Rifa Co Ltd
KRX:000760
Cash Flow Statement
Cash Flow Statement
Rifa Co Ltd
| Mar-2005 | Jun-2005 | Sep-2005 | Dec-2005 | Mar-2006 | Jun-2006 | 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-2012 | Sep-2012 | Dec-2012 | 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 |
(9 479)
|
(10 775)
|
(13 085)
|
(10 961)
|
(10 224)
|
(7 568)
|
(3 712)
|
(3 605)
|
(6 023)
|
(2 776)
|
(4 200)
|
(4 686)
|
102
|
(2 095)
|
152
|
158
|
(942)
|
(2 803)
|
(4 513)
|
(4 506)
|
9 582
|
10 993
|
11 888
|
13 826
|
8 020
|
2 624
|
1 695
|
1 157
|
(2 109)
|
(2 333)
|
(3 749)
|
(2 890)
|
6 952
|
8 093
|
9 389
|
7 286
|
(2 746)
|
(2 315)
|
(1 630)
|
(117)
|
395
|
137
|
(118)
|
(50)
|
(980)
|
(1 677)
|
(2 966)
|
(3 094)
|
(2 694)
|
(3 201)
|
(1 654)
|
(2 172)
|
(2 359)
|
(2 553)
|
(4 760)
|
(3 941)
|
(4 826)
|
(5 906)
|
(3 669)
|
59 428
|
56 449
|
58 019
|
59 174
|
(3 380)
|
699
|
742
|
(269)
|
(1 149)
|
(1 462)
|
(1 868)
|
(2 103)
|
(1 443)
|
(552)
|
(14)
|
(271)
|
(477)
|
(805)
|
(864)
|
|
| Depreciation & Amortization |
1 362
|
1 301
|
1 618
|
1 324
|
446
|
311
|
(243)
|
(248)
|
259
|
248
|
213
|
204
|
244
|
244
|
259
|
256
|
254
|
258
|
262
|
267
|
294
|
322
|
346
|
367
|
437
|
163
|
321
|
478
|
(4)
|
(5)
|
(5)
|
629
|
605
|
610
|
610
|
603
|
629
|
637
|
675
|
712
|
806
|
866
|
889
|
1 133
|
1 128
|
1 151
|
1 021
|
1 092
|
1 158
|
1 219
|
1 256
|
1 249
|
976
|
1 742
|
784
|
545
|
974
|
154
|
266
|
479
|
301
|
341
|
434
|
273
|
116
|
(33)
|
540
|
555
|
570
|
574
|
546
|
560
|
559
|
557
|
593
|
570
|
525
|
500
|
|
| Change in Deffered Taxes |
1 330
|
1 252
|
980
|
941
|
(924)
|
(972)
|
(652)
|
(573)
|
2 858
|
2 848
|
0
|
0
|
0
|
0
|
0
|
0
|
(34)
|
0
|
(34)
|
(34)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
1 278
|
1 895
|
1 981
|
1 339
|
5 683
|
4 939
|
4 089
|
4 171
|
3 460
|
519
|
903
|
1 312
|
(1 135)
|
1 727
|
1 010
|
1 428
|
1 815
|
2 037
|
3 100
|
2 506
|
(11 079)
|
(11 463)
|
(12 565)
|
(14 186)
|
(3 864)
|
(1 395)
|
533
|
1 381
|
2 140
|
2 251
|
4 242
|
6 501
|
(3 206)
|
(3 520)
|
(5 710)
|
(4 807)
|
4 775
|
3 392
|
3 321
|
2 337
|
2 396
|
2 705
|
2 035
|
2 661
|
2 948
|
2 812
|
4 120
|
4 212
|
3 920
|
4 027
|
2 862
|
3 106
|
3 965
|
3 392
|
5 598
|
5 590
|
5 360
|
5 750
|
2 100
|
(63 234)
|
(60 334)
|
(61 133)
|
(61 002)
|
3 403
|
(243)
|
113
|
472
|
727
|
443
|
685
|
957
|
1 140
|
1 166
|
1 432
|
2 181
|
2 117
|
2 135
|
1 902
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
555
|
325
|
286
|
694
|
(254)
|
(95)
|
(260)
|
438
|
404
|
364
|
6 600
|
6 650
|
6 620
|
5 045
|
(1 393)
|
(1 501)
|
(1 465)
|
45
|
100
|
105
|
315
|
305
|
270
|
269
|
16
|
13
|
10
|
10
|
12
|
18
|
23
|
26
|
14
|
7
|
3
|
(1)
|
2
|
13
|
14
|
2 965
|
6 159
|
6 342
|
6 350
|
3 403
|
9
|
(180)
|
(117)
|
(112)
|
6
|
6
|
(0)
|
(4)
|
15
|
12
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3 003
|
857
|
1 722
|
2 519
|
(83)
|
(60)
|
(148)
|
3 221
|
2 860
|
2 464
|
2 279
|
3 302
|
3 548
|
3 670
|
3 693
|
2 376
|
2 298
|
2 308
|
2 063
|
2 669
|
2 904
|
2 855
|
2 617
|
2 697
|
2 545
|
2 684
|
2 815
|
2 927
|
3 011
|
3 122
|
3 150
|
2 876
|
3 071
|
2 763
|
2 642
|
2 355
|
1 650
|
1 244
|
581
|
478
|
390
|
448
|
673
|
773
|
877
|
938
|
961
|
986
|
1 041
|
1 086
|
1 100
|
1 087
|
1 029
|
977
|
|
| Change in Working Capital |
797
|
(1 440)
|
4 829
|
2 827
|
3 083
|
7 570
|
2 457
|
782
|
(6 100)
|
(8 394)
|
(6 318)
|
(3 739)
|
(267)
|
(1 727)
|
(4 036)
|
(2 128)
|
3 064
|
6 036
|
6 094
|
3 091
|
721
|
(4 756)
|
(3 467)
|
(3 059)
|
(11 227)
|
1 354
|
776
|
(29)
|
(2 780)
|
(3 688)
|
(3 365)
|
(5 607)
|
(9 084)
|
(8 114)
|
(12 970)
|
(11 541)
|
(5 580)
|
(4 458)
|
311
|
2 373
|
(712)
|
(349)
|
(1 574)
|
(3 044)
|
(3 561)
|
(4 798)
|
(5 027)
|
(5 514)
|
(4 373)
|
(3 326)
|
(2 332)
|
(1 615)
|
(446)
|
(503)
|
970
|
1 079
|
2 119
|
1 969
|
(1 635)
|
(1 230)
|
(3 715)
|
(7 319)
|
(6 018)
|
(7 806)
|
(11 435)
|
(8 635)
|
(5 724)
|
(2 614)
|
3 107
|
2 853
|
2 958
|
3 340
|
1 552
|
479
|
(1 606)
|
(1 494)
|
(1 251)
|
1 675
|
|
| Cash from Operating Activities |
(4 712)
N/A
|
(7 767)
-65%
|
(3 678)
+53%
|
(4 530)
-23%
|
(1 937)
+57%
|
4 281
N/A
|
1 939
-55%
|
527
-73%
|
(5 545)
N/A
|
(7 555)
-36%
|
(6 591)
+13%
|
(4 144)
+37%
|
(1 056)
+75%
|
(1 851)
-75%
|
(2 615)
-41%
|
(287)
+89%
|
4 157
N/A
|
5 494
+32%
|
4 909
-11%
|
1 324
-73%
|
(482)
N/A
|
(4 903)
-917%
|
(3 797)
+23%
|
(3 052)
+20%
|
(6 635)
-117%
|
2 746
N/A
|
3 325
+21%
|
2 987
-10%
|
(2 753)
N/A
|
(3 775)
-37%
|
(2 878)
+24%
|
(1 366)
+53%
|
(4 733)
-246%
|
(2 931)
+38%
|
(8 681)
-196%
|
(8 459)
+3%
|
(2 922)
+65%
|
(2 744)
+6%
|
2 677
N/A
|
5 304
+98%
|
2 885
-46%
|
3 359
+16%
|
1 232
-63%
|
700
-43%
|
(465)
N/A
|
(2 512)
-440%
|
(2 851)
-14%
|
(3 304)
-16%
|
(1 989)
+40%
|
(1 281)
+36%
|
132
N/A
|
568
+331%
|
2 135
+276%
|
2 077
-3%
|
2 593
+25%
|
3 273
+26%
|
3 627
+11%
|
1 967
-46%
|
(2 937)
N/A
|
(4 556)
-55%
|
(7 299)
-60%
|
(10 092)
-38%
|
(7 412)
+27%
|
(7 511)
-1%
|
(10 863)
-45%
|
(7 813)
+28%
|
(4 980)
+36%
|
(2 481)
+50%
|
2 658
N/A
|
2 245
-16%
|
2 358
+5%
|
3 597
+53%
|
2 725
-24%
|
2 454
-10%
|
897
-63%
|
716
-20%
|
604
-16%
|
3 212
+432%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(1 438)
|
(922)
|
(796)
|
(323)
|
(229)
|
(82)
|
(45)
|
(45)
|
(267)
|
(513)
|
(586)
|
(719)
|
(516)
|
(263)
|
(220)
|
(100)
|
(225)
|
(737)
|
(723)
|
(855)
|
(930)
|
(409)
|
(389)
|
(255)
|
(677)
|
(114)
|
(129)
|
(132)
|
112
|
127
|
107
|
(33)
|
(358)
|
(854)
|
(952)
|
(690)
|
(437)
|
(493)
|
(1 144)
|
(684)
|
(671)
|
(370)
|
(332)
|
(528)
|
(621)
|
(395)
|
(364)
|
(177)
|
(29)
|
(38)
|
(161)
|
(157)
|
(199)
|
(428)
|
(326)
|
(322)
|
(274)
|
(875)
|
(1 495)
|
(1 605)
|
(2 047)
|
(1 208)
|
(670)
|
(579)
|
(279)
|
(265)
|
(200)
|
(247)
|
(507)
|
(525)
|
(762)
|
(699)
|
(301)
|
(374)
|
(159)
|
(195)
|
(452)
|
(634)
|
|
| Other Items |
(49)
|
198
|
1 425
|
3 045
|
2 338
|
989
|
1 224
|
144
|
3 661
|
4 792
|
4 086
|
3 479
|
(48)
|
13
|
(8)
|
38
|
209
|
75
|
42
|
40
|
(137)
|
(1)
|
40
|
43
|
(217)
|
(617)
|
(1 578)
|
(3 453)
|
976
|
1 692
|
3 549
|
15 917
|
30 558
|
27 914
|
27 917
|
11 023
|
(4 891)
|
(1 648)
|
(2 170)
|
(4 454)
|
(5 064)
|
(5 943)
|
(3 342)
|
(4 152)
|
(3 919)
|
(5 265)
|
(6 259)
|
(5 452)
|
(5 197)
|
(3 330)
|
(8 007)
|
(7 910)
|
(6 875)
|
(6 815)
|
148
|
8 864
|
8 864
|
8 809
|
3 122
|
73 445
|
74 938
|
73 538
|
80 320
|
4 638
|
4 845
|
5 690
|
2 035
|
(1 197)
|
(2 612)
|
(2 931)
|
(2 188)
|
(11 359)
|
(10 544)
|
(9 146)
|
(6 270)
|
2 338
|
1 565
|
(7)
|
|
| Cash from Investing Activities |
(1 487)
N/A
|
(725)
+51%
|
629
N/A
|
2 723
+333%
|
2 108
-23%
|
908
-57%
|
1 178
+30%
|
99
-92%
|
3 394
+3 342%
|
4 278
+26%
|
3 499
-18%
|
2 759
-21%
|
(564)
N/A
|
(250)
+56%
|
(227)
+9%
|
(62)
+73%
|
(15)
+76%
|
(662)
-4 310%
|
(681)
-3%
|
(816)
-20%
|
(1 067)
-31%
|
(410)
+62%
|
(349)
+15%
|
(213)
+39%
|
(893)
-320%
|
(731)
+18%
|
(1 706)
-133%
|
(3 585)
-110%
|
1 088
N/A
|
1 819
+67%
|
3 656
+101%
|
15 885
+335%
|
30 200
+90%
|
27 060
-10%
|
26 965
0%
|
10 333
-62%
|
(5 328)
N/A
|
(2 141)
+60%
|
(3 314)
-55%
|
(5 138)
-55%
|
(5 735)
-12%
|
(6 313)
-10%
|
(3 674)
+42%
|
(4 680)
-27%
|
(4 540)
+3%
|
(5 660)
-25%
|
(6 623)
-17%
|
(5 629)
+15%
|
(5 226)
+7%
|
(3 368)
+36%
|
(8 168)
-143%
|
(8 067)
+1%
|
(7 073)
+12%
|
(7 243)
-2%
|
(178)
+98%
|
8 542
N/A
|
8 590
+1%
|
7 934
-8%
|
1 626
-80%
|
71 840
+4 318%
|
72 891
+1%
|
72 329
-1%
|
79 650
+10%
|
4 059
-95%
|
4 566
+12%
|
5 426
+19%
|
1 835
-66%
|
(1 444)
N/A
|
(3 120)
-116%
|
(3 456)
-11%
|
(2 950)
+15%
|
(12 058)
-309%
|
(10 845)
+10%
|
(9 519)
+12%
|
(6 429)
+32%
|
2 143
N/A
|
1 113
-48%
|
(641)
N/A
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(296)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(30)
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
4 024
|
10 514
|
5 112
|
2 180
|
2 194
|
(7 270)
|
(6 656)
|
(3 954)
|
(829)
|
1 617
|
3 480
|
2 420
|
2 420
|
3 687
|
4 717
|
3 579
|
(4 249)
|
(5 120)
|
(5 514)
|
(4 223)
|
785
|
4 770
|
4 228
|
4 187
|
9 584
|
(1 020)
|
(1 081)
|
2 505
|
1 584
|
3 617
|
(2 148)
|
(13 312)
|
(19 053)
|
(19 878)
|
(12 844)
|
1 110
|
7 740
|
7 645
|
3 409
|
6 092
|
4 486
|
3 010
|
102
|
2 169
|
3 041
|
4 669
|
5 035
|
2 453
|
3 473
|
4 820
|
9 356
|
9 417
|
7 450
|
4 905
|
(1 183)
|
(961)
|
(3 050)
|
(3 329)
|
(3 095)
|
(68 056)
|
(65 740)
|
(65 466)
|
(65 193)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4 000
|
4 000
|
4 000
|
4 000
|
0
|
0
|
0
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
31
|
0
|
33
|
53
|
(9)
|
0
|
(1)
|
18
|
59
|
48
|
92
|
262
|
1 937
|
222
|
192
|
16
|
0
|
(50)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
4 024
N/A
|
10 378
+158%
|
5 112
-51%
|
2 180
-57%
|
2 194
+1%
|
(7 270)
N/A
|
(6 656)
+8%
|
(3 954)
+41%
|
(804)
+80%
|
1 643
N/A
|
3 508
+114%
|
2 468
-30%
|
2 411
-2%
|
3 678
+53%
|
4 717
+28%
|
3 596
-24%
|
(4 190)
N/A
|
(5 072)
-21%
|
(5 422)
-7%
|
(3 961)
+27%
|
2 722
N/A
|
4 991
+83%
|
4 420
-11%
|
4 203
-5%
|
9 584
+128%
|
(1 069)
N/A
|
(1 081)
-1%
|
2 505
N/A
|
1 634
-35%
|
3 617
+121%
|
(2 148)
N/A
|
(13 312)
-520%
|
(19 053)
-43%
|
(19 878)
-4%
|
(12 844)
+35%
|
1 110
N/A
|
7 740
+597%
|
7 645
-1%
|
3 409
-55%
|
6 092
+79%
|
4 486
-26%
|
3 010
-33%
|
102
-97%
|
2 169
+2 027%
|
3 041
+40%
|
4 669
+54%
|
5 035
+8%
|
2 453
-51%
|
3 473
+42%
|
4 820
+39%
|
9 356
+94%
|
9 417
+1%
|
7 450
-21%
|
4 905
-34%
|
(1 183)
N/A
|
(961)
+19%
|
(3 050)
-217%
|
(3 329)
-9%
|
(3 095)
+7%
|
(68 056)
-2 099%
|
(65 740)
+3%
|
(65 466)
+0%
|
(65 193)
+0%
|
0
N/A
|
0
N/A
|
0
N/A
|
(296)
N/A
|
0
N/A
|
(296)
N/A
|
(296)
N/A
|
0
N/A
|
4 000
N/A
|
4 000
N/A
|
4 000
N/A
|
3 970
-1%
|
(30)
N/A
|
(30)
N/A
|
(30)
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(54)
|
(21)
|
55
|
(13)
|
38
|
(0)
|
(81)
|
12
|
12
|
(10)
|
(6)
|
(21)
|
(25)
|
(5)
|
(5)
|
(14)
|
(16)
|
3
|
3
|
1
|
12
|
|
| Net Change in Cash |
(2 175)
N/A
|
1 886
N/A
|
2 063
+9%
|
373
-82%
|
2 365
+535%
|
(2 082)
N/A
|
(3 539)
-70%
|
(3 329)
+6%
|
(2 955)
+11%
|
(1 634)
+45%
|
416
N/A
|
1 083
+161%
|
791
-27%
|
1 577
+99%
|
1 875
+19%
|
3 248
+73%
|
(48)
N/A
|
(239)
-399%
|
(1 194)
-399%
|
(3 452)
-189%
|
1 173
N/A
|
(321)
N/A
|
274
N/A
|
938
+243%
|
2 056
+119%
|
946
-54%
|
538
-43%
|
1 907
+254%
|
(31)
N/A
|
1 661
N/A
|
(1 370)
N/A
|
1 207
N/A
|
6 414
+431%
|
4 250
-34%
|
5 440
+28%
|
2 984
-45%
|
(510)
N/A
|
2 760
N/A
|
2 772
+0%
|
6 258
+126%
|
1 637
-74%
|
55
-97%
|
(2 340)
N/A
|
(1 810)
+23%
|
(1 963)
-8%
|
(3 503)
-78%
|
(4 439)
-27%
|
(6 480)
-46%
|
(3 743)
+42%
|
171
N/A
|
1 320
+671%
|
1 918
+45%
|
2 512
+31%
|
(261)
N/A
|
1 232
N/A
|
10 855
+781%
|
9 166
-16%
|
6 518
-29%
|
(4 427)
N/A
|
(717)
+84%
|
(160)
+78%
|
(3 191)
-1 890%
|
7 046
N/A
|
(3 533)
N/A
|
(6 285)
-78%
|
(2 376)
+62%
|
(3 451)
-45%
|
(4 228)
-23%
|
(779)
+82%
|
(1 532)
-97%
|
(598)
+61%
|
(4 465)
-647%
|
(4 133)
+7%
|
(3 082)
+25%
|
(1 560)
+49%
|
2 833
N/A
|
1 688
-40%
|
2 553
+51%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(6 150)
N/A
|
(8 689)
-41%
|
(4 474)
+49%
|
(4 852)
-8%
|
(2 166)
+55%
|
4 200
N/A
|
1 894
-55%
|
481
-75%
|
(5 812)
N/A
|
(8 068)
-39%
|
(7 178)
+11%
|
(4 863)
+32%
|
(1 572)
+68%
|
(2 114)
-34%
|
(2 834)
-34%
|
(386)
+86%
|
3 932
N/A
|
4 758
+21%
|
4 186
-12%
|
469
-89%
|
(1 412)
N/A
|
(5 312)
-276%
|
(4 186)
+21%
|
(3 307)
+21%
|
(7 312)
-121%
|
2 632
N/A
|
3 196
+21%
|
2 855
-11%
|
(2 641)
N/A
|
(3 648)
-38%
|
(2 771)
+24%
|
(1 399)
+50%
|
(5 091)
-264%
|
(3 785)
+26%
|
(9 633)
-154%
|
(9 149)
+5%
|
(3 359)
+63%
|
(3 237)
+4%
|
1 533
N/A
|
4 620
+201%
|
2 215
-52%
|
2 988
+35%
|
900
-70%
|
172
-81%
|
(1 086)
N/A
|
(2 907)
-168%
|
(3 215)
-11%
|
(3 481)
-8%
|
(2 018)
+42%
|
(1 319)
+35%
|
(29)
+98%
|
411
N/A
|
1 937
+371%
|
1 650
-15%
|
2 267
+37%
|
2 952
+30%
|
3 352
+14%
|
1 092
-67%
|
(4 432)
N/A
|
(6 160)
-39%
|
(9 346)
-52%
|
(11 300)
-21%
|
(8 082)
+28%
|
(8 089)
0%
|
(11 142)
-38%
|
(8 078)
+27%
|
(5 180)
+36%
|
(2 728)
+47%
|
2 151
N/A
|
1 719
-20%
|
1 596
-7%
|
2 899
+82%
|
2 425
-16%
|
2 080
-14%
|
737
-65%
|
521
-29%
|
152
-71%
|
2 578
+1 593%
|
|