
1 325
|
1 371
|
1 406
|
1 469
|
1 550
|
1 579
|
1 936
|
1 651
|
1 725
|
1 840
|
1 604
|
2 038
|
2 079
|
2 096
|
2 089
|
2 008
|
2 017
|
2 081
|
2 243
|
2 320
|
2 499
|
2 638
|
2 704
|
2 786
|
2 776
|
2 747
|
2 956
|
3 401
|
3 832
|
4 226
|
4 421
|
4 313
|
4 221
|
0
|
5 264
|
4 318
|
5 384
|
0
|
0
|
4 401
|
5 951
|
0
|
0
|
11 278
|
14 476
|
0
|
0
|
11 747
|
14 812
|
0
|
0
|
12 389
|
0
|
0
|
0
|
13 645
|
0
|
20 770
|
24 495
|
14 868
|
18 567
|
14 734
|
14 661
|
14 535
|
14 344
|
14 367
|
13 845
|
|
| Change in Deffered Taxes |
0
|
0
|
(2 373)
|
(2 530)
|
(2 694)
|
(2 831)
|
(479)
|
(961)
|
226
|
302
|
1 030
|
374
|
(72)
|
0
|
(1 004)
|
563
|
0
|
0
|
(334)
|
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 |
784
|
1 053
|
1 280
|
2 034
|
2 396
|
3 369
|
2 049
|
1 876
|
2 204
|
1 228
|
2 435
|
2 417
|
2 567
|
2 098
|
2 510
|
3 416
|
4 450
|
2 084
|
1 842
|
768
|
(196)
|
1 549
|
915
|
963
|
(672)
|
(1 183)
|
(1 467)
|
(1 971)
|
728
|
(192)
|
631
|
1 329
|
15 763
|
24 211
|
19 251
|
29 089
|
16 304
|
7 844
|
12 359
|
3 218
|
550
|
209
|
0
|
(1 713)
|
(337)
|
(1 466)
|
0
|
0
|
6 765
|
7 146
|
0
|
0
|
7 210
|
12 221
|
0
|
0
|
8 336
|
8 546
|
8 322
|
8 546
|
(15 985)
|
(16 307)
|
(16 085)
|
(16 311)
|
15 715
|
0
|
18 262
|
19 969
|
14 973
|
16 686
|
15 718
|
16 114
|
17 975
|
17 562
|
14 328
|
13 653
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
776
|
0
|
4 151
|
3 343
|
0
|
5 268
|
801
|
1 651
|
1 703
|
1 363
|
3 041
|
2 770
|
2 874
|
2 644
|
2 587
|
2 595
|
2 191
|
1 330
|
1 103
|
823
|
2 068
|
2 477
|
5 285
|
5 061
|
5 235
|
6 025
|
3 766
|
3 734
|
2 952
|
1 997
|
1 070
|
1 630
|
1 338
|
1 629
|
1 651
|
1 684
|
1 957
|
1 480
|
2 096
|
1 549
|
2 231
|
2 988
|
4 493
|
4 461
|
7 788
|
11 928
|
12 189
|
12 197
|
13 241
|
12 173
|
11 657
|
11 753
|
7 405
|
3 154
|
1 961
|
1 879
|
1 583
|
2 538
|
2 853
|
2 842
|
2 827
|
2 766
|
2 878
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
14
|
20
|
21
|
0
|
0
|
1
|
0
|
0
|
120
|
184
|
264
|
313
|
366
|
336
|
268
|
418
|
440
|
512
|
689
|
556
|
452
|
416
|
315
|
420
|
541
|
647
|
803
|
851
|
878
|
965
|
960
|
947
|
1 188
|
1 329
|
1 236
|
1 290
|
1 265
|
1 177
|
1 267
|
1 199
|
996
|
888
|
848
|
990
|
1 083
|
1 248
|
1 575
|
1 852
|
2 371
|
2 784
|
2 989
|
3 045
|
2 733
|
2 397
|
1 546
|
1 471
|
1 136
|
1 475
|
|
| Change in Working Capital |
4 653
|
2 630
|
2 809
|
3 109
|
(711)
|
(1 735)
|
(3 984)
|
1 020
|
822
|
(355)
|
(784)
|
(2 104)
|
(57)
|
(290)
|
(1 079)
|
(6 742)
|
(7 666)
|
(4 408)
|
(6 152)
|
696
|
2 997
|
(1 786)
|
(181)
|
(1 345)
|
(1 423)
|
(3 576)
|
466
|
(2 964)
|
(8 893)
|
(3 655)
|
(10 837)
|
(7 904)
|
(4 481)
|
(3 977)
|
10 759
|
(5 093)
|
(7 331)
|
(10 795)
|
(16 146)
|
(2 202)
|
4 109
|
7 482
|
7 437
|
6 732
|
(66)
|
867
|
(599)
|
3 750
|
7 915
|
5 771
|
17 897
|
12 016
|
8 793
|
(3 174)
|
(12 601)
|
(1 065)
|
(10 064)
|
3 337
|
7 359
|
2 173
|
556
|
(7 392)
|
(7 332)
|
(13 833)
|
(22 392)
|
(10 193)
|
(25 252)
|
(25 827)
|
(6 591)
|
(8 451)
|
(7 161)
|
2 256
|
673
|
(18 349)
|
(11 473)
|
(18 824)
|
|
| Cash from Operating Activities |
8 436
N/A
|
7 654
-9%
|
8 891
+16%
|
10 511
+18%
|
7 192
-32%
|
7 411
+3%
|
4 681
-37%
|
9 725
+108%
|
11 732
+21%
|
10 639
-9%
|
11 043
+4%
|
8 999
-19%
|
10 987
+22%
|
11 296
+3%
|
8 899
-21%
|
4 300
-52%
|
3 049
-29%
|
2 785
-9%
|
949
-66%
|
6 882
+625%
|
11 346
+65%
|
8 478
-25%
|
11 099
+31%
|
10 266
-8%
|
9 235
-10%
|
6 088
-34%
|
8 744
+44%
|
5 244
-40%
|
(1 534)
N/A
|
2 969
N/A
|
(3 961)
N/A
|
(477)
+88%
|
16 530
N/A
|
28 270
+71%
|
31 366
+11%
|
38 306
+22%
|
24 749
-35%
|
10 305
-58%
|
16 303
+58%
|
8 069
-51%
|
11 447
+42%
|
14 472
+26%
|
11 845
-18%
|
11 280
-5%
|
3 693
-67%
|
3 321
-10%
|
3 160
-5%
|
3 954
+25%
|
12 593
+218%
|
17 472
+39%
|
22 575
+29%
|
16 694
-26%
|
30 081
+80%
|
16 558
-45%
|
8 687
-48%
|
20 223
+133%
|
12 705
-37%
|
28 841
+127%
|
30 115
+4%
|
25 152
-16%
|
27 023
+7%
|
9 346
-65%
|
19 034
+104%
|
12 307
-35%
|
10 141
-18%
|
22 453
+121%
|
17 176
-24%
|
21 419
+25%
|
19 072
-11%
|
22 367
+17%
|
22 568
+1%
|
35 189
+56%
|
35 333
+0%
|
22 107
-37%
|
15 658
-29%
|
4 649
-70%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(769)
|
(651)
|
(1 477)
|
(1 607)
|
(1 978)
|
(2 004)
|
(1 360)
|
(1 333)
|
(1 707)
|
(1 715)
|
(1 790)
|
(2 076)
|
(2 383)
|
(2 555)
|
(2 924)
|
(3 524)
|
(2 572)
|
(3 031)
|
(2 813)
|
(1 742)
|
(4 339)
|
(12 009)
|
(12 333)
|
(14 318)
|
(13 662)
|
(6 977)
|
(10 449)
|
(8 702)
|
(6 718)
|
(6 188)
|
(2 356)
|
(2 392)
|
(2 695)
|
(2 479)
|
(2 297)
|
(2 904)
|
(3 176)
|
(4 185)
|
(5 600)
|
(6 270)
|
(6 390)
|
(5 491)
|
(6 067)
|
(6 361)
|
(5 793)
|
(5 412)
|
(3 938)
|
(2 395)
|
(3 730)
|
(3 565)
|
(10 077)
|
(11 902)
|
(17 031)
|
(19 339)
|
(14 296)
|
(19 500)
|
(13 016)
|
(18 894)
|
(27 078)
|
(22 034)
|
(18 772)
|
(10 709)
|
(1 937)
|
(3 142)
|
(7 943)
|
(9 172)
|
(9 535)
|
(8 513)
|
(12 903)
|
(12 253)
|
(16 449)
|
(29 536)
|
(44 608)
|
(52 457)
|
(61 110)
|
(65 488)
|
|
| Other Items |
(282)
|
1
|
(1 577)
|
(963)
|
(59)
|
(111)
|
1 106
|
(23 639)
|
(26 560)
|
(24 772)
|
(31 261)
|
(4 678)
|
(7 599)
|
(11 284)
|
(5 073)
|
(6 826)
|
134
|
(301)
|
(354)
|
35
|
(2 104)
|
89
|
4 976
|
11 716
|
16 780
|
7 422
|
7 229
|
(4 349)
|
(9 439)
|
5 776
|
847
|
4 838
|
(21 949)
|
(27 885)
|
(33 823)
|
(21 593)
|
6 194
|
8 314
|
9 464
|
7 767
|
8 567
|
(25 019)
|
(24 013)
|
(32 510)
|
(32 718)
|
4 587
|
944
|
493
|
(2 017)
|
(8 627)
|
(4 713)
|
(1 088)
|
(12 356)
|
(6 744)
|
(1 608)
|
(10 108)
|
21 307
|
2 875
|
(7 359)
|
23 785
|
(9 274)
|
(10 108)
|
796
|
(35 120)
|
(24 508)
|
(10 187)
|
(9 995)
|
(8 566)
|
1 418
|
4 576
|
4 781
|
9 249
|
(1 135)
|
(14 507)
|
(9 831)
|
(6 195)
|
|
| Cash from Investing Activities |
(1 051)
N/A
|
(650)
+38%
|
(3 053)
-370%
|
(2 569)
+16%
|
(2 036)
+21%
|
(2 114)
-4%
|
(253)
+88%
|
(24 972)
-9 770%
|
(28 267)
-13%
|
(26 487)
+6%
|
(33 051)
-25%
|
(6 753)
+80%
|
(9 982)
-48%
|
(13 838)
-39%
|
(7 997)
+42%
|
(10 351)
-29%
|
(2 438)
+76%
|
(3 333)
-37%
|
(3 167)
+5%
|
(1 706)
+46%
|
(6 443)
-278%
|
(11 920)
-85%
|
(7 357)
+38%
|
(2 603)
+65%
|
3 118
N/A
|
445
-86%
|
(3 220)
N/A
|
(13 051)
-305%
|
(16 157)
-24%
|
(412)
+97%
|
(1 509)
-266%
|
2 447
N/A
|
(24 644)
N/A
|
(30 364)
-23%
|
(36 120)
-19%
|
(24 498)
+32%
|
3 018
N/A
|
4 129
+37%
|
3 864
-6%
|
1 497
-61%
|
2 176
+45%
|
(30 511)
N/A
|
(30 081)
+1%
|
(38 872)
-29%
|
(38 511)
+1%
|
(826)
+98%
|
(2 993)
-262%
|
(1 902)
+36%
|
(5 747)
-202%
|
(12 190)
-112%
|
(14 791)
-21%
|
(12 990)
+12%
|
(29 387)
-126%
|
(26 084)
+11%
|
(15 904)
+39%
|
(29 608)
-86%
|
8 291
N/A
|
(16 019)
N/A
|
(34 437)
-115%
|
1 751
N/A
|
(28 046)
N/A
|
(20 817)
+26%
|
(1 141)
+95%
|
(38 262)
-3 252%
|
(32 451)
+15%
|
(19 359)
+40%
|
(19 530)
-1%
|
(17 079)
+13%
|
(11 485)
+33%
|
(7 677)
+33%
|
(11 667)
-52%
|
(20 286)
-74%
|
(45 742)
-125%
|
(66 964)
-46%
|
(70 941)
-6%
|
(71 683)
-1%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
393
|
0
|
0
|
0
|
0
|
0
|
21 302
|
21 302
|
21 302
|
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
|
(196)
|
(196)
|
(196)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
(6 000)
|
(6 000)
|
(6 000)
|
(3 000)
|
(3 000)
|
(1 500)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6 000
|
6 000
|
6 000
|
6 000
|
0
|
(750)
|
(1 500)
|
(2 250)
|
(2 920)
|
(2 487)
|
(3 000)
|
21 681
|
21 708
|
23 871
|
7 633
|
(23 613)
|
(22 949)
|
(24 800)
|
(7 292)
|
9 962
|
14 013
|
15 579
|
15 094
|
4 996
|
232
|
2 363
|
(68)
|
(989)
|
(819)
|
957
|
(2 349)
|
(2 283)
|
2 537
|
3 999
|
14 048
|
8 334
|
3 591
|
16 084
|
7 276
|
(406)
|
3 528
|
(19 287)
|
1 021
|
3 761
|
(1 391)
|
6 121
|
(1 484)
|
(376)
|
(9 358)
|
(5 973)
|
(5 979)
|
15 572
|
46 579
|
60 050
|
79 864
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1 720)
|
(1 702)
|
(1 702)
|
0
|
(1 687)
|
(1 720)
|
(1 705)
|
0
|
(1 720)
|
(1 705)
|
(1 732)
|
0
|
(1 732)
|
(1 732)
|
(1 720)
|
0
|
(1 720)
|
(1 720)
|
(1 720)
|
0
|
(1 720)
|
(1 720)
|
(1 720)
|
0
|
(1 720)
|
(1 720)
|
(1 720)
|
0
|
(2 064)
|
(2 064)
|
(2 064)
|
0
|
(2 064)
|
(2 064)
|
(2 064)
|
0
|
(2 064)
|
(2 064)
|
(2 064)
|
0
|
(2 064)
|
(2 064)
|
(2 064)
|
0
|
(3 440)
|
(3 440)
|
(3 440)
|
0
|
(3 440)
|
(3 440)
|
(3 440)
|
0
|
(4 997)
|
(4 997)
|
(4 997)
|
0
|
(4 997)
|
(4 997)
|
(4 997)
|
0
|
(4 997)
|
(4 997)
|
(4 997)
|
0
|
(4 997)
|
(4 997)
|
|
| Other |
(200)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(70)
|
0
|
(52)
|
(70)
|
0
|
0
|
0
|
0
|
(98)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(10 050)
|
(7 500)
|
(7 500)
|
(7 500)
|
2 550
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(288)
|
(288)
|
(288)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
1 999
|
999
|
999
|
742
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(9)
|
(9)
|
(9)
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
(5 807)
N/A
|
(5 807)
N/A
|
(5 793)
+0%
|
(2 783)
+52%
|
(3 000)
-8%
|
(1 500)
+50%
|
21 302
N/A
|
21 302
N/A
|
21 232
0%
|
0
N/A
|
(1 772)
N/A
|
(1 772)
N/A
|
(1 702)
+4%
|
0
N/A
|
(1 705)
N/A
|
(1 720)
-1%
|
(1 803)
-5%
|
0
N/A
|
(1 818)
N/A
|
(1 803)
+1%
|
(1 732)
+4%
|
4 268
N/A
|
4 268
N/A
|
4 268
N/A
|
4 280
+0%
|
(1 720)
N/A
|
(2 470)
-44%
|
(3 220)
-30%
|
(3 970)
-23%
|
(4 640)
-17%
|
(4 207)
+9%
|
(4 720)
-12%
|
9 912
N/A
|
12 489
+26%
|
14 653
+17%
|
(1 586)
N/A
|
(22 783)
-1 337%
|
(24 669)
-8%
|
(26 864)
-9%
|
(9 356)
+65%
|
7 898
N/A
|
11 949
+51%
|
13 514
+13%
|
13 030
-4%
|
2 932
-77%
|
(1 832)
N/A
|
11
N/A
|
(2 420)
N/A
|
(3 341)
-38%
|
(3 171)
+5%
|
(1 107)
+65%
|
(4 413)
-299%
|
(4 347)
+1%
|
473
N/A
|
559
+18%
|
10 608
+1 798%
|
4 893
-54%
|
2 150
-56%
|
13 447
+526%
|
4 639
-66%
|
(3 300)
N/A
|
(1 367)
+59%
|
(24 543)
-1 696%
|
(4 234)
+83%
|
(1 236)
+71%
|
(6 388)
-417%
|
1 124
N/A
|
(6 481)
N/A
|
(5 373)
+17%
|
(14 355)
-167%
|
(10 979)
+24%
|
(10 984)
0%
|
10 566
N/A
|
41 574
+293%
|
55 053
+32%
|
74 866
+36%
|
|
| 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
|
42
|
2
|
11
|
111
|
60
|
99
|
181
|
21
|
31
|
53
|
(163)
|
58
|
(14)
|
(63)
|
65
|
(70)
|
5
|
205
|
53
|
(13)
|
21
|
(265)
|
9
|
47
|
(22)
|
192
|
45
|
(9)
|
62
|
(39)
|
22
|
97
|
61
|
69
|
40
|
12
|
0
|
14
|
3
|
6
|
9
|
(4)
|
(2)
|
14
|
10
|
3
|
3
|
|
| Net Change in Cash |
1 578
N/A
|
1 197
-24%
|
45
-96%
|
5 159
+11 364%
|
2 156
-58%
|
3 797
+76%
|
25 730
+578%
|
6 055
-76%
|
4 697
-22%
|
5 385
+15%
|
(23 780)
N/A
|
474
N/A
|
(697)
N/A
|
(4 245)
-509%
|
(803)
+81%
|
(7 771)
-868%
|
(1 192)
+85%
|
(2 351)
-97%
|
(4 036)
-72%
|
3 373
N/A
|
3 171
-6%
|
826
-74%
|
8 010
+870%
|
11 931
+49%
|
16 633
+39%
|
4 813
-71%
|
3 054
-37%
|
(11 027)
N/A
|
(21 661)
-96%
|
(2 041)
+91%
|
(9 675)
-374%
|
(2 739)
+72%
|
1 909
N/A
|
10 455
+448%
|
9 998
-4%
|
12 403
+24%
|
5 005
-60%
|
(10 204)
N/A
|
(6 644)
+35%
|
47
N/A
|
21 579
+45 813%
|
(4 104)
N/A
|
(4 785)
-17%
|
(14 497)
-203%
|
(31 956)
-120%
|
668
N/A
|
383
-43%
|
(315)
N/A
|
3 492
N/A
|
2 132
-39%
|
6 412
+201%
|
(700)
N/A
|
(3 606)
-415%
|
(9 075)
-152%
|
(6 466)
+29%
|
1 268
N/A
|
25 880
+1 941%
|
15 035
-42%
|
9 085
-40%
|
31 564
+247%
|
(4 225)
N/A
|
(12 776)
-202%
|
(6 581)
+48%
|
(30 149)
-358%
|
(23 534)
+22%
|
(3 295)
+86%
|
(1 216)
+63%
|
(2 137)
-76%
|
2 220
N/A
|
344
-85%
|
(82)
N/A
|
3 916
N/A
|
171
-96%
|
(3 273)
N/A
|
(227)
+93%
|
7 836
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
7 667
N/A
|
7 003
-9%
|
7 414
+6%
|
8 904
+20%
|
5 214
-41%
|
5 407
+4%
|
3 321
-39%
|
8 392
+153%
|
10 025
+19%
|
8 924
-11%
|
9 253
+4%
|
6 923
-25%
|
8 604
+24%
|
8 741
+2%
|
5 975
-32%
|
776
-87%
|
477
-39%
|
(246)
N/A
|
(1 864)
-658%
|
5 140
N/A
|
7 007
+36%
|
(3 531)
N/A
|
(1 234)
+65%
|
(4 052)
-228%
|
(4 427)
-9%
|
(889)
+80%
|
(1 705)
-92%
|
(3 458)
-103%
|
(8 252)
-139%
|
(3 219)
+61%
|
(6 317)
-96%
|
(2 869)
+55%
|
13 835
N/A
|
25 791
+86%
|
29 069
+13%
|
35 402
+22%
|
21 573
-39%
|
6 120
-72%
|
10 703
+75%
|
1 799
-83%
|
5 057
+181%
|
8 981
+78%
|
5 778
-36%
|
4 919
-15%
|
(2 100)
N/A
|
(2 091)
+0%
|
(778)
+63%
|
1 559
N/A
|
8 863
+469%
|
13 907
+57%
|
12 498
-10%
|
4 792
-62%
|
13 050
+172%
|
(2 781)
N/A
|
(5 609)
-102%
|
723
N/A
|
(311)
N/A
|
9 947
N/A
|
3 036
-69%
|
3 119
+3%
|
8 251
+165%
|
(1 363)
N/A
|
17 097
N/A
|
9 165
-46%
|
2 199
-76%
|
13 281
+504%
|
7 641
-42%
|
12 906
+69%
|
6 169
-52%
|
10 114
+64%
|
6 120
-39%
|
5 653
-8%
|
(9 275)
N/A
|
(30 350)
-227%
|
(45 451)
-50%
|
(60 839)
-34%
|
|