Taeyang Corp
KOSDAQ:053620
Cash Flow Statement
Cash Flow Statement
Taeyang Corp
| 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 |
3 109
|
4 254
|
2 231
|
1 577
|
16
|
152
|
477
|
1 321
|
3 979
|
5 824
|
9 800
|
12 959
|
15 191
|
15 397
|
11 984
|
10 403
|
11 477
|
10 975
|
12 159
|
9 422
|
7 781
|
7 669
|
7 629
|
9 590
|
7 855
|
7 824
|
9 301
|
9 976
|
8 057
|
7 611
|
4 935
|
4 814
|
7 611
|
(6 135)
|
4 530
|
(4 183)
|
3 311
|
19 637
|
11 258
|
20 698
|
12 848
|
10 463
|
9 600
|
10 634
|
6 944
|
5 572
|
5 003
|
789
|
1 842
|
2 965
|
2 721
|
5 422
|
7 367
|
10 131
|
10 328
|
8 961
|
7 856
|
6 394
|
3 790
|
4 546
|
4 806
|
2 684
|
5 859
|
9 332
|
6 584
|
9 664
|
8 964
|
5 057
|
7 311
|
4 921
|
3 879
|
4 360
|
8 262
|
9 267
|
15 064
|
14 619
|
|
| Depreciation & Amortization |
2 950
|
2 949
|
2 850
|
2 715
|
2 580
|
2 438
|
2 307
|
2 236
|
2 205
|
2 231
|
2 360
|
2 463
|
2 545
|
2 821
|
2 939
|
3 123
|
3 171
|
3 140
|
3 151
|
3 122
|
3 230
|
3 315
|
3 365
|
3 376
|
3 417
|
3 477
|
3 589
|
3 705
|
3 754
|
3 767
|
3 616
|
3 442
|
3 284
|
2 960
|
2 677
|
2 402
|
2 820
|
3 679
|
4 655
|
5 635
|
5 919
|
5 952
|
5 943
|
5 936
|
5 932
|
5 946
|
5 989
|
6 085
|
6 168
|
6 245
|
6 525
|
6 536
|
6 791
|
6 932
|
6 795
|
6 868
|
6 746
|
6 716
|
6 723
|
6 703
|
6 692
|
6 710
|
6 742
|
6 840
|
6 907
|
6 968
|
7 033
|
7 051
|
7 065
|
7 069
|
7 075
|
7 083
|
7 134
|
7 178
|
7 221
|
7 263
|
|
| Change in Deffered Taxes |
58
|
58
|
343
|
157
|
(22)
|
0
|
(396)
|
(210)
|
(464)
|
0
|
142
|
120
|
286
|
176
|
(492)
|
0
|
0
|
0
|
248
|
9
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
189
|
200
|
197
|
230
|
1 060
|
1 170
|
1 267
|
1 383
|
1 867
|
1 923
|
1 512
|
1 677
|
739
|
714
|
2 567
|
3 310
|
2 742
|
2 778
|
1 042
|
2 954
|
2 357
|
1 974
|
2 439
|
(24)
|
532
|
724
|
956
|
589
|
2 432
|
2 616
|
2 926
|
3 389
|
2 051
|
14 300
|
12 813
|
24 690
|
33 891
|
21 648
|
24 433
|
12 868
|
7 848
|
10 724
|
8 907
|
9 309
|
7 635
|
3 938
|
2 445
|
1 537
|
(1 232)
|
(708)
|
1 457
|
568
|
2 791
|
2 148
|
2 103
|
4 368
|
2 864
|
3 643
|
3 366
|
289
|
381
|
604
|
1 094
|
1 229
|
5 051
|
4 559
|
5 346
|
6 928
|
3 238
|
3 616
|
2 846
|
1 693
|
(1 667)
|
(3 426)
|
(10 145)
|
(10 674)
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 472
|
3 297
|
4 147
|
5 335
|
4 511
|
3 646
|
4 266
|
3 075
|
0
|
2 315
|
1 693
|
2 280
|
2 280
|
2 575
|
2 183
|
2 054
|
2 581
|
2 169
|
2 202
|
2 229
|
2 037
|
1 811
|
1 322
|
840
|
1 104
|
1 896
|
2 280
|
2 327
|
3 876
|
5 176
|
5 452
|
6 064
|
3 916
|
2 469
|
2 094
|
1 720
|
0
|
800
|
697
|
719
|
1 922
|
1 307
|
1 669
|
1 903
|
1 248
|
2 420
|
2 664
|
2 165
|
1 959
|
1 722
|
1 620
|
1 672
|
2 236
|
2 858
|
2 842
|
3 270
|
2 364
|
2 586
|
1 381
|
1 225
|
2 051
|
1 633
|
2 256
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
8
|
125
|
283
|
350
|
390
|
300
|
172
|
127
|
110
|
104
|
92
|
80
|
69
|
64
|
59
|
50
|
41
|
31
|
23
|
25
|
92
|
186
|
295
|
362
|
362
|
332
|
289
|
284
|
281
|
278
|
269
|
256
|
237
|
226
|
213
|
199
|
184
|
157
|
130
|
104
|
139
|
146
|
158
|
154
|
71
|
38
|
3
|
(1)
|
5
|
23
|
7
|
(0)
|
6
|
(14)
|
3
|
2
|
1
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
2 495
|
(696)
|
(4 599)
|
(4 380)
|
(2 185)
|
(1 267)
|
488
|
(2 247)
|
(4 733)
|
(5 599)
|
(535)
|
4 724
|
5 259
|
1 021
|
(7 620)
|
(9 816)
|
(3 053)
|
4 299
|
1 704
|
(2 644)
|
(4 079)
|
(5 723)
|
(1 052)
|
622
|
438
|
(4 761)
|
(9 627)
|
(8 335)
|
(9 975)
|
(7 152)
|
(6 976)
|
(8 358)
|
(6 816)
|
(6 137)
|
406
|
(5 853)
|
(16 652)
|
(21 401)
|
(32 014)
|
(28 470)
|
(14 363)
|
(13 486)
|
(9 986)
|
(6 386)
|
(8 927)
|
(6 559)
|
(649)
|
(4 475)
|
(1 382)
|
(1 880)
|
(14)
|
4 599
|
2 469
|
11 946
|
(1 257)
|
(2 055)
|
(947)
|
(7 278)
|
(4 025)
|
(5 588)
|
(7 471)
|
(11 629)
|
(9 092)
|
(8 681)
|
(6 617)
|
(2 399)
|
(1 792)
|
(1 331)
|
(1 263)
|
(2 601)
|
(970)
|
(818)
|
(78)
|
1 140
|
326
|
2 634
|
|
| Cash from Operating Activities |
8 800
N/A
|
6 766
-23%
|
1 020
-85%
|
298
-71%
|
1 450
+387%
|
2 471
+70%
|
4 146
+68%
|
2 483
-40%
|
2 855
+15%
|
3 915
+37%
|
13 278
+239%
|
21 944
+65%
|
24 020
+9%
|
20 130
-16%
|
9 381
-53%
|
6 846
-27%
|
14 337
+109%
|
21 302
+49%
|
18 599
-13%
|
12 863
-31%
|
9 288
-28%
|
7 235
-22%
|
12 131
+68%
|
13 555
+12%
|
12 242
-10%
|
7 263
-41%
|
4 219
-42%
|
5 933
+41%
|
4 268
-28%
|
6 841
+60%
|
4 501
-34%
|
3 288
-27%
|
6 130
+86%
|
4 988
-19%
|
20 426
+310%
|
17 057
-16%
|
23 370
+37%
|
23 562
+1%
|
8 331
-65%
|
10 729
+29%
|
12 253
+14%
|
13 656
+11%
|
14 465
+6%
|
19 494
+35%
|
11 584
-41%
|
8 896
-23%
|
12 788
+44%
|
3 936
-69%
|
5 397
+37%
|
6 623
+23%
|
10 690
+61%
|
17 125
+60%
|
19 418
+13%
|
31 157
+60%
|
17 970
-42%
|
18 143
+1%
|
16 519
-9%
|
9 475
-43%
|
9 853
+4%
|
5 951
-40%
|
4 407
-26%
|
(1 630)
N/A
|
4 603
N/A
|
8 720
+89%
|
11 925
+37%
|
18 792
+58%
|
19 551
+4%
|
17 706
-9%
|
16 350
-8%
|
13 004
-20%
|
12 830
-1%
|
12 318
-4%
|
13 650
+11%
|
14 160
+4%
|
12 466
-12%
|
13 843
+11%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(3 341)
|
(3 153)
|
(2 046)
|
(1 861)
|
(1 349)
|
(1 275)
|
(1 551)
|
(2 063)
|
(2 347)
|
(2 351)
|
(4 305)
|
(3 482)
|
(4 864)
|
(5 437)
|
(6 673)
|
(29 687)
|
(28 411)
|
(29 336)
|
(26 908)
|
(4 906)
|
(6 004)
|
(5 900)
|
(6 028)
|
(7 731)
|
(7 081)
|
(6 803)
|
(5 876)
|
(3 535)
|
(2 658)
|
(1 743)
|
(1 455)
|
(1 065)
|
(1 248)
|
(8 020)
|
(23 636)
|
(37 200)
|
(43 439)
|
(36 952)
|
(21 155)
|
(7 947)
|
(2 127)
|
(1 757)
|
(2 693)
|
(3 203)
|
(6 877)
|
(10 301)
|
(16 986)
|
(16 263)
|
(11 942)
|
(8 397)
|
(1 667)
|
(1 055)
|
(1 828)
|
(2 261)
|
(1 227)
|
(2 191)
|
(9 318)
|
(9 467)
|
(9 876)
|
(11 011)
|
(5 350)
|
(5 663)
|
(6 729)
|
(5 614)
|
(5 546)
|
(5 225)
|
(4 034)
|
(3 752)
|
(1 976)
|
(1 652)
|
(1 694)
|
(2 453)
|
(2 172)
|
(2 123)
|
(1 754)
|
(1 638)
|
|
| Other Items |
(3 162)
|
(3 120)
|
(8)
|
(5 089)
|
(489)
|
(1 316)
|
(4 742)
|
176
|
924
|
(3 667)
|
(9 021)
|
(17 751)
|
(16 588)
|
(12 347)
|
(4 708)
|
7 930
|
11 500
|
3 276
|
6 344
|
8 409
|
(972)
|
4 652
|
4 311
|
(6 085)
|
(1 042)
|
3 031
|
2 581
|
5 626
|
4 440
|
7 015
|
6 923
|
6 208
|
7 767
|
2 139
|
(1 319)
|
5 268
|
6 560
|
10 174
|
11 317
|
4 409
|
2 155
|
1 296
|
9 496
|
9 734
|
9 847
|
9 696
|
941
|
(3 777)
|
(8 556)
|
(9 743)
|
(51)
|
4 480
|
(9 513)
|
11 188
|
(14 285)
|
(26 034)
|
4 346
|
(15 772)
|
12 813
|
8 881
|
5 642
|
(7 286)
|
(10 107)
|
6 744
|
14 052
|
4 004
|
(6 722)
|
(10 223)
|
(19 715)
|
3 757
|
16 626
|
5 372
|
(18 188)
|
(28 940)
|
(60 349)
|
(51 130)
|
|
| Cash from Investing Activities |
(6 503)
N/A
|
(6 273)
+4%
|
(2 054)
+67%
|
(6 949)
-238%
|
(1 838)
+74%
|
(2 591)
-41%
|
(6 293)
-143%
|
(1 888)
+70%
|
(1 422)
+25%
|
(6 017)
-323%
|
(13 325)
-121%
|
(21 232)
-59%
|
(21 453)
-1%
|
(17 785)
+17%
|
(11 382)
+36%
|
(21 758)
-91%
|
(16 911)
+22%
|
(26 060)
-54%
|
(20 563)
+21%
|
3 503
N/A
|
(6 976)
N/A
|
(1 248)
+82%
|
(1 718)
-38%
|
(13 816)
-704%
|
(8 123)
+41%
|
(3 773)
+54%
|
(3 295)
+13%
|
2 091
N/A
|
1 782
-15%
|
5 272
+196%
|
5 468
+4%
|
5 143
-6%
|
6 519
+27%
|
(5 880)
N/A
|
(24 955)
-324%
|
(31 931)
-28%
|
(36 879)
-15%
|
(26 778)
+27%
|
(9 838)
+63%
|
(3 539)
+64%
|
28
N/A
|
(462)
N/A
|
6 803
N/A
|
6 531
-4%
|
2 970
-55%
|
(605)
N/A
|
(16 045)
-2 552%
|
(20 041)
-25%
|
(20 498)
-2%
|
(18 138)
+12%
|
(1 718)
+91%
|
3 426
N/A
|
(11 341)
N/A
|
8 926
N/A
|
(15 513)
N/A
|
(28 225)
-82%
|
(4 972)
+82%
|
(25 239)
-408%
|
2 938
N/A
|
(2 130)
N/A
|
293
N/A
|
(12 948)
N/A
|
(16 836)
-30%
|
1 130
N/A
|
8 506
+653%
|
(1 221)
N/A
|
(10 756)
-781%
|
(13 974)
-30%
|
(21 690)
-55%
|
2 105
N/A
|
14 931
+609%
|
2 919
-80%
|
(20 360)
N/A
|
(31 063)
-53%
|
(62 103)
-100%
|
(52 768)
+15%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
(406)
|
0
|
0
|
987
|
1 215
|
0
|
0
|
40
|
0
|
0
|
1 533
|
1 533
|
1 723
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
474
|
0
|
497
|
15 300
|
6 776
|
0
|
0
|
(13 050)
|
(5 000)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1 080)
|
0
|
0
|
0
|
0
|
10 000
|
10 000
|
20 100
|
11 263
|
1 263
|
1 163
|
(8 937)
|
(100)
|
(150)
|
(100)
|
(983)
|
(1 867)
|
(2 700)
|
(3 534)
|
(3 534)
|
(3 533)
|
(3 591)
|
(3 891)
|
(3 949)
|
(4 261)
|
(5 219)
|
(4 201)
|
(3 462)
|
(2 471)
|
(954)
|
(1 008)
|
(1 018)
|
(1 927)
|
(1 703)
|
(1 653)
|
(1 581)
|
(645)
|
(665)
|
(672)
|
(710)
|
(717)
|
(666)
|
(616)
|
(569)
|
(520)
|
(526)
|
(531)
|
(537)
|
|
| Cash Paid for Dividends |
(241)
|
(621)
|
(621)
|
(621)
|
(621)
|
0
|
0
|
0
|
0
|
(499)
|
(499)
|
(499)
|
(499)
|
(1 003)
|
(1 003)
|
(1 003)
|
(1 003)
|
(1 003)
|
(1 003)
|
(1 003)
|
(1 003)
|
(796)
|
(796)
|
(796)
|
(796)
|
(796)
|
(796)
|
(796)
|
(796)
|
0
|
(796)
|
(796)
|
(796)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1 513)
|
(1 513)
|
(1 513)
|
0
|
(796)
|
(796)
|
(796)
|
0
|
(796)
|
(796)
|
(796)
|
0
|
(1 194)
|
(1 194)
|
(1 194)
|
0
|
(1 194)
|
(1 194)
|
(1 194)
|
0
|
(1 194)
|
(1 194)
|
(1 194)
|
0
|
(2 388)
|
(2 388)
|
(2 388)
|
0
|
(3 025)
|
(3 025)
|
(3 025)
|
0
|
(1 592)
|
(1 592)
|
|
| Other |
(5)
|
(188)
|
(757)
|
(481)
|
(386)
|
(371)
|
(402)
|
29
|
564
|
589
|
621
|
(418)
|
0
|
0
|
0
|
133
|
120
|
0
|
0
|
0
|
355
|
158
|
(313)
|
(150)
|
(946)
|
(313)
|
200
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2 600)
|
(2 600)
|
(2 600)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
10 393
|
10 393
|
10 393
|
0
|
95
|
0
|
995
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(80)
|
(80)
|
(80)
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
(652)
N/A
|
(1 216)
-87%
|
(1 785)
-47%
|
(116)
+94%
|
207
N/A
|
843
+307%
|
813
-4%
|
69
-92%
|
564
+717%
|
90
-84%
|
1 655
+1 739%
|
616
-63%
|
1 698
+176%
|
1 169
-31%
|
(450)
N/A
|
14 837
N/A
|
5 893
-60%
|
5 893
N/A
|
5 870
0%
|
(14 066)
N/A
|
(5 648)
+60%
|
(5 639)
+0%
|
(6 109)
-8%
|
(946)
+85%
|
(1 742)
-84%
|
(1 108)
+36%
|
(596)
+46%
|
(796)
-34%
|
(1 876)
-136%
|
0
N/A
|
(1 913)
N/A
|
(1 876)
+2%
|
(796)
+58%
|
9 204
N/A
|
10 000
+9%
|
20 100
+101%
|
11 263
-44%
|
1 263
-89%
|
1 163
-8%
|
(8 937)
N/A
|
(100)
+99%
|
(150)
-50%
|
(4 213)
-2 709%
|
(5 096)
-21%
|
(5 979)
-17%
|
(6 812)
-14%
|
(4 329)
+36%
|
(4 329)
N/A
|
(4 329)
N/A
|
(4 387)
-1%
|
(4 687)
-7%
|
(4 746)
-1%
|
(5 057)
-7%
|
(6 015)
-19%
|
4 997
N/A
|
5 738
+15%
|
6 728
+17%
|
8 245
+23%
|
(2 107)
N/A
|
(2 212)
-5%
|
(2 126)
+4%
|
(1 902)
+11%
|
(1 947)
-2%
|
(1 781)
+9%
|
(1 840)
-3%
|
(1 859)
-1%
|
(3 060)
-65%
|
(3 098)
-1%
|
(3 105)
0%
|
(3 055)
+2%
|
(3 721)
-22%
|
(3 675)
+1%
|
(3 625)
+1%
|
(3 631)
0%
|
(2 123)
+42%
|
(2 130)
0%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(331)
|
(169)
|
(15)
|
(258)
|
(58)
|
(224)
|
(378)
|
0
|
0
|
0
|
329
|
0
|
0
|
0
|
167
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1 445)
|
(1 441)
|
(3 957)
|
(3 300)
|
(852)
|
(857)
|
2 001
|
1 786
|
704
|
1 152
|
35
|
745
|
189
|
(408)
|
(1 309)
|
(2 871)
|
(2 271)
|
(893)
|
399
|
757
|
88
|
840
|
(2 463)
|
(2 290)
|
(3 285)
|
(5 543)
|
(1 938)
|
(2 609)
|
(1 771)
|
855
|
1 521
|
3 264
|
3 091
|
793
|
|
| Net Change in Cash |
1 645
N/A
|
(723)
N/A
|
(2 819)
-290%
|
(6 767)
-140%
|
(181)
+97%
|
723
N/A
|
(1 334)
N/A
|
664
N/A
|
1 997
+201%
|
(2 012)
N/A
|
1 608
N/A
|
1 328
-17%
|
4 265
+221%
|
3 183
-25%
|
(2 620)
N/A
|
(90)
+97%
|
3 061
N/A
|
1 077
-65%
|
3 682
+242%
|
1 922
-48%
|
(3 336)
N/A
|
348
N/A
|
4 304
+1 137%
|
(878)
N/A
|
2 377
N/A
|
2 382
+0%
|
328
-86%
|
7 395
+2 155%
|
4 174
-44%
|
11 038
+164%
|
8 056
-27%
|
6 555
-19%
|
11 853
+81%
|
8 312
-30%
|
5 471
-34%
|
5 226
-4%
|
(2 246)
N/A
|
(1 953)
+13%
|
(344)
+82%
|
(1 747)
-408%
|
12 181
N/A
|
13 044
+7%
|
15 610
+20%
|
19 488
+25%
|
4 618
-76%
|
(1 821)
N/A
|
(8 438)
-363%
|
(21 291)
-152%
|
(17 429)
+18%
|
(14 116)
+19%
|
4 989
N/A
|
16 957
+240%
|
3 055
-82%
|
34 813
+1 040%
|
7 643
-78%
|
(4 752)
N/A
|
16 966
N/A
|
(10 390)
N/A
|
8 412
N/A
|
716
-91%
|
2 972
+315%
|
(15 724)
N/A
|
(14 093)
+10%
|
8 910
N/A
|
16 128
+81%
|
13 421
-17%
|
2 450
-82%
|
(4 910)
N/A
|
(10 383)
-111%
|
9 446
N/A
|
22 269
+136%
|
12 417
-44%
|
(8 814)
N/A
|
(17 270)
-96%
|
(48 670)
-182%
|
(40 263)
+17%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
5 459
N/A
|
3 613
-34%
|
(1 026)
N/A
|
(1 563)
-52%
|
101
N/A
|
1 196
+1 084%
|
2 595
+117%
|
420
-84%
|
508
+21%
|
1 564
+208%
|
8 973
+474%
|
18 462
+106%
|
19 156
+4%
|
14 693
-23%
|
2 708
-82%
|
(22 841)
N/A
|
(14 074)
+38%
|
(8 034)
+43%
|
(8 309)
-3%
|
7 957
N/A
|
3 284
-59%
|
1 335
-59%
|
6 103
+357%
|
5 824
-5%
|
5 161
-11%
|
460
-91%
|
(1 657)
N/A
|
2 398
N/A
|
1 610
-33%
|
5 098
+217%
|
3 046
-40%
|
2 223
-27%
|
4 882
+120%
|
(3 032)
N/A
|
(3 210)
-6%
|
(20 143)
-528%
|
(20 069)
+0%
|
(13 390)
+33%
|
(12 824)
+4%
|
2 782
N/A
|
10 126
+264%
|
11 899
+18%
|
11 772
-1%
|
16 291
+38%
|
4 707
-71%
|
(1 405)
N/A
|
(4 198)
-199%
|
(12 327)
-194%
|
(6 545)
+47%
|
(1 774)
+73%
|
9 023
N/A
|
16 070
+78%
|
17 590
+9%
|
28 896
+64%
|
16 743
-42%
|
15 952
-5%
|
7 201
-55%
|
8
-100%
|
(24)
N/A
|
(5 060)
-21 251%
|
(943)
+81%
|
(7 293)
-674%
|
(2 126)
+71%
|
3 106
N/A
|
6 379
+105%
|
13 567
+113%
|
15 517
+14%
|
13 954
-10%
|
14 374
+3%
|
11 353
-21%
|
11 136
-2%
|
9 864
-11%
|
11 478
+16%
|
12 037
+5%
|
10 712
-11%
|
12 204
+14%
|
|