EBest Investment & Securities Co Ltd
KOSDAQ:078020
Cash Flow Statement
Cash Flow Statement
EBest Investment & Securities Co Ltd
| Sep-2006 | 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 |
10 221
|
12 243
|
8 267
|
9 188
|
12 940
|
15 801
|
18 349
|
18 848
|
17 464
|
20 459
|
21 146
|
30 547
|
32 615
|
23 915
|
25 979
|
19 078
|
21 623
|
31 946
|
30 082
|
31 083
|
28 677
|
27 994
|
30 313
|
24 765
|
22 725
|
15 761
|
9 057
|
8 319
|
3 845
|
2 729
|
7 225
|
9 852
|
19 882
|
22 260
|
37 383
|
55 310
|
45 017
|
48 464
|
33 878
|
20 196
|
25 453
|
24 362
|
26 062
|
34 976
|
35 813
|
38 844
|
51 628
|
44 939
|
46 238
|
34 048
|
32 906
|
36 527
|
36 924
|
51 536
|
44 932
|
62 584
|
100 690
|
126 030
|
163 081
|
177 172
|
170 050
|
160 830
|
134 112
|
103 207
|
72 616
|
29 709
|
22 654
|
12 808
|
7 536
|
28 661
|
29 597
|
34 959
|
32 977
|
16 620
|
13 141
|
24 446
|
26 968
|
|
| Depreciation & Amortization |
1 639
|
2 113
|
1 858
|
1 965
|
1 969
|
2 059
|
2 199
|
2 311
|
2 413
|
2 488
|
2 579
|
2 911
|
3 278
|
3 702
|
4 084
|
4 018
|
3 969
|
3 886
|
3 834
|
4 075
|
4 248
|
4 350
|
4 401
|
4 440
|
5 508
|
7 085
|
8 647
|
10 155
|
10 624
|
7 948
|
10 489
|
10 340
|
10 281
|
10 439
|
10 619
|
10 387
|
10 033
|
9 483
|
8 974
|
8 881
|
8 797
|
8 715
|
8 703
|
8 705
|
7 688
|
6 146
|
4 619
|
3 155
|
2 742
|
2 862
|
3 889
|
4 782
|
5 731
|
6 787
|
6 988
|
7 272
|
7 505
|
7 608
|
7 797
|
9 199
|
10 315
|
11 765
|
12 914
|
12 840
|
13 108
|
13 171
|
13 489
|
13 858
|
14 489
|
14 870
|
15 354
|
15 857
|
16 076
|
16 512
|
16 768
|
17 069
|
17 598
|
|
| Change in Deffered Taxes |
(115)
|
(110)
|
(8)
|
(45)
|
(245)
|
(311)
|
26
|
20
|
292
|
319
|
426
|
285
|
(924)
|
(820)
|
(1 088)
|
0
|
0
|
0
|
(331)
|
0
|
0
|
292
|
1 364
|
0
|
0
|
741
|
(1 273)
|
0
|
0
|
(221)
|
0
|
(221)
|
(37)
|
489
|
0
|
0
|
1 157
|
(16 304)
|
0
|
(16 304)
|
(31 538)
|
(14 951)
|
0
|
0
|
6 155
|
30 018
|
0
|
0
|
23 451
|
1 015
|
34 630
|
1 015
|
1 920
|
(1 524)
|
0
|
(1 524)
|
(9 428)
|
(275)
|
0
|
(275)
|
9 794
|
5 691
|
0
|
0
|
0
|
(8 093)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Stock-Based Compensation |
0
|
0
|
311
|
0
|
0
|
0
|
241
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
(2 369)
|
(3 345)
|
(3 312)
|
(2 474)
|
(4 605)
|
(5 402)
|
(6 705)
|
(8 330)
|
(7 937)
|
(8 158)
|
(49 457)
|
(9 618)
|
(7 365)
|
3 991
|
44 079
|
565
|
(24 423)
|
(19 822)
|
(23 486)
|
(22 707)
|
(26 441)
|
(26 322)
|
(28 046)
|
(29 669)
|
(10 392)
|
(29 045)
|
(27 962)
|
(27 701)
|
113 748
|
(17 750)
|
(26 842)
|
(30 183)
|
(172 200)
|
(29 311)
|
(36 176)
|
(27 339)
|
(12 977)
|
(21 251)
|
(15 677)
|
(22 064)
|
(28 601)
|
(30 006)
|
(27 236)
|
(29 593)
|
(28 939)
|
(28 208)
|
(35 615)
|
(30 728)
|
(39 376)
|
(22 111)
|
(19 968)
|
(18 650)
|
(15 414)
|
(21 487)
|
(56 555)
|
(30 900)
|
(40 258)
|
(76 958)
|
(42 857)
|
(48 738)
|
(46 444)
|
(52 130)
|
(18 107)
|
(11 476)
|
(20 000)
|
(17 099)
|
(21 562)
|
(40 960)
|
(5 632)
|
(9 737)
|
(11 695)
|
(21 320)
|
(11 099)
|
(4 964)
|
9 169
|
(22 306)
|
(57 673)
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2 509
|
6 264
|
10 607
|
11 576
|
11 018
|
10 175
|
8 142
|
9 427
|
8 537
|
9 506
|
8 132
|
6 913
|
7 114
|
5 366
|
4 668
|
5 671
|
5 294
|
4 545
|
4 360
|
6 257
|
8 941
|
10 448
|
10 520
|
14 304
|
16 969
|
17 127
|
17 038
|
11 363
|
8 531
|
6 988
|
7 381
|
7 362
|
12 455
|
14 326
|
16 104
|
16 393
|
15 182
|
15 527
|
16 150
|
19 580
|
21 654
|
23 304
|
24 460
|
38 802
|
52 663
|
68 704
|
66 016
|
64 771
|
64 687
|
59 986
|
60 334
|
45 907
|
22 848
|
10 131
|
10 745
|
13 031
|
5 128
|
6 778
|
9 381
|
10 136
|
7 454
|
6 564
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4 100
|
8 862
|
14 601
|
20 442
|
23 545
|
27 545
|
30 419
|
31 096
|
29 988
|
28 585
|
29 702
|
30 672
|
31 183
|
31 115
|
20 359
|
28 537
|
30 137
|
31 511
|
32 796
|
33 763
|
32 511
|
29 925
|
27 893
|
26 924
|
27 410
|
28 801
|
28 469
|
27 413
|
26 404
|
25 570
|
25 499
|
25 546
|
27 490
|
29 521
|
32 554
|
34 630
|
35 279
|
36 438
|
39 665
|
42 892
|
41 338
|
38 305
|
33 005
|
26 507
|
24 909
|
25 873
|
33 276
|
35 391
|
42 528
|
55 523
|
65 633
|
93 480
|
129 704
|
147 838
|
163 346
|
173 743
|
174 798
|
192 909
|
206 709
|
210 286
|
203 936
|
191 412
|
|
| Change in Working Capital |
(15 882)
|
1 504
|
(4 890)
|
(104 160)
|
(40 792)
|
(36 483)
|
(52 700)
|
88 499
|
52 740
|
(33 416)
|
(179 460)
|
(239 489)
|
(466 607)
|
(307 124)
|
(141 025)
|
(77 643)
|
29 124
|
(180 223)
|
(145 126)
|
(188 180)
|
33 887
|
28 407
|
(72 452)
|
30 953
|
(99 407)
|
(5 352)
|
232 807
|
157 860
|
(96 759)
|
(38 348)
|
(192 399)
|
(195 970)
|
(31 609)
|
(175 249)
|
(306 488)
|
(319 158)
|
(152 117)
|
(292 307)
|
(355 237)
|
(725 487)
|
(293 296)
|
(89 318)
|
138 451
|
651 696
|
208 080
|
(151 597)
|
(38 648)
|
(419 311)
|
(8 015)
|
165 275
|
(4 541)
|
103 714
|
(473 270)
|
(571 012)
|
(529 638)
|
(591 200)
|
(361 876)
|
(122 172)
|
(89 500)
|
168 790
|
(101 698)
|
(297 384)
|
(91 308)
|
(311 678)
|
(156 800)
|
(61 898)
|
(925 458)
|
(1 112 106)
|
(822 046)
|
(1 569 621)
|
(612 008)
|
(1 103 667)
|
(1 655 028)
|
(771 835)
|
(942 973)
|
(244 055)
|
186 889
|
|
| Cash from Operating Activities |
(6 505)
N/A
|
12 406
N/A
|
1 915
-85%
|
(95 526)
N/A
|
(30 732)
+68%
|
(24 335)
+21%
|
(38 830)
-60%
|
101 348
N/A
|
64 971
-36%
|
(18 306)
N/A
|
(204 767)
-1 019%
|
(215 365)
-5%
|
(439 003)
-104%
|
(276 340)
+37%
|
(67 972)
+75%
|
(54 888)
+19%
|
30 560
N/A
|
(164 015)
N/A
|
(135 028)
+18%
|
(176 060)
-30%
|
40 038
N/A
|
34 720
-13%
|
(64 420)
N/A
|
31 853
N/A
|
(80 200)
N/A
|
(10 810)
+87%
|
221 275
N/A
|
147 359
-33%
|
30 184
-80%
|
(45 642)
N/A
|
(201 747)
-342%
|
(206 182)
-2%
|
(173 684)
+16%
|
(171 373)
+1%
|
(294 174)
-72%
|
(280 313)
+5%
|
(108 887)
+61%
|
(271 916)
-150%
|
(344 367)
-27%
|
(734 777)
-113%
|
(319 188)
+57%
|
(101 197)
+68%
|
131 029
N/A
|
650 832
+397%
|
228 801
-65%
|
(104 797)
N/A
|
12 002
N/A
|
(371 926)
N/A
|
25 037
N/A
|
181 090
+623%
|
46 917
-74%
|
127 389
+172%
|
(444 106)
N/A
|
(535 700)
-21%
|
(569 412)
-6%
|
(553 768)
+3%
|
(303 368)
+45%
|
(65 767)
+78%
|
38 245
N/A
|
306 147
+700%
|
42 017
-86%
|
(171 229)
N/A
|
43 302
N/A
|
(201 416)
N/A
|
(88 613)
+56%
|
(44 211)
+50%
|
(918 971)
-1 979%
|
(1 134 493)
-23%
|
(813 745)
+28%
|
(1 535 827)
-89%
|
(578 752)
+62%
|
(1 074 171)
-86%
|
(1 617 075)
-51%
|
(743 667)
+54%
|
(903 896)
-22%
|
(224 846)
+75%
|
173 782
N/A
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(3 913)
|
(4 037)
|
(1 874)
|
(2 000)
|
(1 542)
|
(2 203)
|
(2 815)
|
(2 499)
|
(2 003)
|
(5 000)
|
(3 023)
|
(8 111)
|
(9 410)
|
(8 178)
|
(10 431)
|
(7 183)
|
(7 272)
|
(5 944)
|
(4 746)
|
(3 476)
|
(3 279)
|
(2 675)
|
(19 877)
|
(26 888)
|
(33 412)
|
(33 507)
|
(15 044)
|
(7 392)
|
(139)
|
(373)
|
(398)
|
(1 351)
|
(1 166)
|
(672)
|
(974)
|
(1 154)
|
(1 519)
|
(1 872)
|
(1 727)
|
(1 077)
|
(667)
|
(1 400)
|
(1 484)
|
(2 535)
|
(2 420)
|
(760)
|
(1 304)
|
2
|
71
|
(2 351)
|
(1 719)
|
(1 628)
|
(1 402)
|
(727)
|
(917)
|
(1 384)
|
(1 560)
|
(2 305)
|
(4 927)
|
(16 117)
|
(16 026)
|
(16 199)
|
(14 128)
|
(2 625)
|
(4 316)
|
(3 519)
|
(4 338)
|
(4 411)
|
(3 131)
|
(3 206)
|
(2 951)
|
(3 887)
|
(4 521)
|
(8 338)
|
(7 129)
|
(7 968)
|
(6 387)
|
|
| Other Items |
(18 259)
|
(18 375)
|
(914)
|
(26 171)
|
(26 030)
|
(25 994)
|
110
|
(8 857)
|
1 142
|
(27 780)
|
(1 747)
|
5 128
|
(8 064)
|
19 060
|
(28 144)
|
(18 542)
|
(14 481)
|
(13 315)
|
5 750
|
(2 302)
|
(3 228)
|
(1 589)
|
(573)
|
(879)
|
129
|
(736)
|
(1 320)
|
(738)
|
(1 637)
|
(359)
|
(832)
|
891
|
916
|
(1 754)
|
(1 480)
|
(2 979)
|
(7 207)
|
(5 802)
|
(3 245)
|
(3 567)
|
(892)
|
319
|
(3 218)
|
(3 211)
|
(1 655)
|
(5 657)
|
(8 971)
|
(10 298)
|
(10 635)
|
(11 186)
|
(7 559)
|
(8 367)
|
(35 723)
|
(9 395)
|
(10 632)
|
(9 519)
|
15 246
|
(17 436)
|
(17 067)
|
(17 196)
|
(19 711)
|
(9 226)
|
(11 332)
|
(12 158)
|
(9 436)
|
(8 466)
|
(2 839)
|
(1 413)
|
(5 788)
|
(10 525)
|
(19 561)
|
(24 368)
|
(18 921)
|
(16 329)
|
(6 811)
|
(51 901)
|
(48 906)
|
|
| Cash from Investing Activities |
(22 172)
N/A
|
(22 412)
-1%
|
(2 788)
+88%
|
(28 171)
-910%
|
(27 573)
+2%
|
(28 197)
-2%
|
(2 705)
+90%
|
(11 355)
-320%
|
(860)
+92%
|
(32 780)
-3 712%
|
(4 770)
+85%
|
(2 983)
+37%
|
(17 474)
-486%
|
10 882
N/A
|
(38 575)
N/A
|
(25 727)
+33%
|
(21 753)
+15%
|
(19 260)
+11%
|
1 004
N/A
|
(5 777)
N/A
|
(6 508)
-13%
|
(4 263)
+34%
|
(20 450)
-380%
|
(27 766)
-36%
|
(33 282)
-20%
|
(34 243)
-3%
|
(16 364)
+52%
|
(8 131)
+50%
|
(1 776)
+78%
|
(732)
+59%
|
(1 230)
-68%
|
(460)
+63%
|
(250)
+46%
|
(2 426)
-870%
|
(2 453)
-1%
|
(4 134)
-69%
|
(8 726)
-111%
|
(7 674)
+12%
|
(4 973)
+35%
|
(4 643)
+7%
|
(1 559)
+66%
|
(1 081)
+31%
|
(4 702)
-335%
|
(5 746)
-22%
|
(4 074)
+29%
|
(6 417)
-58%
|
(10 274)
-60%
|
(10 296)
0%
|
(10 565)
-3%
|
(13 537)
-28%
|
(9 279)
+31%
|
(9 995)
-8%
|
(37 126)
-271%
|
(10 122)
+73%
|
(11 549)
-14%
|
(10 903)
+6%
|
13 686
N/A
|
(19 741)
N/A
|
(21 994)
-11%
|
(33 313)
-51%
|
(35 736)
-7%
|
(25 426)
+29%
|
(25 460)
0%
|
(14 783)
+42%
|
(13 751)
+7%
|
(11 985)
+13%
|
(7 176)
+40%
|
(5 824)
+19%
|
(8 919)
-53%
|
(13 731)
-54%
|
(22 512)
-64%
|
(28 255)
-26%
|
(23 442)
+17%
|
(24 668)
-5%
|
(13 941)
+43%
|
(59 868)
-329%
|
(55 293)
+8%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
12 648
|
12 841
|
12 841
|
13 593
|
2 535
|
0
|
2 342
|
100 420
|
98 830
|
98 830
|
98 830
|
22 159
|
22 159
|
0
|
21 990
|
(1 996)
|
(1 355)
|
(2 002)
|
(2 930)
|
(20)
|
(4 581)
|
(8 317)
|
(12 051)
|
(16 087)
|
(17 859)
|
(17 029)
|
(13 892)
|
(7 383)
|
(8 806)
|
(6 197)
|
(5 023)
|
(3 382)
|
(2 482)
|
(1 539)
|
(1 712)
|
(3 327)
|
(4 129)
|
(5 227)
|
(4 916)
|
(3 443)
|
(3 005)
|
(2 579)
|
(3 683)
|
(3 805)
|
(3 836)
|
(3 741)
|
(2 560)
|
(1 801)
|
0
|
76 145
|
76 450
|
76 450
|
194 486
|
118 038
|
118 038
|
118 038
|
59 017
|
59 015
|
59 015
|
59 016
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(63 774)
|
(63 774)
|
(63 774)
|
(63 774)
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
33 665
|
15 965
|
(15 000)
|
110 200
|
46 300
|
40 000
|
55 000
|
(102 400)
|
(64 999)
|
94 914
|
25 000
|
294 461
|
463 261
|
399 500
|
167 500
|
(14 000)
|
(63 824)
|
31 239
|
30 384
|
170 980
|
29 397
|
(80 365)
|
(38 264)
|
13 767
|
48 923
|
54 527
|
(178 953)
|
(116 389)
|
230 813
|
72 065
|
203 931
|
223 499
|
(27 261)
|
97 409
|
276 321
|
228 685
|
53 151
|
282 816
|
320 817
|
734 338
|
327 411
|
110 571
|
(111 571)
|
(632 136)
|
(205 853)
|
130 887
|
151 397
|
417 272
|
6 634
|
(147 297)
|
(151 786)
|
(191 143)
|
436 063
|
497 857
|
421 030
|
510 018
|
223 065
|
202 276
|
126 512
|
(51 497)
|
211 617
|
264 231
|
89 272
|
87 466
|
44 639
|
(68 283)
|
169 743
|
386 855
|
167 048
|
26 164
|
141 131
|
(101 892)
|
(136 712)
|
52 181
|
(53 500)
|
(97 038)
|
226 237
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1 682)
|
(1 682)
|
(1 682)
|
(1 682)
|
(1 889)
|
(1 889)
|
(1 889)
|
(1 889)
|
(2 640)
|
(2 640)
|
(2 640)
|
0
|
0
|
0
|
0
|
(2 675)
|
(2 675)
|
(2 675)
|
(2 675)
|
0
|
(18 518)
|
(18 518)
|
(18 518)
|
0
|
(18 501)
|
(18 501)
|
(18 501)
|
(18 501)
|
(17 255)
|
(17 255)
|
(17 255)
|
0
|
(17 172)
|
(17 172)
|
(17 172)
|
0
|
(17 390)
|
(17 390)
|
(17 390)
|
0
|
(32 143)
|
(32 143)
|
(32 143)
|
0
|
(37 472)
|
(37 472)
|
(37 472)
|
0
|
(10 617)
|
(10 617)
|
(10 617)
|
0
|
(15 649)
|
(15 649)
|
(15 649)
|
0
|
(14 718)
|
(14 718)
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
(6)
|
(13)
|
9 935
|
(13)
|
(125 517)
|
160 059
|
0
|
14 440
|
124 895
|
(113)
|
0
|
0
|
0
|
19 300
|
(49)
|
(49)
|
(49)
|
119 751
|
(49)
|
(49)
|
(49)
|
(49)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(186)
|
0
|
(186)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
9 284
|
0
|
0
|
0
|
0
|
0
|
0
|
(155 194)
|
(164 536)
|
(256 780)
|
(245 281)
|
(140 469)
|
(89 495)
|
154 490
|
80 804
|
177 697
|
806 184
|
823 013
|
706 062
|
1 587 493
|
589 420
|
1 329 019
|
1 918 813
|
828 577
|
1 138 398
|
393 992
|
(306 062)
|
|
| Cash from Financing Activities |
33 665
N/A
|
15 965
-53%
|
(2 352)
N/A
|
123 041
N/A
|
59 141
-52%
|
53 587
-9%
|
57 522
+7%
|
(90 123)
N/A
|
(62 670)
+30%
|
69 818
N/A
|
283 890
+307%
|
382 842
+35%
|
576 532
+51%
|
546 554
-5%
|
189 546
-65%
|
8 046
-96%
|
(56 889)
N/A
|
29 243
N/A
|
48 328
+65%
|
167 247
+246%
|
24 735
-85%
|
(82 117)
N/A
|
75 224
N/A
|
3 512
-95%
|
34 935
+895%
|
36 502
+4%
|
(198 749)
N/A
|
(136 058)
+32%
|
214 281
N/A
|
62 042
-71%
|
192 485
+210%
|
217 302
+13%
|
(32 284)
N/A
|
94 027
N/A
|
271 164
+188%
|
224 285
-17%
|
48 765
-78%
|
276 629
+467%
|
316 503
+14%
|
710 594
+125%
|
303 790
-57%
|
88 610
-71%
|
(133 094)
N/A
|
(653 215)
-391%
|
(228 037)
+65%
|
108 581
N/A
|
129 059
+19%
|
396 276
+207%
|
(13 179)
N/A
|
(166 352)
-1 162%
|
(160 638)
+3%
|
(132 170)
+18%
|
495 341
N/A
|
557 135
+12%
|
589 060
+6%
|
610 666
+4%
|
323 712
-47%
|
147 730
-54%
|
3 604
-98%
|
(281 406)
N/A
|
(6 791)
+98%
|
150 634
N/A
|
(32 366)
N/A
|
204 484
N/A
|
87 972
-57%
|
71 942
-18%
|
938 455
+1 204%
|
1 199 251
+28%
|
862 492
-28%
|
1 603 039
+86%
|
656 159
-59%
|
1 147 704
+75%
|
1 702 678
+48%
|
801 334
-53%
|
1 069 249
+33%
|
282 236
-74%
|
(94 543)
N/A
|
|
| 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
|
7
|
12
|
(2)
|
952
|
(5)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(5 238)
|
0
|
(4 936)
|
(785)
|
(1 134)
|
(1 120)
|
(1 177)
|
1 128
|
2 408
|
2 136
|
2 932
|
(777)
|
(1 332)
|
(1 123)
|
(2 471)
|
(24)
|
(370)
|
(339)
|
(83)
|
1 995
|
2 356
|
1 472
|
2 169
|
|
| Net Change in Cash |
4 988
N/A
|
5 959
+19%
|
(3 225)
N/A
|
(656)
+80%
|
836
N/A
|
1 055
+26%
|
15 987
+1 415%
|
(130)
N/A
|
1 441
N/A
|
18 732
+1 200%
|
74 353
+297%
|
164 494
+121%
|
120 055
-27%
|
281 096
+134%
|
82 999
-70%
|
(72 569)
N/A
|
(48 082)
+34%
|
(154 032)
-220%
|
(85 696)
+44%
|
(14 590)
+83%
|
58 265
N/A
|
(51 660)
N/A
|
(9 639)
+81%
|
7 611
N/A
|
(78 549)
N/A
|
(7 599)
+90%
|
6 157
N/A
|
3 170
-49%
|
242 689
+7 556%
|
15 668
-94%
|
(10 492)
N/A
|
10 660
N/A
|
(206 218)
N/A
|
(79 772)
+61%
|
(25 463)
+68%
|
(60 162)
-136%
|
(68 848)
-14%
|
(2 961)
+96%
|
(32 837)
-1 009%
|
(28 826)
+12%
|
(16 957)
+41%
|
(13 668)
+19%
|
(6 767)
+50%
|
(8 129)
-20%
|
(3 310)
+59%
|
(2 633)
+20%
|
130 787
N/A
|
14 054
-89%
|
1 293
-91%
|
1 201
-7%
|
(123 000)
N/A
|
(14 776)
+88%
|
14 109
N/A
|
11 313
-20%
|
2 861
-75%
|
45 995
+1 508%
|
29 094
-37%
|
61 437
+111%
|
18 720
-70%
|
(9 691)
N/A
|
(1 687)
+83%
|
(44 893)
-2 561%
|
(12 116)
+73%
|
(9 579)
+21%
|
(11 461)
-20%
|
14 970
N/A
|
10 975
-27%
|
57 810
+427%
|
37 357
-35%
|
53 458
+43%
|
54 524
+2%
|
44 938
-18%
|
62 078
+38%
|
34 995
-44%
|
153 769
+339%
|
(1 006)
N/A
|
26 116
N/A
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(10 418)
N/A
|
8 369
N/A
|
41
-100%
|
(97 526)
N/A
|
(32 274)
+67%
|
(26 538)
+18%
|
(41 645)
-57%
|
98 849
N/A
|
62 968
-36%
|
(23 306)
N/A
|
(207 790)
-792%
|
(223 476)
-8%
|
(448 413)
-101%
|
(284 518)
+37%
|
(78 403)
+72%
|
(62 071)
+21%
|
23 288
N/A
|
(169 959)
N/A
|
(139 774)
+18%
|
(179 536)
-28%
|
36 759
N/A
|
32 045
-13%
|
(84 297)
N/A
|
4 965
N/A
|
(113 612)
N/A
|
(44 317)
+61%
|
206 231
N/A
|
139 967
-32%
|
30 045
-79%
|
(46 015)
N/A
|
(202 145)
-339%
|
(207 533)
-3%
|
(174 850)
+16%
|
(172 045)
+2%
|
(295 148)
-72%
|
(281 467)
+5%
|
(110 406)
+61%
|
(273 788)
-148%
|
(346 094)
-26%
|
(735 854)
-113%
|
(319 855)
+57%
|
(102 597)
+68%
|
129 545
N/A
|
648 297
+400%
|
226 381
-65%
|
(105 557)
N/A
|
10 698
N/A
|
(371 924)
N/A
|
25 108
N/A
|
178 739
+612%
|
45 198
-75%
|
125 761
+178%
|
(445 508)
N/A
|
(536 427)
-20%
|
(570 329)
-6%
|
(555 152)
+3%
|
(304 928)
+45%
|
(68 072)
+78%
|
33 318
N/A
|
290 030
+770%
|
25 991
-91%
|
(187 428)
N/A
|
29 174
N/A
|
(204 041)
N/A
|
(92 929)
+54%
|
(47 729)
+49%
|
(923 308)
-1 834%
|
(1 138 904)
-23%
|
(816 876)
+28%
|
(1 539 033)
-88%
|
(581 703)
+62%
|
(1 078 058)
-85%
|
(1 621 596)
-50%
|
(752 005)
+54%
|
(911 025)
-21%
|
(232 813)
+74%
|
167 396
N/A
|
|