KT Submarine Co Ltd
KOSDAQ:060370
Cash Flow Statement
Cash Flow Statement
KT Submarine 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 |
(6 769)
|
(5 771)
|
(2 135)
|
8 457
|
10 168
|
9 436
|
8 963
|
(1 107)
|
761
|
3 861
|
5 490
|
7 979
|
8 526
|
7 551
|
9 925
|
10 276
|
8 182
|
6 804
|
3 798
|
4 666
|
6 700
|
6 577
|
8 126
|
5 582
|
7 952
|
7 507
|
6 503
|
9 358
|
6 146
|
8 491
|
8 082
|
7 852
|
9 018
|
6 118
|
4 301
|
856
|
4 145
|
7 994
|
8 443
|
9 751
|
5 146
|
2 356
|
5 757
|
7 828
|
8 243
|
6 181
|
1 267
|
(2 057)
|
(4 286)
|
(4 437)
|
(3 016)
|
(1 529)
|
486
|
3 929
|
2 736
|
8 827
|
1 197
|
(1 626)
|
(345)
|
(8 057)
|
(3 183)
|
(2 343)
|
(2 923)
|
(2 745)
|
(12 126)
|
(11 010)
|
(6 357)
|
(2 241)
|
11 618
|
8 082
|
9 253
|
11 354
|
13 203
|
17 752
|
13 510
|
10 964
|
|
| Depreciation & Amortization |
3 315
|
3 269
|
3 282
|
3 199
|
3 013
|
2 813
|
4 012
|
5 312
|
6 626
|
7 763
|
7 438
|
7 118
|
7 553
|
6 592
|
5 625
|
4 696
|
3 191
|
3 622
|
4 081
|
4 484
|
4 711
|
4 735
|
4 755
|
4 948
|
6 286
|
6 788
|
7 275
|
7 594
|
6 761
|
6 759
|
6 801
|
6 790
|
6 639
|
6 437
|
6 335
|
6 359
|
7 516
|
8 952
|
10 392
|
11 772
|
12 538
|
12 755
|
12 955
|
13 264
|
13 138
|
13 441
|
13 608
|
13 618
|
13 703
|
13 674
|
13 649
|
13 651
|
13 432
|
13 149
|
13 021
|
12 611
|
11 404
|
10 366
|
9 136
|
8 610
|
8 587
|
8 666
|
8 955
|
10 464
|
10 809
|
9 667
|
8 862
|
6 742
|
6 463
|
7 419
|
8 129
|
8 459
|
8 857
|
9 159
|
9 447
|
9 753
|
|
| Change in Deffered Taxes |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1 270)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
(182)
|
241
|
(128)
|
(11 812)
|
(12 040)
|
(11 995)
|
(9 463)
|
5 840
|
7 138
|
6 601
|
5 490
|
662
|
(992)
|
(1 125)
|
136
|
1 051
|
389
|
650
|
(740)
|
2 994
|
4 427
|
4 598
|
5 078
|
1 401
|
1 854
|
2 452
|
1 981
|
3 576
|
2 666
|
2 484
|
2 432
|
1 384
|
2 197
|
2 028
|
2 798
|
4 907
|
4 323
|
5 368
|
3 466
|
31
|
2 364
|
19
|
2 283
|
4 020
|
1 071
|
1 519
|
(366)
|
(750)
|
(748)
|
27
|
1 008
|
720
|
1 582
|
2 275
|
1 475
|
(8 347)
|
(8 412)
|
(8 410)
|
(8 662)
|
1 323
|
726
|
(191)
|
336
|
(1 379)
|
7 938
|
8 245
|
8 671
|
11 123
|
3 308
|
5 074
|
3 740
|
2 340
|
(2 047)
|
(1 944)
|
(383)
|
4 911
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
534
|
1 180
|
1 838
|
1 870
|
1 373
|
605
|
149
|
124
|
111
|
273
|
140
|
141
|
122
|
926
|
1 554
|
1 835
|
2 635
|
2 450
|
2 458
|
1 887
|
2 059
|
2 627
|
1 922
|
2 197
|
1 213
|
(14)
|
430
|
437
|
444
|
459
|
24
|
25
|
26
|
1 043
|
1 109
|
1 109
|
1 109
|
76
|
4
|
5
|
55
|
111
|
131
|
152
|
1 161
|
2 389
|
3 100
|
3 090
|
2 047
|
720
|
142
|
185
|
253
|
306
|
242
|
244
|
214
|
2 457
|
2 970
|
2 610
|
4 051
|
3 508
|
3 142
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
291
|
294
|
549
|
561
|
703
|
891
|
776
|
898
|
589
|
500
|
468
|
415
|
340
|
267
|
176
|
108
|
59
|
30
|
2
|
(11)
|
(2)
|
6
|
38
|
152
|
283
|
407
|
551
|
571
|
560
|
530
|
475
|
429
|
425
|
452
|
472
|
501
|
514
|
489
|
428
|
337
|
233
|
142
|
87
|
63
|
30
|
19
|
6
|
7
|
8
|
9
|
10
|
11
|
12
|
13
|
14
|
16
|
17
|
17
|
30
|
56
|
94
|
141
|
|
| Change in Working Capital |
(1 168)
|
(4 055)
|
265
|
(1 800)
|
3 030
|
(3 204)
|
(11 111)
|
(16 888)
|
(16 786)
|
(14 654)
|
9 505
|
11 905
|
16 136
|
27 881
|
(3 794)
|
(1 164)
|
(5 786)
|
(14 399)
|
(7 540)
|
(10 745)
|
(2 048)
|
7 566
|
6 111
|
2 571
|
(11 210)
|
(10 033)
|
4 705
|
1 514
|
17 219
|
7 156
|
3 293
|
5 667
|
(1 062)
|
(10 898)
|
(9 815)
|
(543)
|
311
|
(171)
|
8 131
|
(4 485)
|
(9 976)
|
5 816
|
(5 270)
|
(3 034)
|
6 964
|
(3 345)
|
(6 338)
|
(348)
|
(9 653)
|
(8 268)
|
(1 565)
|
549
|
2 482
|
(2 371)
|
(6 780)
|
(7 289)
|
(5 825)
|
1 902
|
(596)
|
1 263
|
4 122
|
(4 376)
|
(3 556)
|
(6 620)
|
(4 916)
|
(3 546)
|
10 361
|
11 605
|
(4 341)
|
10 264
|
(4 443)
|
(24 802)
|
(26 634)
|
(19 990)
|
(26 938)
|
(5 242)
|
|
| Cash from Operating Activities |
(4 802)
N/A
|
(6 313)
-31%
|
1 285
N/A
|
(1 954)
N/A
|
4 171
N/A
|
(2 951)
N/A
|
(7 599)
-158%
|
(6 844)
+10%
|
(2 261)
+67%
|
3 571
N/A
|
27 925
+682%
|
27 664
-1%
|
29 953
+8%
|
39 630
+32%
|
10 620
-73%
|
13 590
+28%
|
5 976
-56%
|
(3 324)
N/A
|
(399)
+88%
|
1 399
N/A
|
13 791
+886%
|
23 476
+70%
|
24 068
+3%
|
14 502
-40%
|
4 882
-66%
|
6 714
+38%
|
20 464
+205%
|
22 042
+8%
|
32 792
+49%
|
24 890
-24%
|
20 610
-17%
|
21 692
+5%
|
16 791
-23%
|
3 683
-78%
|
3 617
-2%
|
11 578
+220%
|
16 295
+41%
|
22 145
+36%
|
30 432
+37%
|
17 069
-44%
|
10 072
-41%
|
20 946
+108%
|
15 724
-25%
|
22 079
+40%
|
29 416
+33%
|
17 795
-40%
|
8 172
-54%
|
10 463
+28%
|
(985)
N/A
|
994
N/A
|
10 074
+913%
|
13 389
+33%
|
17 982
+34%
|
16 984
-6%
|
10 453
-38%
|
5 803
-44%
|
(1 637)
N/A
|
2 230
N/A
|
(468)
N/A
|
3 137
N/A
|
10 253
+227%
|
1 756
-83%
|
2 812
+60%
|
(280)
N/A
|
1 705
N/A
|
3 356
+97%
|
21 538
+542%
|
27 228
+26%
|
17 048
-37%
|
30 840
+81%
|
16 679
-46%
|
(2 649)
N/A
|
(6 621)
-150%
|
4 976
N/A
|
(4 364)
N/A
|
20 386
N/A
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(1 276)
|
(1 505)
|
(2 285)
|
(2 180)
|
(2 048)
|
(1 983)
|
(32 644)
|
(32 327)
|
(32 855)
|
(33 075)
|
(2 123)
|
(2 526)
|
(4 639)
|
(4 157)
|
(4 139)
|
(8 856)
|
(7 084)
|
(30 664)
|
(30 683)
|
(28 663)
|
(27 798)
|
(7 062)
|
(8 261)
|
(9 425)
|
(10 828)
|
(8 179)
|
(6 758)
|
(2 579)
|
(814)
|
(749)
|
(1 767)
|
(1 564)
|
(6 185)
|
(7 721)
|
(62 668)
|
(72 851)
|
(74 396)
|
(75 559)
|
(21 212)
|
(12 351)
|
(8 923)
|
(6 190)
|
(5 987)
|
(7 112)
|
(5 735)
|
(8 083)
|
(6 653)
|
(4 387)
|
(3 008)
|
(564)
|
(367)
|
(346)
|
(388)
|
(494)
|
(2 785)
|
(4 076)
|
(4 468)
|
(4 413)
|
(2 205)
|
(2 123)
|
(2 016)
|
(3 882)
|
(6 157)
|
(9 485)
|
(9 283)
|
(47 870)
|
(50 921)
|
(49 900)
|
(54 040)
|
(15 688)
|
(15 006)
|
(12 753)
|
(8 767)
|
(8 240)
|
(5 874)
|
(12 149)
|
|
| Other Items |
(502)
|
(3 688)
|
(460)
|
9 866
|
6 219
|
2 546
|
1 276
|
2 543
|
2 077
|
1 700
|
3 829
|
(656)
|
9 118
|
2 136
|
(1 752)
|
9 095
|
(590)
|
10 445
|
13 441
|
5 442
|
10 195
|
3 166
|
4 545
|
3 837
|
3 992
|
8 005
|
6 808
|
3 505
|
199
|
2 174
|
998
|
1 016
|
1 014
|
209
|
224
|
220
|
(286)
|
(33)
|
(44)
|
(43)
|
458
|
5
|
(4)
|
(20)
|
39
|
6
|
870
|
886
|
763
|
791
|
(5 235)
|
(1 120)
|
(1 049)
|
131
|
5 295
|
1 173
|
25 007
|
52 981
|
52 980
|
51 812
|
28 534
|
(604)
|
(604)
|
572
|
(3 218)
|
(3 795)
|
(898)
|
(1 090)
|
2 144
|
2 537
|
(1 069)
|
(436)
|
27 313
|
27 426
|
29 856
|
(368 535)
|
|
| Cash from Investing Activities |
(1 778)
N/A
|
(5 192)
-192%
|
(2 745)
+47%
|
7 686
N/A
|
4 171
-46%
|
564
-86%
|
(31 367)
N/A
|
(29 784)
+5%
|
(30 778)
-3%
|
(31 376)
-2%
|
1 705
N/A
|
(3 182)
N/A
|
4 479
N/A
|
(2 022)
N/A
|
(5 891)
-191%
|
239
N/A
|
(7 673)
N/A
|
(20 217)
-163%
|
(17 241)
+15%
|
(23 220)
-35%
|
(17 603)
+24%
|
(3 896)
+78%
|
(3 715)
+5%
|
(5 588)
-50%
|
(6 836)
-22%
|
(175)
+97%
|
49
N/A
|
927
+1 792%
|
(614)
N/A
|
1 426
N/A
|
(768)
N/A
|
(547)
+29%
|
(5 171)
-845%
|
(7 511)
-45%
|
(62 444)
-731%
|
(72 633)
-16%
|
(74 683)
-3%
|
(75 593)
-1%
|
(21 257)
+72%
|
(12 395)
+42%
|
(8 464)
+32%
|
(6 184)
+27%
|
(5 990)
+3%
|
(7 130)
-19%
|
(5 696)
+20%
|
(8 076)
-42%
|
(5 783)
+28%
|
(3 501)
+39%
|
(2 245)
+36%
|
225
N/A
|
(5 602)
N/A
|
(1 466)
+74%
|
(1 438)
+2%
|
(362)
+75%
|
2 509
N/A
|
(2 903)
N/A
|
20 539
N/A
|
48 567
+136%
|
50 775
+5%
|
49 688
-2%
|
26 519
-47%
|
(4 486)
N/A
|
(6 761)
-51%
|
(8 913)
-32%
|
(12 501)
-40%
|
(51 664)
-313%
|
(51 819)
0%
|
(50 990)
+2%
|
(51 896)
-2%
|
(13 151)
+75%
|
(16 075)
-22%
|
(13 189)
+18%
|
18 547
N/A
|
19 186
+3%
|
23 982
+25%
|
(380 684)
N/A
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
(707)
|
(1 577)
|
(1 577)
|
(1 472)
|
(1 112)
|
(242)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
24 993
|
0
|
0
|
0
|
0
|
0
|
34 978
|
34 978
|
34 897
|
0
|
0
|
415 261
|
|
| Net Issuance of Debt |
0
|
0
|
0
|
0
|
0
|
1 984
|
32 414
|
31 757
|
28 581
|
26 597
|
(8 240)
|
(7 583)
|
(8 048)
|
(11 461)
|
(10 673)
|
(10 673)
|
(10 886)
|
11 545
|
8 733
|
3 687
|
4 136
|
(17 373)
|
(14 633)
|
(10 578)
|
(10 031)
|
(12 186)
|
(11 922)
|
(13 223)
|
(10 387)
|
(8 063)
|
(4 636)
|
(2 344)
|
(2 322)
|
0
|
34 235
|
37 186
|
34 112
|
35 912
|
(2 723)
|
1 726
|
(3 332)
|
(8 332)
|
(9 158)
|
(20 558)
|
(16 051)
|
(12 251)
|
(7 439)
|
(2 939)
|
(1 228)
|
(179)
|
(773)
|
(10 629)
|
(12 049)
|
(13 735)
|
(16 242)
|
(4 229)
|
(3 637)
|
(3 643)
|
(172)
|
(2 873)
|
(175)
|
(178)
|
(177)
|
(175)
|
(166)
|
(167)
|
(178)
|
(193)
|
(204)
|
(218)
|
(224)
|
(228)
|
(299)
|
1 791
|
5 247
|
(643)
|
|
| Cash Paid for Dividends |
(360)
|
0
|
0
|
0
|
0
|
0
|
(1 028)
|
(1 028)
|
(1 028)
|
(1 028)
|
(1 028)
|
(1 028)
|
(1 028)
|
0
|
(1 320)
|
(1 320)
|
(1 320)
|
0
|
(293)
|
(293)
|
(293)
|
0
|
(2 055)
|
(2 055)
|
(2 055)
|
0
|
(2 055)
|
(2 055)
|
(2 055)
|
(2 055)
|
(2 405)
|
(2 405)
|
(2 405)
|
(2 405)
|
(2 466)
|
(2 466)
|
(2 466)
|
0
|
(1 028)
|
(1 028)
|
(1 028)
|
0
|
(1 028)
|
(1 028)
|
(1 028)
|
0
|
(1 028)
|
(1 028)
|
(1 028)
|
0
|
(617)
|
(617)
|
(617)
|
0
|
(617)
|
(617)
|
(617)
|
0
|
(617)
|
(617)
|
(617)
|
0
|
(617)
|
(617)
|
(617)
|
0
|
(738)
|
(738)
|
(738)
|
0
|
(3 935)
|
(3 935)
|
(3 935)
|
0
|
(5 012)
|
(5 012)
|
|
| Other |
3 547
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
2 480
N/A
|
1 908
-23%
|
(121)
N/A
|
2 145
N/A
|
(1 112)
N/A
|
1 742
N/A
|
31 144
+1 688%
|
30 487
-2%
|
27 553
-10%
|
25 569
-7%
|
(9 267)
N/A
|
(8 610)
+7%
|
(9 076)
-5%
|
(12 489)
-38%
|
(11 994)
+4%
|
(11 994)
N/A
|
(12 206)
-2%
|
10 225
N/A
|
8 440
-17%
|
3 395
-60%
|
3 843
+13%
|
(17 666)
N/A
|
(16 688)
+6%
|
(12 634)
+24%
|
(12 087)
+4%
|
(14 242)
-18%
|
(13 979)
+2%
|
(15 279)
-9%
|
(12 442)
+19%
|
(10 118)
+19%
|
(7 039)
+30%
|
(4 748)
+33%
|
(4 726)
+0%
|
(2 404)
+49%
|
31 769
N/A
|
34 719
+9%
|
31 645
-9%
|
33 445
+6%
|
(3 752)
N/A
|
698
N/A
|
(4 360)
N/A
|
(9 360)
-115%
|
(10 185)
-9%
|
(21 585)
-112%
|
(17 079)
+21%
|
(13 279)
+22%
|
(8 468)
+36%
|
(3 968)
+53%
|
(2 256)
+43%
|
(1 207)
+46%
|
(1 390)
-15%
|
(11 245)
-709%
|
(12 665)
-13%
|
(14 351)
-13%
|
(16 858)
-17%
|
(4 845)
+71%
|
(4 254)
+12%
|
(4 260)
0%
|
(789)
+81%
|
(3 490)
-343%
|
(791)
+77%
|
(795)
0%
|
(794)
+0%
|
(792)
+0%
|
24 211
N/A
|
24 210
0%
|
24 078
-1%
|
24 063
0%
|
(942)
N/A
|
(955)
-1%
|
30 819
N/A
|
30 816
0%
|
30 664
0%
|
32 754
+7%
|
155
-100%
|
409 606
+264 754%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(238)
|
183
|
(130)
|
(2)
|
231
|
(192)
|
527
|
52
|
101
|
55
|
(399)
|
(21)
|
170
|
16
|
(376)
|
(393)
|
(562)
|
(1 252)
|
228
|
780
|
803
|
1 667
|
583
|
(10)
|
(122)
|
(184)
|
(331)
|
4
|
(156)
|
161
|
320
|
(157)
|
7
|
(198)
|
(206)
|
(8)
|
36
|
(114)
|
31
|
(46)
|
(50)
|
57
|
(50)
|
(3)
|
150
|
155
|
939
|
818
|
712
|
852
|
(6)
|
(31)
|
(81)
|
(205)
|
(52)
|
(49)
|
118
|
344
|
(327)
|
1 635
|
1 496
|
(537)
|
1 611
|
|
| Net Change in Cash |
(4 100)
N/A
|
(9 597)
-134%
|
(1 581)
+84%
|
7 877
N/A
|
7 230
-8%
|
(645)
N/A
|
(7 822)
-1 113%
|
(6 141)
+21%
|
(5 486)
+11%
|
(2 236)
+59%
|
20 363
N/A
|
15 872
-22%
|
25 356
+60%
|
24 881
-2%
|
(7 082)
N/A
|
1 705
N/A
|
(13 905)
N/A
|
(13 085)
+6%
|
(9 392)
+28%
|
(17 899)
-91%
|
83
N/A
|
2 015
+2 328%
|
3 720
+85%
|
(4 119)
N/A
|
(14 062)
-241%
|
(7 533)
+46%
|
6 550
N/A
|
7 314
+12%
|
19 343
+164%
|
15 636
-19%
|
11 551
-26%
|
16 625
+44%
|
7 674
-54%
|
(5 429)
N/A
|
(25 391)
-368%
|
(25 753)
-1%
|
(26 753)
-4%
|
(20 125)
+25%
|
5 239
N/A
|
5 041
-4%
|
(2 748)
N/A
|
5 246
N/A
|
(290)
N/A
|
(6 316)
-2 078%
|
6 484
N/A
|
(3 553)
N/A
|
(6 277)
-77%
|
2 788
N/A
|
(5 494)
N/A
|
48
N/A
|
2 968
+6 083%
|
709
-76%
|
3 833
+441%
|
2 221
-42%
|
(3 839)
N/A
|
(1 995)
+48%
|
14 645
N/A
|
46 687
+219%
|
49 674
+6%
|
50 274
+1%
|
36 798
-27%
|
(2 813)
N/A
|
(3 890)
-38%
|
(9 991)
-157%
|
13 384
N/A
|
(24 179)
N/A
|
(6 408)
+73%
|
250
N/A
|
(35 838)
N/A
|
16 851
N/A
|
31 768
+89%
|
14 650
-54%
|
44 224
+202%
|
58 411
+32%
|
19 236
-67%
|
50 919
+165%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(6 078)
N/A
|
(7 818)
-29%
|
(1 000)
+87%
|
(4 134)
-313%
|
2 123
N/A
|
(4 934)
N/A
|
(40 243)
-716%
|
(39 171)
+3%
|
(35 116)
+10%
|
(29 504)
+16%
|
25 802
N/A
|
25 138
-3%
|
25 314
+1%
|
35 473
+40%
|
6 481
-82%
|
4 734
-27%
|
(1 108)
N/A
|
(33 988)
-2 968%
|
(31 082)
+9%
|
(27 264)
+12%
|
(14 007)
+49%
|
16 414
N/A
|
15 807
-4%
|
5 077
-68%
|
(5 946)
N/A
|
(1 465)
+75%
|
13 706
N/A
|
19 463
+42%
|
31 978
+64%
|
24 141
-25%
|
18 843
-22%
|
20 128
+7%
|
10 606
-47%
|
(4 038)
N/A
|
(59 051)
-1 362%
|
(61 273)
-4%
|
(58 101)
+5%
|
(53 414)
+8%
|
9 220
N/A
|
4 718
-49%
|
1 149
-76%
|
14 756
+1 184%
|
9 737
-34%
|
14 967
+54%
|
23 681
+58%
|
9 712
-59%
|
1 519
-84%
|
6 076
+300%
|
(3 993)
N/A
|
430
N/A
|
9 707
+2 157%
|
13 043
+34%
|
17 594
+35%
|
16 490
-6%
|
7 668
-53%
|
1 727
-77%
|
(6 105)
N/A
|
(2 183)
+64%
|
(2 673)
-22%
|
1 014
N/A
|
8 237
+712%
|
(2 126)
N/A
|
(3 345)
-57%
|
(9 766)
-192%
|
(7 579)
+22%
|
(44 513)
-487%
|
(29 384)
+34%
|
(22 671)
+23%
|
(36 992)
-63%
|
15 152
N/A
|
1 673
-89%
|
(15 402)
N/A
|
(15 388)
+0%
|
(3 264)
+79%
|
(10 237)
-214%
|
8 238
N/A
|
|