S Connect Co Ltd
KOSDAQ:096630
Cash Flow Statement
Cash Flow Statement
S Connect Co Ltd
| 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 |
2 786
|
(373)
|
7 419
|
6 109
|
3 282
|
8 208
|
(427)
|
(16 368)
|
(14 114)
|
(16 490)
|
(16 674)
|
87
|
(2 033)
|
(3 881)
|
(898)
|
1 486
|
4 270
|
6 001
|
3 827
|
3 425
|
3 835
|
8 715
|
10 585
|
10 600
|
10 252
|
4 903
|
4 658
|
6 379
|
7 633
|
8 797
|
6 096
|
5 203
|
4 006
|
5 352
|
6 887
|
11 045
|
12 810
|
15 547
|
19 663
|
14 080
|
15 760
|
15 341
|
12 445
|
10 726
|
5 552
|
(1 461)
|
(4 894)
|
(12 225)
|
(16 493)
|
(27 071)
|
(30 843)
|
(42 642)
|
(38 686)
|
(32 785)
|
(26 282)
|
(16 587)
|
(18 682)
|
(11 283)
|
(3 664)
|
2 712
|
7 896
|
3 037
|
(1 915)
|
(1 327)
|
2 221
|
(8 457)
|
(21 030)
|
(27 144)
|
(18 315)
|
(8 288)
|
4 121
|
|
| Depreciation & Amortization |
221
|
176
|
1 740
|
2 579
|
2 569
|
4 433
|
4 248
|
3 701
|
4 583
|
3 550
|
3 117
|
3 636
|
3 612
|
3 633
|
3 532
|
3 615
|
3 712
|
3 797
|
3 876
|
3 909
|
3 814
|
3 902
|
3 930
|
4 121
|
4 397
|
4 507
|
4 512
|
4 634
|
5 026
|
5 861
|
6 825
|
7 313
|
7 773
|
8 161
|
8 349
|
10 573
|
10 551
|
10 342
|
10 637
|
13 850
|
14 927
|
15 142
|
15 567
|
10 832
|
10 503
|
11 934
|
12 877
|
14 633
|
15 831
|
15 531
|
14 889
|
14 460
|
13 531
|
13 213
|
13 271
|
12 341
|
12 365
|
12 017
|
11 344
|
10 778
|
10 168
|
9 244
|
8 834
|
8 749
|
8 548
|
8 670
|
8 532
|
8 141
|
7 948
|
7 853
|
7 941
|
|
| Change in Deffered Taxes |
(151)
|
(441)
|
(30)
|
0
|
563
|
581
|
75
|
162
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(278)
|
(339)
|
0
|
0
|
(517)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
514
|
165
|
332
|
501
|
670
|
492
|
325
|
0
|
156
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
14
|
0
|
29
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
803
|
2 309
|
1 022
|
775
|
855
|
116
|
1 907
|
15 853
|
16 807
|
16 956
|
18 430
|
4 233
|
5 812
|
7 843
|
5 642
|
7 937
|
6 736
|
6 265
|
8 171
|
6 879
|
6 495
|
4 877
|
4 803
|
6 526
|
8 877
|
11 682
|
9 795
|
9 569
|
8 417
|
6 145
|
9 033
|
9 058
|
10 224
|
11 889
|
10 234
|
10 445
|
8 948
|
7 979
|
8 825
|
8 571
|
9 403
|
7 347
|
9 250
|
11 341
|
8 696
|
9 309
|
6 327
|
1 326
|
1 236
|
4 606
|
4 372
|
17 068
|
17 863
|
14 837
|
16 483
|
13 543
|
13 838
|
11 834
|
10 579
|
8 158
|
7 806
|
16 665
|
16 349
|
20 696
|
23 936
|
36 592
|
35 536
|
29 233
|
17 555
|
1 218
|
1 029
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
15
|
44
|
44
|
47
|
8
|
(21)
|
(449)
|
(454)
|
101
|
96
|
725
|
0
|
201
|
245
|
475
|
787
|
2 893
|
3 888
|
3 504
|
3 957
|
2 956
|
3 306
|
3 461
|
3 599
|
3 556
|
3 369
|
3 240
|
4 712
|
4 583
|
3 659
|
4 977
|
7 063
|
6 353
|
7 287
|
7 843
|
3 910
|
4 837
|
4 160
|
2 825
|
3 195
|
1 360
|
(4 075)
|
(5 392)
|
(6 856)
|
(5 408)
|
(293)
|
138
|
1 868
|
1 839
|
2 406
|
3 104
|
2 868
|
2 103
|
1 658
|
2 117
|
2 631
|
1 948
|
2 282
|
1 542
|
1 110
|
1 998
|
1 458
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
855
|
1 691
|
2 525
|
3 473
|
3 380
|
3 346
|
3 113
|
3 463
|
3 616
|
3 573
|
2 937
|
2 025
|
1 560
|
1 290
|
1 656
|
1 853
|
2 040
|
2 168
|
2 176
|
2 399
|
2 004
|
1 904
|
2 158
|
1 983
|
2 174
|
1 752
|
1 603
|
1 099
|
1 306
|
1 632
|
1 110
|
779
|
473
|
1 011
|
1 705
|
2 491
|
2 837
|
2 359
|
2 541
|
2 494
|
2 264
|
2 148
|
1 646
|
1 933
|
2 392
|
2 119
|
2 166
|
1 399
|
1 030
|
1 359
|
1 326
|
1 411
|
1 305
|
1 328
|
1 424
|
2 022
|
2 312
|
2 721
|
3 147
|
3 148
|
3 116
|
2 765
|
2 463
|
|
| Change in Working Capital |
864
|
1 601
|
(11 136)
|
(4 425)
|
(2 667)
|
(3 462)
|
6 715
|
(6 963)
|
(8 805)
|
(20 307)
|
(18 765)
|
(9 854)
|
(14 180)
|
(7 463)
|
(7 578)
|
(13 346)
|
(10 463)
|
(7 204)
|
(9 022)
|
(11 381)
|
(14 206)
|
(16 215)
|
(4 961)
|
4 800
|
5 883
|
6 156
|
(5 106)
|
(6 295)
|
(7 601)
|
(4 766)
|
(7 388)
|
(1 670)
|
2 721
|
4 430
|
8 190
|
(287)
|
794
|
(5 628)
|
(12 345)
|
(28 946)
|
(37 117)
|
(37 768)
|
(34 200)
|
(13 517)
|
(3 662)
|
5 662
|
6 054
|
8 976
|
2 477
|
2 294
|
782
|
(13 680)
|
(12 834)
|
(19 774)
|
(17 570)
|
(6 938)
|
(5 443)
|
(8 924)
|
(7 961)
|
(12 593)
|
(14 307)
|
(11 814)
|
(6 644)
|
(17 830)
|
(10 399)
|
(17 628)
|
(4 674)
|
694
|
(5 696)
|
10 911
|
(7 342)
|
|
| Cash from Operating Activities |
4 524
N/A
|
3 273
-28%
|
(982)
N/A
|
5 038
N/A
|
4 603
-9%
|
9 875
+115%
|
12 517
+27%
|
(3 614)
N/A
|
(1 909)
+47%
|
(16 296)
-754%
|
(13 805)
+15%
|
(1 898)
+86%
|
(6 790)
-258%
|
131
N/A
|
699
+434%
|
(307)
N/A
|
4 256
N/A
|
8 582
+102%
|
6 516
-24%
|
2 833
-57%
|
(61)
N/A
|
1 103
N/A
|
14 695
+1 232%
|
26 046
+77%
|
29 408
+13%
|
27 701
-6%
|
13 858
-50%
|
14 286
+3%
|
13 475
-6%
|
16 037
+19%
|
14 566
-9%
|
19 904
+37%
|
24 724
+24%
|
29 833
+21%
|
33 659
+13%
|
31 776
-6%
|
33 102
+4%
|
28 240
-15%
|
26 780
-5%
|
7 556
-72%
|
2 976
-61%
|
62
-98%
|
3 062
+4 839%
|
19 382
+533%
|
21 088
+9%
|
25 445
+21%
|
20 366
-20%
|
12 710
-38%
|
3 052
-76%
|
(4 641)
N/A
|
(10 801)
-133%
|
(24 794)
-130%
|
(20 128)
+19%
|
(24 508)
-22%
|
(14 099)
+42%
|
2 359
N/A
|
2 078
-12%
|
3 643
+75%
|
10 298
+183%
|
9 056
-12%
|
11 563
+28%
|
17 132
+48%
|
16 623
-3%
|
10 289
-38%
|
24 306
+136%
|
19 177
-21%
|
18 364
-4%
|
10 924
-41%
|
1 492
-86%
|
11 694
+684%
|
5 749
-51%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(809)
|
(800)
|
(18 132)
|
(14 822)
|
(14 695)
|
(15 986)
|
(36)
|
(2 248)
|
(3 188)
|
(3 187)
|
(2 185)
|
(3 905)
|
(3 544)
|
(2 610)
|
(2 562)
|
(4 510)
|
(4 124)
|
(4 062)
|
(2 849)
|
(2 448)
|
(5 031)
|
(9 173)
|
(10 925)
|
(18 178)
|
(18 836)
|
(15 699)
|
(15 385)
|
(11 016)
|
(19 827)
|
(19 742)
|
(27 771)
|
(19 001)
|
(10 366)
|
(11 864)
|
(4 362)
|
(8 807)
|
(13 596)
|
(15 352)
|
(21 651)
|
(26 146)
|
(25 965)
|
(25 195)
|
(18 790)
|
(15 522)
|
(9 123)
|
(18 400)
|
(19 307)
|
(22 348)
|
(21 527)
|
(20 102)
|
(22 140)
|
(17 724)
|
(18 424)
|
(7 267)
|
(4 188)
|
(3 732)
|
(2 543)
|
(1 825)
|
(4 032)
|
(4 264)
|
(5 522)
|
(9 119)
|
(9 265)
|
(14 326)
|
(21 823)
|
(24 078)
|
(21 335)
|
(19 838)
|
(22 859)
|
(19 254)
|
(20 197)
|
|
| Other Items |
112
|
(2 409)
|
1 446
|
(6 771)
|
(3 839)
|
(20 551)
|
(13 998)
|
(17 625)
|
(22 659)
|
3 363
|
(4 300)
|
7 950
|
11 103
|
883
|
(2 106)
|
(1 554)
|
(1 856)
|
2 507
|
965
|
594
|
2 300
|
(1 627)
|
1 010
|
(191)
|
(3 040)
|
(13 389)
|
(15 529)
|
2 827
|
3 309
|
10 332
|
15 840
|
(3 192)
|
1 140
|
4 041
|
3 337
|
4 961
|
1 202
|
(1 909)
|
(7 355)
|
(3 557)
|
(5 437)
|
(611)
|
(857)
|
(301)
|
774
|
(1 999)
|
568
|
8 035
|
6 323
|
16 647
|
4 267
|
7 500
|
6 958
|
(227)
|
17 343
|
7 740
|
11 780
|
3 970
|
(21 192)
|
(2 672)
|
(14 236)
|
7 097
|
17 859
|
4 461
|
19 029
|
(2 414)
|
5 585
|
6 117
|
24 359
|
31 064
|
32 055
|
|
| Cash from Investing Activities |
(697)
N/A
|
(3 209)
-360%
|
(16 686)
-420%
|
(21 593)
-29%
|
(18 534)
+14%
|
(36 536)
-97%
|
(14 034)
+62%
|
(19 873)
-42%
|
(25 847)
-30%
|
175
N/A
|
(6 486)
N/A
|
4 045
N/A
|
7 559
+87%
|
(1 726)
N/A
|
(4 666)
-170%
|
(6 063)
-30%
|
(5 979)
+1%
|
(1 555)
+74%
|
(1 883)
-21%
|
(1 854)
+2%
|
(2 731)
-47%
|
(10 800)
-295%
|
(9 915)
+8%
|
(18 370)
-85%
|
(21 877)
-19%
|
(29 089)
-33%
|
(30 916)
-6%
|
(8 189)
+74%
|
(16 518)
-102%
|
(9 410)
+43%
|
(11 930)
-27%
|
(22 194)
-86%
|
(9 227)
+58%
|
(7 824)
+15%
|
(1 028)
+87%
|
(3 846)
-274%
|
(12 393)
-222%
|
(17 261)
-39%
|
(29 005)
-68%
|
(29 704)
-2%
|
(31 403)
-6%
|
(25 807)
+18%
|
(19 649)
+24%
|
(15 823)
+19%
|
(8 350)
+47%
|
(20 399)
-144%
|
(18 738)
+8%
|
(14 312)
+24%
|
(15 203)
-6%
|
(3 453)
+77%
|
(17 871)
-418%
|
(10 223)
+43%
|
(11 465)
-12%
|
(7 494)
+35%
|
13 154
N/A
|
4 008
-70%
|
9 236
+130%
|
2 145
-77%
|
(25 224)
N/A
|
(6 936)
+73%
|
(19 758)
-185%
|
(2 023)
+90%
|
8 594
N/A
|
(9 865)
N/A
|
(2 794)
+72%
|
(26 493)
-848%
|
(15 750)
+41%
|
(13 722)
+13%
|
1 500
N/A
|
11 811
+687%
|
11 858
+0%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
2 230
|
1 957
|
2 878
|
0
|
0
|
0
|
(10 000)
|
1 495
|
0
|
0
|
0
|
999
|
15 001
|
14 990
|
14 988
|
13 384
|
1 384
|
380
|
(2 823)
|
(3 269)
|
(5 252)
|
(4 204)
|
(985)
|
87
|
(911)
|
(5 442)
|
(5 456)
|
(5 503)
|
0
|
0
|
0
|
(2 598)
|
0
|
0
|
0
|
140
|
(2 412)
|
(2 412)
|
(2 412)
|
(1 569)
|
0
|
0
|
0
|
(1 565)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2 000
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1 998)
|
(7 100)
|
(11 189)
|
(13 869)
|
(11 871)
|
(6 769)
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
(3 261)
|
(853)
|
17 715
|
19 625
|
20 077
|
31 616
|
16 813
|
29 070
|
23 441
|
9 658
|
2 238
|
(5 435)
|
(19 430)
|
(16 304)
|
(15 060)
|
(5 855)
|
6 805
|
(1 558)
|
5 820
|
7 722
|
8 037
|
19 379
|
10 890
|
28 567
|
23 360
|
18 419
|
22 443
|
1 902
|
11 140
|
8 000
|
(3 260)
|
(6 874)
|
(23 853)
|
(20 839)
|
(11 242)
|
(11 262)
|
(4 396)
|
(3 673)
|
3 353
|
2 873
|
5 427
|
8 915
|
1 512
|
1 073
|
(1 339)
|
1 994
|
2 514
|
(4 233)
|
1 988
|
6 509
|
16 180
|
32 242
|
24 118
|
11 430
|
5 207
|
(12 310)
|
(9 912)
|
21 474
|
11 540
|
12 316
|
3 444
|
(28 039)
|
(17 171)
|
(2 655)
|
14 014
|
15 855
|
13 704
|
11 375
|
(7 124)
|
(14 214)
|
(15 745)
|
|
| Cash Paid for Dividends |
0
|
(144)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
0
|
0
|
4
|
0
|
0
|
34
|
34
|
(2 760)
|
(769)
|
1 772
|
983
|
(3 780)
|
3 010
|
1 572
|
2 661
|
(3 505)
|
(3 255)
|
(4 593)
|
(4 992)
|
(3 294)
|
(1 065)
|
(346)
|
0
|
0
|
0
|
0
|
223
|
223
|
0
|
0
|
0
|
0
|
0
|
0
|
74
|
0
|
0
|
0
|
0
|
0
|
0
|
(71)
|
55
|
75
|
70
|
141
|
15
|
13
|
12
|
10 012
|
10 012
|
(6)
|
0
|
0
|
(10 032)
|
(32)
|
0
|
0
|
0
|
(16)
|
0
|
0
|
(23)
|
1
|
0
|
49
|
56
|
(0)
|
0
|
(49)
|
0
|
|
| Cash from Financing Activities |
(1 026)
N/A
|
964
N/A
|
20 597
+2 037%
|
19 625
-5%
|
20 948
+7%
|
32 938
+57%
|
6 847
-79%
|
27 804
+306%
|
24 166
-13%
|
12 924
-47%
|
14 715
+14%
|
(8 217)
N/A
|
(1 419)
+83%
|
259
N/A
|
2 590
+900%
|
4 025
+55%
|
4 935
+23%
|
(5 769)
N/A
|
(1 995)
+65%
|
1 159
N/A
|
1 719
+48%
|
14 828
+763%
|
9 140
-38%
|
28 654
+214%
|
22 450
-22%
|
12 458
-45%
|
17 210
+38%
|
(3 378)
N/A
|
6 839
N/A
|
8 198
+20%
|
(3 286)
N/A
|
(9 472)
-188%
|
(26 451)
-179%
|
(23 437)
+11%
|
(13 766)
+41%
|
(11 122)
+19%
|
(6 808)
+39%
|
(6 085)
+11%
|
867
N/A
|
1 304
+50%
|
6 410
+392%
|
9 827
+53%
|
2 551
-74%
|
(417)
N/A
|
(2 834)
-580%
|
570
N/A
|
963
+69%
|
(4 220)
N/A
|
1 999
N/A
|
16 521
+726%
|
26 192
+59%
|
34 236
+31%
|
26 119
-24%
|
3 430
-87%
|
(2 825)
N/A
|
(12 342)
-337%
|
(9 944)
+19%
|
21 442
N/A
|
11 540
-46%
|
12 300
+7%
|
3 428
-72%
|
(28 055)
N/A
|
(19 193)
+32%
|
(9 755)
+49%
|
2 825
N/A
|
2 035
-28%
|
1 890
-7%
|
4 606
+144%
|
(9 803)
N/A
|
(14 263)
-45%
|
(15 794)
-11%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
(10)
|
12
|
15
|
(96)
|
(60)
|
(75)
|
(81)
|
42
|
0
|
74
|
(712)
|
296
|
(444)
|
(419)
|
(330)
|
(697)
|
(34)
|
(127)
|
585
|
0
|
(72)
|
0
|
(648)
|
(72)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 Change in Cash |
2 801
N/A
|
1 028
-63%
|
2 929
+185%
|
3 070
+5%
|
7 017
+129%
|
6 277
-11%
|
5 330
-15%
|
4 317
-19%
|
(3 590)
N/A
|
(3 197)
+11%
|
(5 574)
-74%
|
(6 080)
-9%
|
(638)
+90%
|
(1 321)
-107%
|
(1 473)
-12%
|
(2 405)
-63%
|
3 137
N/A
|
1 177
-62%
|
2 680
+128%
|
2 138
-20%
|
(999)
N/A
|
4 419
N/A
|
14 216
+222%
|
35 886
+152%
|
29 562
-18%
|
10 740
-64%
|
(545)
N/A
|
2 685
N/A
|
3 669
+37%
|
15 410
+320%
|
(650)
N/A
|
(11 834)
-1 721%
|
(10 954)
+7%
|
(2 076)
+81%
|
18 793
N/A
|
16 808
-11%
|
13 901
-17%
|
4 894
-65%
|
(1 358)
N/A
|
(20 844)
-1 435%
|
(22 017)
-6%
|
(15 918)
+28%
|
(14 036)
+12%
|
3 142
N/A
|
9 904
+215%
|
5 616
-43%
|
2 591
-54%
|
(5 822)
N/A
|
(10 152)
-74%
|
8 427
N/A
|
(2 480)
N/A
|
(781)
+69%
|
(5 473)
-601%
|
(28 572)
-422%
|
(3 769)
+87%
|
(5 975)
-59%
|
1 370
N/A
|
27 230
+1 887%
|
(3 386)
N/A
|
14 420
N/A
|
(4 767)
N/A
|
(12 946)
-172%
|
6 024
N/A
|
(9 331)
N/A
|
24 337
N/A
|
(5 280)
N/A
|
4 504
N/A
|
1 809
-60%
|
(6 812)
N/A
|
9 242
N/A
|
1 813
-80%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
3 715
N/A
|
2 473
-33%
|
(19 114)
N/A
|
(9 784)
+49%
|
(10 092)
-3%
|
(6 111)
+39%
|
12 481
N/A
|
(5 862)
N/A
|
(5 097)
+13%
|
(19 483)
-282%
|
(15 990)
+18%
|
(5 803)
+64%
|
(10 334)
-78%
|
(2 479)
+76%
|
(1 863)
+25%
|
(4 817)
-159%
|
132
N/A
|
4 520
+3 324%
|
3 667
-19%
|
385
-90%
|
(5 092)
N/A
|
(8 070)
-58%
|
3 770
N/A
|
7 868
+109%
|
10 572
+34%
|
12 002
+14%
|
(1 527)
N/A
|
3 270
N/A
|
(6 352)
N/A
|
(3 705)
+42%
|
(13 205)
-256%
|
903
N/A
|
14 358
+1 490%
|
17 969
+25%
|
29 297
+63%
|
22 969
-22%
|
19 506
-15%
|
12 888
-34%
|
5 129
-60%
|
(18 590)
N/A
|
(22 989)
-24%
|
(25 133)
-9%
|
(15 728)
+37%
|
3 860
N/A
|
11 965
+210%
|
7 045
-41%
|
1 059
-85%
|
(9 638)
N/A
|
(18 475)
-92%
|
(24 743)
-34%
|
(32 941)
-33%
|
(42 518)
-29%
|
(38 551)
+9%
|
(31 775)
+18%
|
(18 287)
+42%
|
(1 372)
+92%
|
(466)
+66%
|
1 819
N/A
|
6 266
+245%
|
4 792
-24%
|
6 041
+26%
|
8 013
+33%
|
7 358
-8%
|
(4 037)
N/A
|
2 483
N/A
|
(4 902)
N/A
|
(2 971)
+39%
|
(8 914)
-200%
|
(21 367)
-140%
|
(7 559)
+65%
|
(14 448)
-91%
|
|