Uju Electronics Co Ltd
KOSDAQ:065680
Cash Flow Statement
Cash Flow Statement
Uju Electronics 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 |
7 065
|
7 212
|
7 377
|
9 321
|
11 575
|
12 877
|
13 692
|
12 559
|
9 128
|
8 651
|
12 932
|
19 130
|
30 419
|
33 911
|
37 127
|
35 441
|
26 845
|
23 704
|
15 848
|
13 063
|
10 241
|
9 488
|
10 397
|
9 844
|
8 705
|
10 569
|
12 560
|
12 328
|
13 747
|
13 925
|
6 119
|
5 937
|
8 741
|
7 875
|
11 574
|
13 074
|
12 857
|
12 145
|
14 602
|
13 824
|
13 989
|
12 424
|
11 063
|
12 252
|
10 545
|
9 599
|
3 785
|
402
|
473
|
1 599
|
7 822
|
7 257
|
11 787
|
11 495
|
10 562
|
12 892
|
12 902
|
15 734
|
20 331
|
21 606
|
16 699
|
18 292
|
17 203
|
14 399
|
12 219
|
7 476
|
3 102
|
2 824
|
5 616
|
8 919
|
13 453
|
14 359
|
19 835
|
21 498
|
18 926
|
23 155
|
|
| Depreciation & Amortization |
7 269
|
7 269
|
7 774
|
7 951
|
8 322
|
8 984
|
9 049
|
9 281
|
7 495
|
7 615
|
7 450
|
8 141
|
10 649
|
11 451
|
13 230
|
14 065
|
15 086
|
15 269
|
14 894
|
14 453
|
14 457
|
14 421
|
14 275
|
14 527
|
14 641
|
15 566
|
17 252
|
18 635
|
19 592
|
19 185
|
18 114
|
16 843
|
15 596
|
16 312
|
14 974
|
14 510
|
13 534
|
12 274
|
12 772
|
12 433
|
13 601
|
13 537
|
13 643
|
13 951
|
13 165
|
13 436
|
13 665
|
14 298
|
14 186
|
15 264
|
14 572
|
13 954
|
14 544
|
12 905
|
15 662
|
16 072
|
16 926
|
18 559
|
17 624
|
18 677
|
18 644
|
17 795
|
16 990
|
15 915
|
15 031
|
14 608
|
14 067
|
13 798
|
12 801
|
12 419
|
12 049
|
11 792
|
11 293
|
10 848
|
10 434
|
9 668
|
|
| Change in Deffered Taxes |
(118)
|
0
|
(233)
|
(244)
|
(655)
|
0
|
(2 221)
|
(2 210)
|
(1 723)
|
0
|
2 207
|
2 207
|
1 576
|
0
|
(655)
|
(794)
|
1 231
|
0
|
487
|
570
|
(815)
|
0
|
59
|
115
|
(1 170)
|
(88)
|
0
|
(98)
|
0
|
(236)
|
0
|
0
|
0
|
178
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
0
|
0
|
0
|
0
|
267
|
70
|
138
|
211
|
282
|
282
|
284
|
280
|
262
|
198
|
131
|
67
|
29
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
2 189
|
2 189
|
2 439
|
2 316
|
691
|
880
|
3 666
|
6 562
|
6 460
|
4 561
|
1 195
|
(1 081)
|
412
|
1 808
|
1 962
|
1 482
|
(556)
|
(1 116)
|
(1 028)
|
(487)
|
1 023
|
1 074
|
961
|
(313)
|
(290)
|
648
|
3 132
|
4 609
|
4 901
|
5 511
|
2 907
|
2 499
|
4 263
|
3 927
|
5 666
|
8 996
|
4 967
|
5 591
|
4 374
|
1 336
|
5 654
|
4 329
|
4 374
|
1 958
|
(266)
|
(586)
|
(874)
|
1 406
|
2 533
|
4 977
|
5 761
|
6 923
|
7 069
|
8 052
|
7 295
|
5 571
|
4 070
|
3 089
|
3 963
|
6 176
|
7 639
|
7 688
|
9 189
|
9 664
|
9 592
|
7 693
|
5 721
|
3 066
|
2 680
|
3 205
|
3 829
|
5 058
|
3 610
|
3 551
|
4 387
|
2 034
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3 427
|
0
|
3 518
|
10 298
|
7 881
|
0
|
7 982
|
1 123
|
1 091
|
1 137
|
1 314
|
2 515
|
1 514
|
2 635
|
3 669
|
3 149
|
3 759
|
3 832
|
3 565
|
3 900
|
3 201
|
3 934
|
3 174
|
3 761
|
4 182
|
6 055
|
5 980
|
5 588
|
5 581
|
1 850
|
4 071
|
3 280
|
3 409
|
3 857
|
1 291
|
1 031
|
741
|
4 885
|
5 163
|
6 971
|
6 859
|
5 156
|
5 562
|
5 744
|
5 753
|
6 540
|
6 558
|
7 059
|
7 153
|
5 179
|
5 056
|
3 501
|
3 153
|
2 498
|
2 010
|
2 656
|
3 144
|
5 722
|
5 731
|
6 152
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
597
|
0
|
894
|
792
|
311
|
447
|
288
|
556
|
611
|
612
|
629
|
657
|
612
|
743
|
848
|
752
|
731
|
611
|
521
|
596
|
640
|
633
|
646
|
623
|
652
|
632
|
615
|
618
|
603
|
585
|
684
|
1 122
|
895
|
1 107
|
1 020
|
818
|
914
|
813
|
740
|
443
|
516
|
358
|
261
|
280
|
265
|
356
|
421
|
646
|
1 020
|
1 542
|
2 105
|
2 506
|
2 902
|
3 178
|
3 162
|
3 430
|
3 180
|
3 069
|
3 094
|
2 728
|
|
| Change in Working Capital |
(5 077)
|
(5 077)
|
(2 998)
|
(2 218)
|
317
|
(144)
|
(8 136)
|
(11 901)
|
(9 353)
|
(8 433)
|
(5 026)
|
(3 769)
|
2 073
|
(1 534)
|
(8 729)
|
(9 197)
|
(17 125)
|
(17 044)
|
(4 497)
|
(8 959)
|
(3 373)
|
3 380
|
(6 312)
|
4 904
|
(5 035)
|
7 123
|
1 592
|
(8 201)
|
1 321
|
(15 440)
|
2 458
|
11 538
|
6 655
|
8 582
|
1 477
|
(2 601)
|
1 478
|
(5 243)
|
(129)
|
8 705
|
(2 296)
|
(2 061)
|
(11 525)
|
(20 614)
|
(12 074)
|
(7 403)
|
4 409
|
(14 940)
|
(15 467)
|
(16 846)
|
(12 731)
|
15 622
|
6 062
|
12 599
|
(635)
|
(8 521)
|
(6 425)
|
(13 696)
|
(21 048)
|
(20 624)
|
(8 174)
|
(3 050)
|
(160)
|
(251)
|
1 885
|
(2 528)
|
4 205
|
11 560
|
(6 600)
|
(6 276)
|
(725)
|
(10 409)
|
(1 519)
|
4 323
|
(4 145)
|
(8 828)
|
|
| Cash from Operating Activities |
11 328
N/A
|
11 474
+1%
|
14 357
+25%
|
17 126
+19%
|
20 252
+18%
|
21 946
+8%
|
16 053
-27%
|
14 294
-11%
|
12 008
-16%
|
10 671
-11%
|
18 759
+76%
|
24 628
+31%
|
45 129
+83%
|
47 210
+5%
|
42 935
-9%
|
40 997
-5%
|
25 480
-38%
|
22 045
-13%
|
25 703
+17%
|
18 640
-27%
|
21 532
+16%
|
27 547
+28%
|
19 379
-30%
|
29 075
+50%
|
16 851
-42%
|
33 819
+101%
|
33 261
-2%
|
26 192
-21%
|
39 561
+51%
|
21 863
-45%
|
29 597
+35%
|
36 721
+24%
|
35 254
-4%
|
36 872
+5%
|
33 690
-9%
|
33 978
+1%
|
32 836
-3%
|
24 825
-24%
|
31 619
+27%
|
36 298
+15%
|
30 948
-15%
|
28 229
-9%
|
17 555
-38%
|
7 545
-57%
|
11 369
+51%
|
15 045
+32%
|
20 984
+39%
|
1 165
-94%
|
1 725
+48%
|
4 993
+189%
|
15 425
+209%
|
43 757
+184%
|
39 463
-10%
|
45 053
+14%
|
32 883
-27%
|
26 016
-21%
|
27 473
+6%
|
23 686
-14%
|
20 870
-12%
|
25 834
+24%
|
34 808
+35%
|
40 725
+17%
|
43 221
+6%
|
39 727
-8%
|
38 728
-3%
|
27 248
-30%
|
27 095
-1%
|
31 248
+15%
|
14 497
-54%
|
18 266
+26%
|
28 606
+57%
|
20 800
-27%
|
33 220
+60%
|
40 220
+21%
|
29 602
-26%
|
26 030
-12%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(15 799)
|
(15 799)
|
(12 151)
|
(10 122)
|
(12 737)
|
(10 718)
|
(13 673)
|
(12 297)
|
(10 284)
|
(8 423)
|
(9 568)
|
(13 793)
|
(38 000)
|
(46 716)
|
(51 958)
|
(51 456)
|
(33 290)
|
(28 199)
|
(23 237)
|
(21 676)
|
(15 010)
|
(12 586)
|
(17 899)
|
(19 427)
|
(27 535)
|
(37 269)
|
(29 790)
|
(29 561)
|
(20 410)
|
(12 334)
|
(13 836)
|
(10 211)
|
(14 904)
|
(16 502)
|
(16 694)
|
(15 731)
|
(13 702)
|
(11 396)
|
(9 360)
|
(10 037)
|
(9 482)
|
(9 465)
|
(12 492)
|
(15 295)
|
(19 900)
|
(20 825)
|
(20 676)
|
(19 494)
|
(13 652)
|
(13 161)
|
(22 782)
|
(25 754)
|
(25 909)
|
(27 267)
|
(14 215)
|
(10 711)
|
(17 829)
|
(17 208)
|
(19 877)
|
(18 533)
|
(12 036)
|
(11 663)
|
(11 995)
|
(14 076)
|
(17 308)
|
(14 496)
|
(21 762)
|
(20 675)
|
(18 495)
|
(18 719)
|
(11 562)
|
(8 908)
|
(8 547)
|
(13 276)
|
(14 793)
|
(22 338)
|
|
| Other Items |
(2 049)
|
(2 049)
|
(10 238)
|
(10 605)
|
(6 333)
|
(5 069)
|
7 380
|
5 397
|
(1 143)
|
(785)
|
(7 877)
|
(5 899)
|
10 209
|
15 445
|
16 161
|
18 030
|
(24 687)
|
(27 810)
|
(25 977)
|
(24 636)
|
(9 352)
|
(10 790)
|
(11 009)
|
(13 120)
|
8 649
|
3 927
|
5 594
|
1 655
|
(7 339)
|
(11 842)
|
(8 237)
|
(8 018)
|
(16 870)
|
(11 146)
|
(13 373)
|
(19 861)
|
4 841
|
3 470
|
(5 692)
|
3 230
|
(6 265)
|
(5 642)
|
(3 513)
|
3 852
|
(78)
|
(3 909)
|
145
|
(1 867)
|
9 591
|
31 505
|
22 084
|
9 006
|
6 178
|
(10 451)
|
1 505
|
10 780
|
(9 568)
|
(7 266)
|
(8 934)
|
(4 945)
|
659
|
(911)
|
(499)
|
(3 864)
|
3 030
|
15 159
|
14 848
|
6 265
|
15 084
|
7 947
|
(31 813)
|
(25 208)
|
(40 711)
|
(45 681)
|
(5 828)
|
(19 555)
|
|
| Cash from Investing Activities |
(17 847)
N/A
|
(17 847)
N/A
|
(22 388)
-25%
|
(20 726)
+7%
|
(19 070)
+8%
|
(15 787)
+17%
|
(6 293)
+60%
|
(6 900)
-10%
|
(11 427)
-66%
|
(9 209)
+19%
|
(17 445)
-89%
|
(19 692)
-13%
|
(27 791)
-41%
|
(31 270)
-13%
|
(35 797)
-14%
|
(33 426)
+7%
|
(57 977)
-73%
|
(56 009)
+3%
|
(49 214)
+12%
|
(46 313)
+6%
|
(24 362)
+47%
|
(23 376)
+4%
|
(28 909)
-24%
|
(32 546)
-13%
|
(18 886)
+42%
|
(33 342)
-77%
|
(24 195)
+27%
|
(27 906)
-15%
|
(27 749)
+1%
|
(24 176)
+13%
|
(22 073)
+9%
|
(18 229)
+17%
|
(31 774)
-74%
|
(27 648)
+13%
|
(30 067)
-9%
|
(35 592)
-18%
|
(8 861)
+75%
|
(7 926)
+11%
|
(15 052)
-90%
|
(6 806)
+55%
|
(15 747)
-131%
|
(15 106)
+4%
|
(16 005)
-6%
|
(11 444)
+28%
|
(19 978)
-75%
|
(24 735)
-24%
|
(20 532)
+17%
|
(21 361)
-4%
|
(4 062)
+81%
|
18 344
N/A
|
(698)
N/A
|
(16 749)
-2 300%
|
(19 731)
-18%
|
(37 718)
-91%
|
(12 710)
+66%
|
70
N/A
|
(27 397)
N/A
|
(24 475)
+11%
|
(28 812)
-18%
|
(23 479)
+19%
|
(11 376)
+52%
|
(12 574)
-11%
|
(12 494)
+1%
|
(17 940)
-44%
|
(14 278)
+20%
|
664
N/A
|
(6 915)
N/A
|
(14 410)
-108%
|
(3 411)
+76%
|
(10 772)
-216%
|
(43 375)
-303%
|
(34 117)
+21%
|
(49 258)
-44%
|
(58 957)
-20%
|
(20 621)
+65%
|
(41 893)
-103%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
(510)
|
(510)
|
(637)
|
(138)
|
(695)
|
0
|
(557)
|
0
|
(1 481)
|
0
|
0
|
(2 059)
|
923
|
920
|
0
|
1 813
|
30 328
|
30 541
|
30 861
|
30 065
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1 771)
|
(2 478)
|
(3 409)
|
(3 409)
|
(1 638)
|
(3 075)
|
(2 144)
|
(2 144)
|
(11 312)
|
(13 340)
|
(13 340)
|
(16 590)
|
(7 422)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1 571)
|
(2 173)
|
(2 173)
|
(2 173)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(151)
|
(4 279)
|
(4 279)
|
0
|
(4 128)
|
0
|
120
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
7 407
|
7 407
|
5 625
|
(283)
|
(1 107)
|
(5 507)
|
(9 005)
|
(4 382)
|
1 624
|
9 189
|
8 887
|
7 221
|
2 601
|
1 036
|
2 036
|
863
|
(596)
|
(7 276)
|
(7 816)
|
(6 381)
|
7 587
|
9 316
|
12 000
|
12 288
|
2 055
|
4 174
|
6 161
|
4 213
|
6 132
|
3 680
|
(2 596)
|
1 700
|
756
|
1 181
|
3 646
|
512
|
(330)
|
(298)
|
(404)
|
(62)
|
(8 373)
|
(9 581)
|
(2 989)
|
(3 923)
|
7 170
|
8 456
|
1 675
|
7 752
|
4 824
|
0
|
4 366
|
(740)
|
(661)
|
(233)
|
(251)
|
(472)
|
599
|
(345)
|
(502)
|
(635)
|
(2 236)
|
795
|
4 786
|
5 198
|
5 587
|
3 150
|
(1 081)
|
6 247
|
6 948
|
6 124
|
6 088
|
(1 248)
|
(1 711)
|
(1 002)
|
773
|
1 628
|
|
| Cash Paid for Dividends |
(494)
|
0
|
(881)
|
(881)
|
(881)
|
0
|
(1 048)
|
(1 048)
|
(1 048)
|
0
|
(436)
|
(436)
|
(436)
|
0
|
(1 737)
|
(1 737)
|
(1 737)
|
0
|
(1 490)
|
(1 490)
|
(1 490)
|
0
|
(991)
|
(991)
|
(991)
|
0
|
(991)
|
(991)
|
(991)
|
(991)
|
(1 962)
|
(1 962)
|
(1 962)
|
0
|
(2 427)
|
(2 427)
|
(2 427)
|
0
|
(2 255)
|
(2 255)
|
(2 255)
|
(2 255)
|
(2 571)
|
(2 571)
|
(2 571)
|
(2 571)
|
(2 142)
|
(2 142)
|
(2 142)
|
(3 427)
|
(1 285)
|
(1 285)
|
(1 285)
|
(2 498)
|
(2 498)
|
(2 498)
|
(2 498)
|
(2 914)
|
(2 914)
|
(2 914)
|
(2 914)
|
(3 331)
|
(3 331)
|
(3 331)
|
(3 331)
|
(2 498)
|
(2 498)
|
(2 498)
|
(2 498)
|
(1 206)
|
(1 206)
|
(1 206)
|
(1 206)
|
(2 412)
|
(2 412)
|
(2 412)
|
|
| Other |
1 122
|
0
|
1 010
|
1 938
|
978
|
958
|
664
|
(507)
|
505
|
615
|
(2 375)
|
(4 470)
|
(11 503)
|
(11 585)
|
(8 226)
|
(6 072)
|
291
|
(165)
|
(91)
|
(432)
|
428
|
1 021
|
418
|
1 283
|
(288)
|
0
|
0
|
(194)
|
0
|
498
|
302
|
(27)
|
0
|
(468)
|
(302)
|
143
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(5)
|
(5)
|
0
|
115
|
130
|
|
| Cash from Financing Activities |
7 525
N/A
|
7 525
N/A
|
5 117
-32%
|
635
-88%
|
(1 704)
N/A
|
(6 113)
-259%
|
(9 945)
-63%
|
(6 491)
+35%
|
(401)
+94%
|
7 275
N/A
|
4 594
-37%
|
254
-94%
|
(8 415)
N/A
|
(10 067)
-20%
|
(7 003)
+30%
|
(5 129)
+27%
|
28 285
N/A
|
21 366
-24%
|
21 461
+0%
|
21 760
+1%
|
6 529
-70%
|
8 638
+32%
|
10 899
+26%
|
12 532
+15%
|
776
-94%
|
2 750
+254%
|
5 303
+93%
|
3 028
-43%
|
3 370
+11%
|
709
-79%
|
(7 665)
N/A
|
(3 698)
+52%
|
(2 845)
+23%
|
(4 325)
-52%
|
(1 228)
+72%
|
(3 918)
-219%
|
(14 069)
-259%
|
(16 095)
-14%
|
(15 999)
+1%
|
(19 035)
-19%
|
(18 050)
+5%
|
(15 086)
+16%
|
(8 810)
+42%
|
(6 494)
+26%
|
4 600
N/A
|
5 886
+28%
|
(467)
N/A
|
5 611
N/A
|
2 682
-52%
|
(325)
N/A
|
909
N/A
|
(4 199)
N/A
|
(4 120)
+2%
|
(3 334)
+19%
|
(2 750)
+18%
|
(2 971)
-8%
|
(1 899)
+36%
|
(3 259)
-72%
|
(3 416)
-5%
|
(3 549)
-4%
|
(5 150)
-45%
|
(2 536)
+51%
|
1 455
N/A
|
1 868
+28%
|
2 256
+21%
|
652
-71%
|
(3 730)
N/A
|
(531)
+86%
|
171
N/A
|
639
+275%
|
754
+18%
|
(2 459)
N/A
|
(2 802)
-14%
|
(3 299)
-18%
|
(1 404)
+57%
|
(533)
+62%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(118)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
54
|
0
|
0
|
0
|
(46)
|
(95)
|
(217)
|
(236)
|
(366)
|
(171)
|
87
|
100
|
248
|
167
|
108
|
(17)
|
(258)
|
(498)
|
472
|
(131)
|
592
|
867
|
(996)
|
(210)
|
(1 222)
|
(204)
|
1 641
|
3 521
|
2 604
|
1 803
|
(349)
|
(890)
|
(1 561)
|
(1 174)
|
(249)
|
(1 930)
|
370
|
591
|
670
|
1 330
|
2 341
|
2 829
|
(985)
|
(146)
|
(961)
|
(1 388)
|
(797)
|
198
|
(730)
|
(2 846)
|
2 568
|
529
|
(2 177)
|
1 853
|
|
| Net Change in Cash |
1 006
N/A
|
1 152
+15%
|
(2 914)
N/A
|
(2 965)
-2%
|
(522)
+82%
|
46
N/A
|
(185)
N/A
|
903
N/A
|
180
-80%
|
8 737
+4 754%
|
5 908
-32%
|
5 190
-12%
|
8 923
+72%
|
5 755
-36%
|
135
-98%
|
2 442
+1 709%
|
(4 212)
N/A
|
(12 598)
-199%
|
(2 050)
+84%
|
(5 913)
-188%
|
3 699
N/A
|
12 809
+246%
|
1 423
-89%
|
9 061
+537%
|
(1 259)
N/A
|
3 227
N/A
|
14 323
+344%
|
1 219
-91%
|
14 965
+1 128%
|
(1 840)
N/A
|
(507)
+72%
|
14 623
N/A
|
722
-95%
|
4 999
+592%
|
2 643
-47%
|
(5 365)
N/A
|
10 014
N/A
|
787
-92%
|
310
-61%
|
9 959
+3 113%
|
(2 377)
N/A
|
(2 094)
+12%
|
(6 668)
-218%
|
(9 526)
-43%
|
(5 005)
+47%
|
(4 014)
+20%
|
(1 237)
+69%
|
(14 789)
-1 096%
|
1 986
N/A
|
26 533
+1 236%
|
18 240
-31%
|
24 612
+35%
|
15 263
-38%
|
3 111
-80%
|
15 862
+410%
|
21 941
+38%
|
(2 072)
N/A
|
(5 978)
-189%
|
(10 988)
-84%
|
(603)
+95%
|
18 952
N/A
|
26 945
+42%
|
34 522
+28%
|
26 483
-23%
|
25 721
-3%
|
28 417
+10%
|
15 489
-45%
|
14 919
-4%
|
10 459
-30%
|
8 331
-20%
|
(14 744)
N/A
|
(18 621)
-26%
|
(16 272)
+13%
|
(21 506)
-32%
|
5 400
N/A
|
(14 543)
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(4 471)
N/A
|
(4 325)
+3%
|
2 206
N/A
|
7 004
+217%
|
7 515
+7%
|
11 228
+49%
|
2 380
-79%
|
1 997
-16%
|
1 724
-14%
|
2 248
+30%
|
9 191
+309%
|
10 835
+18%
|
7 129
-34%
|
494
-93%
|
(9 023)
N/A
|
(10 459)
-16%
|
(7 810)
+25%
|
(6 154)
+21%
|
2 466
N/A
|
(3 036)
N/A
|
6 522
N/A
|
14 961
+129%
|
1 480
-90%
|
9 648
+552%
|
(10 684)
N/A
|
(3 450)
+68%
|
3 471
N/A
|
(3 369)
N/A
|
19 151
N/A
|
9 529
-50%
|
15 761
+65%
|
26 510
+68%
|
20 350
-23%
|
20 370
+0%
|
16 996
-17%
|
18 247
+7%
|
19 134
+5%
|
13 429
-30%
|
22 259
+66%
|
26 261
+18%
|
21 466
-18%
|
18 764
-13%
|
5 063
-73%
|
(7 750)
N/A
|
(8 531)
-10%
|
(5 780)
+32%
|
308
N/A
|
(18 329)
N/A
|
(11 927)
+35%
|
(8 168)
+32%
|
(7 357)
+10%
|
18 003
N/A
|
13 554
-25%
|
17 786
+31%
|
18 668
+5%
|
15 305
-18%
|
9 644
-37%
|
6 478
-33%
|
993
-85%
|
7 301
+635%
|
22 773
+212%
|
29 062
+28%
|
31 225
+7%
|
25 651
-18%
|
21 420
-16%
|
12 752
-40%
|
5 333
-58%
|
10 573
+98%
|
(3 998)
N/A
|
(452)
+89%
|
17 044
N/A
|
11 892
-30%
|
24 673
+107%
|
26 944
+9%
|
14 809
-45%
|
3 692
-75%
|
|