Display Tech Co Ltd
KOSDAQ:066670
Cash Flow Statement
Cash Flow Statement
Display Tech 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 |
2 490
|
493
|
1 416
|
3 505
|
3 754
|
4 547
|
776
|
(635)
|
647
|
2 591
|
7 620
|
11 340
|
12 293
|
11 598
|
10 339
|
8 987
|
10 304
|
10 124
|
9 827
|
8 716
|
5 962
|
8 591
|
12 037
|
12 841
|
17 050
|
18 125
|
22 906
|
28 393
|
26 550
|
24 864
|
16 598
|
13 720
|
15 701
|
18 010
|
20 534
|
18 449
|
14 999
|
10 319
|
7 000
|
3 947
|
3 972
|
4 150
|
5 756
|
7 354
|
4 711
|
4 107
|
3 090
|
2 000
|
2 996
|
4 300
|
4 420
|
4 583
|
5 393
|
3 532
|
4 875
|
4 851
|
3 838
|
5 500
|
(2 842)
|
(2 016)
|
5 446
|
9 819
|
15 081
|
13 692
|
6 833
|
2 984
|
4 518
|
5 348
|
3 652
|
2 722
|
2 490
|
1 277
|
2 169
|
2 527
|
(2 271)
|
(816)
|
|
| Depreciation & Amortization |
7 833
|
8 263
|
8 668
|
8 452
|
8 042
|
7 544
|
6 689
|
6 007
|
5 309
|
4 995
|
4 710
|
4 278
|
3 710
|
3 277
|
2 858
|
2 450
|
2 046
|
1 890
|
1 731
|
1 641
|
1 681
|
1 792
|
1 960
|
2 119
|
2 166
|
2 230
|
2 350
|
2 615
|
3 074
|
3 462
|
3 792
|
3 980
|
4 067
|
4 183
|
4 268
|
4 380
|
4 395
|
4 329
|
19 829
|
4 156
|
4 093
|
4 043
|
(11 574)
|
3 955
|
3 840
|
3 754
|
3 604
|
3 354
|
3 045
|
2 705
|
2 435
|
2 262
|
2 229
|
2 201
|
2 356
|
2 891
|
3 440
|
3 998
|
4 370
|
3 809
|
3 137
|
2 467
|
1 819
|
1 716
|
1 732
|
1 747
|
1 739
|
1 748
|
1 777
|
1 782
|
1 796
|
1 802
|
1 786
|
2 826
|
3 985
|
5 008
|
|
| Change in Deffered Taxes |
(620)
|
(887)
|
(594)
|
(341)
|
554
|
917
|
(43)
|
345
|
(505)
|
(542)
|
829
|
521
|
1 004
|
867
|
181
|
3
|
(5)
|
27
|
(4)
|
67
|
(163)
|
4
|
(37)
|
(124)
|
(6)
|
(57)
|
196
|
307
|
(27)
|
(66)
|
(237)
|
(280)
|
30
|
96
|
(32)
|
(120)
|
(319)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(46)
|
(10)
|
(19)
|
(211)
|
69
|
22
|
(192)
|
(80)
|
(586)
|
(435)
|
(244)
|
180
|
336
|
(1 847)
|
(1 691)
|
(2 242)
|
(307)
|
1 173
|
715
|
1 435
|
612
|
1 132
|
1 666
|
0
|
157
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
2 145
|
3 095
|
2 223
|
2 145
|
1 895
|
481
|
2 262
|
5 821
|
2 930
|
4 153
|
4 201
|
564
|
2 469
|
2 375
|
1 504
|
2 778
|
20 682
|
20 662
|
20 817
|
19 580
|
3 158
|
3 887
|
5 027
|
6 816
|
6 032
|
6 247
|
7 836
|
7 106
|
7 974
|
7 034
|
3 854
|
5 507
|
5 903
|
6 479
|
7 144
|
5 737
|
4 494
|
3 703
|
(12 937)
|
1 011
|
105
|
(372)
|
15 926
|
1 070
|
3 011
|
3 178
|
2 046
|
2 215
|
1 512
|
1 022
|
2 870
|
2 917
|
1 884
|
3 539
|
1 124
|
196
|
789
|
(1 758)
|
6 184
|
6 224
|
(2 122)
|
(6 335)
|
(12 010)
|
(11 163)
|
(3 214)
|
771
|
(2 611)
|
(4 000)
|
(1 534)
|
(763)
|
1 362
|
2 646
|
1 020
|
553
|
3 817
|
1 335
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
50
|
0
|
1 586
|
2 071
|
2 284
|
3 110
|
2 909
|
3 360
|
3 915
|
3 776
|
3 588
|
3 620
|
3 033
|
3 793
|
3 119
|
2 674
|
2 786
|
1 162
|
4 653
|
6 184
|
5 892
|
8 224
|
7 274
|
6 558
|
7 899
|
7 067
|
5 847
|
6 573
|
5 323
|
5 149
|
4 940
|
3 055
|
3 138
|
2 096
|
939
|
1 289
|
852
|
983
|
1 197
|
1 364
|
2 125
|
2 120
|
1 544
|
1 086
|
740
|
524
|
1 148
|
1 277
|
1 690
|
1 864
|
(984)
|
(868)
|
(1 534)
|
1 423
|
4 847
|
4 525
|
5 441
|
3 076
|
1 722
|
1 975
|
551
|
(354)
|
(432)
|
(742)
|
238
|
578
|
816
|
844
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 471
|
0
|
317
|
285
|
247
|
716
|
688
|
579
|
523
|
(113)
|
65
|
377
|
766
|
1 147
|
952
|
1 101
|
1 001
|
1 113
|
1 047
|
967
|
1 136
|
1 380
|
1 493
|
1 257
|
1 440
|
953
|
958
|
1 511
|
1 155
|
1 227
|
945
|
461
|
348
|
308
|
287
|
251
|
316
|
252
|
288
|
259
|
84
|
115
|
98
|
107
|
134
|
115
|
82
|
86
|
55
|
33
|
26
|
7
|
7
|
7
|
16
|
25
|
35
|
38
|
34
|
27
|
30
|
24
|
0
|
14
|
0
|
68
|
128
|
130
|
|
| Change in Working Capital |
3 369
|
9 704
|
(5 120)
|
(3 655)
|
(4 234)
|
(1 115)
|
8 016
|
10 214
|
9 092
|
1 535
|
(6 481)
|
(5 769)
|
(7 156)
|
(2 524)
|
1 333
|
(16 463)
|
(33 414)
|
(34 943)
|
(36 401)
|
(27 392)
|
(11 677)
|
(27 323)
|
(16 968)
|
(12 700)
|
1 344
|
10 172
|
(17 135)
|
(25 554)
|
(76 307)
|
(40 581)
|
(7 842)
|
(15 298)
|
17 986
|
(2 053)
|
(10 324)
|
(882)
|
25 386
|
16 603
|
9 056
|
6 588
|
(17 419)
|
(8 415)
|
(14 821)
|
(12 434)
|
(3 607)
|
(3 280)
|
10 544
|
15 525
|
21 315
|
13 373
|
3 444
|
9 526
|
(542)
|
6 723
|
4 968
|
8 562
|
6 554
|
4 936
|
10 936
|
1 642
|
(8 401)
|
(32 129)
|
(40 626)
|
(27 950)
|
(5 084)
|
12 001
|
30 499
|
11 101
|
10 761
|
10 511
|
(677)
|
22 172
|
(2 455)
|
66 256
|
50 375
|
8 696
|
|
| Cash from Operating Activities |
15 217
N/A
|
20 668
+36%
|
6 594
-68%
|
10 102
+53%
|
10 011
-1%
|
12 376
+24%
|
17 700
+43%
|
21 753
+23%
|
17 475
-20%
|
12 731
-27%
|
10 880
-15%
|
10 938
+1%
|
12 319
+13%
|
15 593
+27%
|
16 215
+4%
|
(2 245)
N/A
|
(386)
+83%
|
(2 238)
-480%
|
(4 029)
-80%
|
2 612
N/A
|
(1 040)
N/A
|
(13 050)
-1 155%
|
2 017
N/A
|
8 951
+344%
|
26 585
+197%
|
36 716
+38%
|
16 153
-56%
|
12 868
-20%
|
(38 737)
N/A
|
(5 287)
+86%
|
16 164
N/A
|
7 628
-53%
|
43 687
+473%
|
26 714
-39%
|
21 590
-19%
|
27 563
+28%
|
48 955
+78%
|
34 590
-29%
|
22 702
-34%
|
15 551
-31%
|
(9 249)
N/A
|
(594)
+94%
|
(4 714)
-694%
|
(54)
+99%
|
7 955
N/A
|
7 713
-3%
|
19 276
+150%
|
23 074
+20%
|
28 657
+24%
|
21 469
-25%
|
13 188
-39%
|
19 097
+45%
|
8 885
-53%
|
15 410
+73%
|
12 891
-16%
|
16 256
+26%
|
14 802
-9%
|
13 013
-12%
|
16 803
+29%
|
7 969
-53%
|
(4 183)
N/A
|
(26 485)
-533%
|
(34 562)
-30%
|
(22 990)
+33%
|
1 701
N/A
|
18 115
+965%
|
35 277
+95%
|
15 863
-55%
|
14 657
-8%
|
13 256
-10%
|
4 018
-70%
|
26 744
+566%
|
2 519
-91%
|
72 162
+2 764%
|
55 905
-23%
|
14 223
-75%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(14 079)
|
(12 856)
|
(9 576)
|
(7 086)
|
(8 147)
|
(8 480)
|
(6 826)
|
(7 290)
|
(4 989)
|
(3 871)
|
(3 558)
|
(4 963)
|
(7 331)
|
(8 061)
|
(9 282)
|
(8 342)
|
(7 499)
|
(10 128)
|
(13 194)
|
(17 248)
|
(20 661)
|
(22 339)
|
(19 889)
|
(13 918)
|
(8 458)
|
(5 548)
|
(8 363)
|
(15 964)
|
(19 884)
|
(18 734)
|
(14 808)
|
(8 572)
|
(3 992)
|
(3 059)
|
(1 830)
|
(514)
|
(658)
|
(1 481)
|
(1 755)
|
(1 577)
|
(1 332)
|
(297)
|
(112)
|
(2 768)
|
(1 563)
|
(3 040)
|
(1 507)
|
1 144
|
(87)
|
1 394
|
(196)
|
(2 437)
|
(5 789)
|
(5 782)
|
(5 671)
|
(9 051)
|
(5 669)
|
(5 670)
|
(5 950)
|
(319)
|
(330)
|
(360)
|
(198)
|
(271)
|
(447)
|
(418)
|
(362)
|
(288)
|
(161)
|
(172)
|
(74)
|
(74)
|
(76)
|
(548)
|
(661)
|
(1 647)
|
|
| Other Items |
2 285
|
2 270
|
1 051
|
2 554
|
1 861
|
7 704
|
8 645
|
1 280
|
3 658
|
(2 456)
|
(3 482)
|
(15 298)
|
(20 648)
|
(18 870)
|
(20 062)
|
4 440
|
10 145
|
12 810
|
13 708
|
7 623
|
12 456
|
9 678
|
7 830
|
1 929
|
(25 091)
|
(27 558)
|
(30 700)
|
(16 982)
|
11 529
|
6 583
|
14 651
|
3 419
|
(329)
|
1 932
|
(7 427)
|
(8 184)
|
(18 077)
|
(11 914)
|
(2 980)
|
9 335
|
10 095
|
5 407
|
10 699
|
2 400
|
(1 170)
|
4 478
|
(9 736)
|
(11 133)
|
(7 841)
|
(18 774)
|
(8 793)
|
(8 933)
|
(4 744)
|
2 237
|
266
|
(236)
|
5 965
|
13 584
|
13 081
|
12 273
|
23 828
|
21 022
|
12 291
|
6 048
|
(23 915)
|
(30 089)
|
(36 552)
|
(23 423)
|
(19 245)
|
(16 587)
|
(1 418)
|
(23 609)
|
8 735
|
(5 322)
|
2 834
|
46 685
|
|
| Cash from Investing Activities |
(11 794)
N/A
|
(10 586)
+10%
|
(8 524)
+19%
|
(4 532)
+47%
|
(6 287)
-39%
|
(778)
+88%
|
1 818
N/A
|
(6 012)
N/A
|
(1 331)
+78%
|
(6 327)
-375%
|
(7 039)
-11%
|
(20 260)
-188%
|
(27 979)
-38%
|
(26 931)
+4%
|
(29 345)
-9%
|
(3 902)
+87%
|
2 646
N/A
|
2 682
+1%
|
515
-81%
|
(9 625)
N/A
|
(8 206)
+15%
|
(12 662)
-54%
|
(12 061)
+5%
|
(11 989)
+1%
|
(33 549)
-180%
|
(33 105)
+1%
|
(39 063)
-18%
|
(32 948)
+16%
|
(8 356)
+75%
|
(12 153)
-45%
|
(157)
+99%
|
(5 153)
-3 182%
|
(4 321)
+16%
|
(1 128)
+74%
|
(9 257)
-721%
|
(8 698)
+6%
|
(18 735)
-115%
|
(13 394)
+29%
|
(4 735)
+65%
|
7 758
N/A
|
8 763
+13%
|
5 110
-42%
|
10 585
+107%
|
(368)
N/A
|
(2 733)
-643%
|
1 438
N/A
|
(11 241)
N/A
|
(9 989)
+11%
|
(7 928)
+21%
|
(17 379)
-119%
|
(8 990)
+48%
|
(11 370)
-26%
|
(10 533)
+7%
|
(3 547)
+66%
|
(5 405)
-52%
|
(9 286)
-72%
|
296
N/A
|
7 915
+2 574%
|
7 131
-10%
|
11 952
+68%
|
23 499
+97%
|
20 662
-12%
|
12 094
-41%
|
5 776
-52%
|
(24 362)
N/A
|
(30 507)
-25%
|
(36 914)
-21%
|
(23 711)
+36%
|
(19 406)
+18%
|
(16 759)
+14%
|
(1 492)
+91%
|
(23 683)
-1 487%
|
8 659
N/A
|
(5 870)
N/A
|
2 174
N/A
|
45 037
+1 972%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
(1 051)
|
(1 089)
|
(632)
|
0
|
(1 330)
|
(1 893)
|
(1 893)
|
(1 893)
|
(563)
|
0
|
0
|
0
|
0
|
29
|
929
|
929
|
929
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 538
|
1 538
|
1 538
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1 752)
|
(3 051)
|
(3 051)
|
(3 051)
|
(1 299)
|
0
|
0
|
(439)
|
(4 860)
|
(4 860)
|
(4 860)
|
(4 421)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
(4 807)
|
(933)
|
339
|
(9 172)
|
(5 247)
|
(8 209)
|
(7 352)
|
(4 121)
|
(3 043)
|
(3 308)
|
(6 199)
|
(5 836)
|
(3 918)
|
(939)
|
(240)
|
2 051
|
1 300
|
(668)
|
4 101
|
6 836
|
11 785
|
24 157
|
19 319
|
15 470
|
18 162
|
10 727
|
39 191
|
42 668
|
39 297
|
19 384
|
(31 014)
|
(30 864)
|
(28 135)
|
(18 076)
|
(3 164)
|
(8 451)
|
(25 657)
|
(32 589)
|
(23 579)
|
(21 745)
|
(10 615)
|
1 615
|
(830)
|
(4 859)
|
(9 896)
|
(10 202)
|
(12 392)
|
(9 762)
|
(5 924)
|
(2 461)
|
3 414
|
2 740
|
2 605
|
(2 862)
|
(2 995)
|
2 572
|
(3 355)
|
132
|
(889)
|
(5 252)
|
860
|
(109)
|
6
|
6
|
(45)
|
(651)
|
95
|
95
|
(740)
|
(148)
|
(36)
|
(41)
|
(21)
|
(1 175)
|
(6 979)
|
(7 136)
|
|
| Cash Paid for Dividends |
(876)
|
0
|
(424)
|
(424)
|
(424)
|
0
|
(815)
|
(815)
|
(815)
|
0
|
0
|
0
|
0
|
0
|
0
|
(797)
|
(797)
|
0
|
0
|
0
|
(828)
|
0
|
0
|
(1 656)
|
(1 236)
|
0
|
(1 236)
|
(1 236)
|
(828)
|
0
|
(2 484)
|
(1 656)
|
(1 656)
|
0
|
(2 639)
|
(2 639)
|
(2 639)
|
0
|
(1 759)
|
(1 759)
|
(1 759)
|
(2 639)
|
(880)
|
(880)
|
(880)
|
(1 759)
|
(1 759)
|
(1 759)
|
(1 759)
|
(1 759)
|
(1 759)
|
(1 759)
|
(1 759)
|
(1 685)
|
(1 685)
|
(1 685)
|
(1 685)
|
(1 338)
|
(1 338)
|
(1 338)
|
(1 338)
|
(1 256)
|
(1 256)
|
(1 256)
|
(1 256)
|
(785)
|
(785)
|
(785)
|
(785)
|
(785)
|
(785)
|
(785)
|
(785)
|
0
|
0
|
0
|
|
| Other |
490
|
0
|
170
|
170
|
170
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
548
|
642
|
739
|
807
|
262
|
1 557
|
136
|
65
|
|
| Cash from Financing Activities |
(6 244)
N/A
|
(2 408)
+61%
|
(547)
+77%
|
(9 425)
-1 623%
|
(6 830)
+28%
|
(10 355)
-52%
|
(10 058)
+3%
|
(6 829)
+32%
|
(4 420)
+35%
|
(4 122)
+7%
|
(6 199)
-50%
|
(5 835)
+6%
|
(3 918)
+33%
|
(910)
+77%
|
689
N/A
|
2 183
+217%
|
1 432
-34%
|
(565)
N/A
|
3 304
N/A
|
6 836
+107%
|
10 958
+60%
|
23 330
+113%
|
18 492
-21%
|
13 815
-25%
|
16 927
+23%
|
9 492
-44%
|
37 956
+300%
|
41 433
+9%
|
38 469
-7%
|
18 556
-52%
|
(31 959)
N/A
|
(30 981)
+3%
|
(28 252)
+9%
|
(18 193)
+36%
|
(5 803)
+68%
|
(11 089)
-91%
|
(28 296)
-155%
|
(35 228)
-24%
|
(25 338)
+28%
|
(23 505)
+7%
|
(12 374)
+47%
|
(1 023)
+92%
|
(1 710)
-67%
|
(5 738)
-236%
|
(10 775)
-88%
|
(11 961)
-11%
|
(14 150)
-18%
|
(11 521)
+19%
|
(7 683)
+33%
|
(5 972)
+22%
|
(1 396)
+77%
|
(2 070)
-48%
|
(2 206)
-7%
|
(5 847)
-165%
|
(4 681)
+20%
|
886
N/A
|
(5 479)
N/A
|
(6 066)
-11%
|
(7 087)
-17%
|
(11 450)
-62%
|
(4 899)
+57%
|
(1 365)
+72%
|
(1 250)
+8%
|
(1 250)
N/A
|
(1 301)
-4%
|
(1 435)
-10%
|
(690)
+52%
|
(690)
N/A
|
(977)
-42%
|
(290)
+70%
|
(82)
+72%
|
(19)
+76%
|
(544)
-2 697%
|
383
N/A
|
(6 843)
N/A
|
(7 071)
-3%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
30
|
22
|
861
|
(555)
|
(894)
|
(562)
|
(1 434)
|
(2)
|
291
|
19
|
16
|
(7)
|
(42)
|
(47)
|
(7)
|
(1)
|
61
|
(71)
|
(27)
|
(20)
|
(48)
|
125
|
(81)
|
(1)
|
15
|
(72)
|
93
|
(3)
|
(79)
|
44
|
(6)
|
28
|
(130)
|
(22)
|
(9)
|
124
|
232
|
170
|
180
|
(151)
|
(77)
|
(155)
|
(176)
|
(23)
|
84
|
(90)
|
10
|
(76)
|
(130)
|
(49)
|
(111)
|
(50)
|
18
|
(9)
|
(20)
|
3
|
(73)
|
(13)
|
394
|
(1 155)
|
(955)
|
(996)
|
(1 315)
|
(4)
|
(188)
|
(166)
|
(263)
|
53
|
(2 364)
|
670
|
1 693
|
|
| Net Change in Cash |
(2 821)
N/A
|
7 674
N/A
|
(2 477)
N/A
|
(3 855)
-56%
|
(3 106)
+19%
|
1 273
N/A
|
9 482
+645%
|
9 773
+3%
|
11 169
+14%
|
1 388
-88%
|
(2 920)
N/A
|
(16 591)
-468%
|
(19 580)
-18%
|
(11 957)
+39%
|
(12 422)
-4%
|
(3 948)
+68%
|
3 685
N/A
|
(163)
N/A
|
(257)
-58%
|
(184)
+28%
|
1 711
N/A
|
(2 321)
N/A
|
8 377
N/A
|
10 750
+28%
|
9 943
-8%
|
13 055
+31%
|
15 171
+16%
|
21 272
+40%
|
(8 625)
N/A
|
1 131
N/A
|
(16 024)
N/A
|
(28 413)
-77%
|
11 111
N/A
|
7 314
-34%
|
6 574
-10%
|
7 770
+18%
|
1 952
-75%
|
(14 162)
N/A
|
(7 393)
+48%
|
(205)
+97%
|
(12 736)
-6 113%
|
3 725
N/A
|
4 331
+16%
|
(5 980)
N/A
|
(5 704)
+5%
|
(2 887)
+49%
|
(6 270)
-117%
|
1 388
N/A
|
13 023
+838%
|
(1 798)
N/A
|
2 712
N/A
|
5 667
+109%
|
(3 930)
N/A
|
5 886
N/A
|
2 756
-53%
|
7 745
+181%
|
9 569
+24%
|
14 880
+56%
|
16 838
+13%
|
8 451
-50%
|
14 419
+71%
|
(7 261)
N/A
|
(23 732)
-227%
|
(18 070)
+24%
|
(25 117)
-39%
|
(14 782)
+41%
|
(3 322)
+78%
|
(9 853)
-197%
|
(5 729)
+42%
|
(3 982)
+31%
|
2 278
N/A
|
2 779
+22%
|
10 687
+285%
|
64 310
+502%
|
51 906
-19%
|
53 882
+4%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
1 138
N/A
|
7 812
+586%
|
(2 982)
N/A
|
3 016
N/A
|
1 864
-38%
|
3 896
+109%
|
10 874
+179%
|
14 463
+33%
|
12 486
-14%
|
8 860
-29%
|
7 322
-17%
|
5 975
-18%
|
4 988
-17%
|
7 532
+51%
|
6 933
-8%
|
(10 587)
N/A
|
(7 885)
+26%
|
(12 366)
-57%
|
(17 223)
-39%
|
(14 636)
+15%
|
(21 701)
-48%
|
(35 389)
-63%
|
(17 872)
+49%
|
(4 967)
+72%
|
18 127
N/A
|
31 168
+72%
|
7 790
-75%
|
(3 096)
N/A
|
(58 621)
-1 793%
|
(24 021)
+59%
|
1 356
N/A
|
(944)
N/A
|
39 695
N/A
|
23 655
-40%
|
19 760
-16%
|
27 049
+37%
|
48 297
+79%
|
33 109
-31%
|
20 947
-37%
|
13 974
-33%
|
(10 581)
N/A
|
(891)
+92%
|
(4 826)
-442%
|
(2 822)
+42%
|
6 392
N/A
|
4 673
-27%
|
17 769
+280%
|
24 218
+36%
|
28 570
+18%
|
22 863
-20%
|
12 992
-43%
|
16 660
+28%
|
3 096
-81%
|
9 628
+211%
|
7 220
-25%
|
7 205
0%
|
9 133
+27%
|
7 343
-20%
|
10 853
+48%
|
7 650
-30%
|
(4 513)
N/A
|
(26 846)
-495%
|
(34 760)
-29%
|
(23 261)
+33%
|
1 254
N/A
|
17 697
+1 312%
|
34 915
+97%
|
15 575
-55%
|
14 496
-7%
|
13 083
-10%
|
3 944
-70%
|
26 670
+576%
|
2 443
-91%
|
71 614
+2 831%
|
55 244
-23%
|
12 576
-77%
|
|