Duksung Co Ltd
KRX:004830
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Duksung Co Ltd
KRX:004830
|
KR |
|
C
|
Compagnie Financiere Richemont SA
OTC:CFRHF
|
CH |
|
P
|
PENN Entertainment Inc
SWB:PN1
|
US |
|
A
|
AlphaVest Acquisition Corp
NASDAQ:ATMV
|
US |
|
Ryoyu Systems Co Ltd
TSE:4685
|
JP |
|
XMReality AB (publ)
OTC:XMMRF
|
SE |
|
G
|
Goldstorm Metals Corp
XTSX:GSTM
|
CA |
|
Top Glove Corporation Bhd
OTC:TGLVY
|
MY |
|
M
|
MNRB Holdings Bhd
KLSE:MNRB
|
MY |
|
A
|
AG Anadolu Grubu Holding AS
IST:AGHOL.E
|
TR |
|
Indofood Sukses Makmur Tbk PT
OTC:PIFMF
|
ID |
|
Kemper Corp
NYSE:KMPR
|
US |
|
E
|
Emerson Electric Co
BMV:EMR
|
US |
|
Encres Dubuit SA
PAR:ALDUB
|
FR |
|
S
|
Solteq Oyj
OMXH:SOLTEQ
|
FI |
Cash Flow Statement
Cash Flow Statement
Duksung Co Ltd
| 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 | 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 |
2 156
|
4 240
|
4 833
|
3 926
|
1 222
|
(673)
|
(224)
|
(793)
|
386
|
872
|
239
|
1 727
|
526
|
2 631
|
3 341
|
2 550
|
3 537
|
1 549
|
2 029
|
2 381
|
(2 376)
|
(2 057)
|
(72)
|
1 979
|
3 220
|
4 453
|
3 187
|
4 383
|
4 167
|
1 731
|
1 239
|
760
|
97
|
1 118
|
1 497
|
522
|
849
|
1 489
|
1 575
|
2 942
|
2 972
|
1 950
|
2 577
|
523
|
(847)
|
(1 473)
|
(2 733)
|
(2 022)
|
(1 249)
|
(859)
|
(709)
|
185
|
1 706
|
2 465
|
4 119
|
3 622
|
5 080
|
5 447
|
4 374
|
5 923
|
5 219
|
5 574
|
6 015
|
2 515
|
2 213
|
2 857
|
2 802
|
5 634
|
5 108
|
5 474
|
5 790
|
6 800
|
7 559
|
6 443
|
7 815
|
|
| Depreciation & Amortization |
2 094
|
2 003
|
1 976
|
1 878
|
1 757
|
1 698
|
1 696
|
1 691
|
1 707
|
1 791
|
1 770
|
1 787
|
1 827
|
1 788
|
1 749
|
1 673
|
1 846
|
1 477
|
1 474
|
1 437
|
(594)
|
(146)
|
298
|
1 766
|
1 752
|
1 834
|
1 909
|
2 032
|
2 127
|
2 114
|
2 127
|
2 088
|
2 105
|
2 142
|
2 175
|
2 225
|
2 249
|
2 260
|
2 265
|
2 300
|
2 329
|
2 343
|
2 337
|
2 543
|
2 805
|
3 050
|
3 304
|
3 326
|
3 301
|
3 530
|
3 664
|
3 815
|
3 927
|
3 862
|
3 870
|
3 856
|
3 934
|
3 965
|
4 028
|
4 083
|
4 085
|
4 093
|
4 107
|
4 044
|
3 906
|
3 751
|
3 570
|
3 419
|
3 329
|
3 251
|
3 182
|
3 229
|
3 376
|
3 631
|
3 875
|
|
| Change in Deffered Taxes |
(376)
|
0
|
(253)
|
(81)
|
(474)
|
0
|
(490)
|
(363)
|
(556)
|
(632)
|
(719)
|
(1 304)
|
(171)
|
(215)
|
126
|
415
|
(67)
|
18
|
285
|
20
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
(4 298)
|
(4 200)
|
(3 895)
|
(3 834)
|
1 297
|
1 527
|
518
|
573
|
363
|
31
|
962
|
278
|
1 732
|
323
|
814
|
609
|
(1 522)
|
(191)
|
(2 292)
|
(1 000)
|
860
|
1 126
|
2 188
|
2 660
|
2 289
|
2 910
|
2 453
|
2 871
|
3 801
|
3 535
|
2 766
|
1 942
|
977
|
674
|
1 202
|
1 181
|
1 672
|
2 000
|
2 373
|
1 516
|
1 328
|
1 095
|
116
|
1 365
|
1 276
|
644
|
1 321
|
1 134
|
887
|
1 334
|
1 037
|
890
|
1 291
|
1 652
|
2 744
|
2 617
|
1 749
|
1 246
|
472
|
842
|
2 170
|
2 387
|
2 656
|
5 236
|
4 322
|
4 014
|
3 583
|
361
|
896
|
1 711
|
3 153
|
3 745
|
3 304
|
4 118
|
1 508
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
26
|
263
|
485
|
390
|
393
|
1 135
|
1 170
|
1 489
|
1 899
|
1 502
|
1 467
|
1 476
|
1 174
|
803
|
758
|
710
|
709
|
704
|
680
|
656
|
701
|
755
|
1 173
|
1 156
|
996
|
592
|
34
|
(82)
|
(77)
|
3
|
4
|
9
|
18
|
64
|
59
|
46
|
433
|
973
|
1 395
|
1 257
|
2 603
|
4 133
|
4 555
|
4 695
|
2 964
|
883
|
202
|
461
|
515
|
1 359
|
1 800
|
1 760
|
2 319
|
2 225
|
2 213
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
189
|
497
|
673
|
754
|
704
|
701
|
791
|
931
|
955
|
971
|
939
|
641
|
822
|
511
|
423
|
580
|
269
|
531
|
523
|
605
|
702
|
635
|
664
|
676
|
723
|
712
|
748
|
847
|
891
|
915
|
939
|
876
|
855
|
838
|
789
|
756
|
695
|
650
|
608
|
320
|
501
|
315
|
350
|
696
|
733
|
1 141
|
1 279
|
1 434
|
1 414
|
1 371
|
1 378
|
1 300
|
1 251
|
1 217
|
1 200
|
|
| Change in Working Capital |
(1 161)
|
(1 523)
|
(2 956)
|
(5 275)
|
(3 999)
|
(5 113)
|
(3 344)
|
(1 773)
|
(3 429)
|
(3 025)
|
(1 364)
|
(2 554)
|
165
|
1 248
|
1 212
|
2 165
|
(837)
|
(113)
|
(3 833)
|
(5 965)
|
7 873
|
9 126
|
5 125
|
(1 041)
|
(2 398)
|
(10 739)
|
(9 267)
|
(8 841)
|
(9 162)
|
(1 128)
|
(776)
|
(883)
|
2 295
|
706
|
1 050
|
1 762
|
(3 786)
|
(2 941)
|
(2 574)
|
(3 467)
|
(2 831)
|
(1 287)
|
9
|
351
|
1 697
|
(2 164)
|
(2 693)
|
(2 938)
|
(753)
|
740
|
(1 916)
|
(2 609)
|
(9 121)
|
(8 390)
|
(5 230)
|
(4 597)
|
(1 665)
|
(2 147)
|
(2 060)
|
(3 552)
|
(3 939)
|
(3 488)
|
(5 068)
|
(2 048)
|
1
|
2 303
|
1 744
|
3 049
|
1 166
|
(2 794)
|
(3 520)
|
(5 758)
|
(8 880)
|
(13 623)
|
(12 321)
|
|
| Cash from Operating Activities |
(1 585)
N/A
|
144
N/A
|
(295)
N/A
|
(3 369)
-1 040%
|
(198)
+94%
|
(2 958)
-1 394%
|
(1 855)
+37%
|
(666)
+64%
|
(1 529)
-130%
|
(964)
+37%
|
889
N/A
|
(66)
N/A
|
4 079
N/A
|
5 776
+42%
|
7 241
+25%
|
7 412
+2%
|
2 957
-60%
|
2 740
-7%
|
(2 337)
N/A
|
(3 127)
-34%
|
5 780
N/A
|
8 065
+40%
|
7 555
-6%
|
5 364
-29%
|
4 863
-9%
|
(1 543)
N/A
|
(1 719)
-11%
|
445
N/A
|
933
+110%
|
6 253
+570%
|
5 356
-14%
|
3 907
-27%
|
5 473
+40%
|
4 640
-15%
|
5 925
+28%
|
5 691
-4%
|
984
-83%
|
2 807
+185%
|
3 640
+30%
|
3 291
-10%
|
3 797
+15%
|
4 101
+8%
|
5 039
+23%
|
4 782
-5%
|
4 931
+3%
|
58
-99%
|
(801)
N/A
|
(501)
+37%
|
2 186
N/A
|
4 745
+117%
|
2 077
-56%
|
2 282
+10%
|
(2 196)
N/A
|
(410)
+81%
|
5 503
N/A
|
5 499
0%
|
9 098
+65%
|
8 511
-6%
|
6 814
-20%
|
7 295
+7%
|
7 535
+3%
|
8 566
+14%
|
7 710
-10%
|
9 748
+26%
|
10 441
+7%
|
12 924
+24%
|
11 699
-9%
|
12 464
+7%
|
10 499
-16%
|
7 642
-27%
|
8 605
+13%
|
8 016
-7%
|
5 359
-33%
|
569
-89%
|
876
+54%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(3 090)
|
(2 888)
|
(2 689)
|
(2 630)
|
(1 437)
|
(1 773)
|
(2 272)
|
(2 247)
|
(2 082)
|
(1 479)
|
(935)
|
(1 307)
|
(1 297)
|
(1 409)
|
(1 077)
|
(771)
|
(1 718)
|
(1 613)
|
(2 026)
|
(2 272)
|
1 000
|
540
|
(1 827)
|
(4 869)
|
(5 671)
|
(6 445)
|
(5 199)
|
(3 755)
|
(3 150)
|
(2 566)
|
(1 755)
|
(2 478)
|
(2 507)
|
(2 110)
|
(2 038)
|
(1 670)
|
(1 627)
|
(2 469)
|
(4 905)
|
(5 646)
|
(6 983)
|
(8 656)
|
(7 684)
|
(6 617)
|
(5 628)
|
(3 228)
|
(3 006)
|
(2 950)
|
(2 708)
|
(3 306)
|
(2 279)
|
(2 297)
|
(2 043)
|
(1 240)
|
(1 302)
|
(1 519)
|
(1 861)
|
(1 931)
|
(1 936)
|
(2 037)
|
(1 802)
|
(2 313)
|
(2 055)
|
(2 465)
|
(10 092)
|
(10 276)
|
(13 861)
|
(15 773)
|
(8 772)
|
(8 497)
|
(6 571)
|
(4 592)
|
(5 767)
|
(6 875)
|
(5 263)
|
|
| Other Items |
6 568
|
3 747
|
1 732
|
5 094
|
(3 284)
|
921
|
702
|
594
|
7 761
|
1 236
|
1 433
|
2 071
|
(5 659)
|
(243)
|
62
|
6 448
|
2 630
|
2 491
|
3 275
|
(2 651)
|
(1 695)
|
(1 916)
|
(2 515)
|
(1 466)
|
(1 635)
|
(1 188)
|
(1 800)
|
(1 235)
|
1 386
|
(1 077)
|
(124)
|
89
|
(3 136)
|
(82)
|
(1 027)
|
(1 338)
|
(405)
|
(420)
|
(961)
|
(1 223)
|
(628)
|
(3 458)
|
(753)
|
747
|
6
|
1 302
|
(395)
|
69
|
(2 061)
|
(364)
|
1 624
|
962
|
269
|
720
|
(1 510)
|
545
|
1 464
|
(4 911)
|
(2 879)
|
(20 385)
|
(17 056)
|
(10 498)
|
(17 084)
|
(2 387)
|
(3 170)
|
(4 199)
|
4 430
|
6 564
|
5 482
|
6 161
|
1 598
|
(2 415)
|
1 560
|
(2 120)
|
(728)
|
|
| Cash from Investing Activities |
3 479
N/A
|
859
-75%
|
(957)
N/A
|
2 464
N/A
|
(4 721)
N/A
|
(852)
+82%
|
(1 571)
-84%
|
(1 653)
-5%
|
5 679
N/A
|
(243)
N/A
|
498
N/A
|
764
+53%
|
(6 957)
N/A
|
(1 651)
+76%
|
(1 015)
+39%
|
5 677
N/A
|
911
-84%
|
878
-4%
|
1 249
+42%
|
(4 923)
N/A
|
(695)
+86%
|
(1 376)
-98%
|
(4 342)
-216%
|
(6 335)
-46%
|
(7 306)
-15%
|
(7 633)
-4%
|
(6 999)
+8%
|
(4 989)
+29%
|
(1 765)
+65%
|
(3 643)
-106%
|
(1 879)
+48%
|
(2 389)
-27%
|
(5 643)
-136%
|
(2 192)
+61%
|
(3 065)
-40%
|
(3 008)
+2%
|
(2 032)
+32%
|
(2 889)
-42%
|
(5 867)
-103%
|
(6 868)
-17%
|
(7 610)
-11%
|
(12 114)
-59%
|
(8 436)
+30%
|
(5 870)
+30%
|
(5 622)
+4%
|
(1 926)
+66%
|
(3 401)
-77%
|
(2 881)
+15%
|
(4 768)
-66%
|
(3 670)
+23%
|
(655)
+82%
|
(1 335)
-104%
|
(1 773)
-33%
|
(520)
+71%
|
(2 812)
-441%
|
(974)
+65%
|
(397)
+59%
|
(6 842)
-1 622%
|
(4 815)
+30%
|
(22 422)
-366%
|
(18 858)
+16%
|
(12 811)
+32%
|
(19 139)
-49%
|
(4 853)
+75%
|
(13 262)
-173%
|
(14 476)
-9%
|
(9 431)
+35%
|
(9 209)
+2%
|
(3 290)
+64%
|
(2 335)
+29%
|
(4 973)
-113%
|
(7 007)
-41%
|
(4 206)
+40%
|
(8 995)
-114%
|
(5 991)
+33%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1 048)
|
0
|
(1 499)
|
0
|
(451)
|
0
|
0
|
(451)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
16 173
|
16 173
|
16 173
|
0
|
0
|
0
|
(2 924)
|
(4 497)
|
(5 000)
|
(5 000)
|
(2 076)
|
(503)
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
4 425
|
(100)
|
(144)
|
239
|
(1 628)
|
2 317
|
3 251
|
3 241
|
2 896
|
2 518
|
1 010
|
336
|
(175)
|
(3 252)
|
(4 698)
|
(4 345)
|
(1 921)
|
448
|
5 079
|
6 038
|
(3 572)
|
(3 407)
|
333
|
4 938
|
5 950
|
9 673
|
5 364
|
3 351
|
1 100
|
(3 891)
|
(4 221)
|
(2 644)
|
(2 785)
|
(2 135)
|
(674)
|
(2 732)
|
2 269
|
1 908
|
4 379
|
5 717
|
2 396
|
6 369
|
2 606
|
1 299
|
1 549
|
1 832
|
1 682
|
175
|
926
|
(2 398)
|
(1 878)
|
(146)
|
1 624
|
6 099
|
3 218
|
472
|
(3 526)
|
(6 746)
|
(7 062)
|
(5 520)
|
(2 237)
|
(9 049)
|
648
|
3 887
|
6 589
|
9 002
|
2 570
|
(841)
|
(6 941)
|
(5 749)
|
(3 622)
|
(3 790)
|
(568)
|
6 176
|
18 362
|
|
| Cash Paid for Dividends |
(634)
|
0
|
(634)
|
(634)
|
(634)
|
0
|
(321)
|
(321)
|
(320)
|
(635)
|
(314)
|
(314)
|
(314)
|
0
|
(317)
|
(317)
|
(317)
|
(317)
|
(626)
|
0
|
(317)
|
(317)
|
(317)
|
(317)
|
0
|
(704)
|
(704)
|
(704)
|
(704)
|
(704)
|
(704)
|
(704)
|
(1 407)
|
(704)
|
(704)
|
(704)
|
0
|
(317)
|
(317)
|
(317)
|
(1 020)
|
(704)
|
(704)
|
(704)
|
0
|
(317)
|
(317)
|
(317)
|
(633)
|
(317)
|
(317)
|
(317)
|
(317)
|
(317)
|
(317)
|
(317)
|
(704)
|
(704)
|
(704)
|
(704)
|
(735)
|
(735)
|
(735)
|
(735)
|
0
|
(710)
|
(710)
|
(710)
|
0
|
(690)
|
(690)
|
(690)
|
0
|
(1 536)
|
(1 536)
|
|
| Other |
0
|
(1 848)
|
0
|
0
|
0
|
0
|
0
|
(35)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5 190
|
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
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
3 791
N/A
|
(2 519)
N/A
|
(238)
+91%
|
(332)
-39%
|
(2 262)
-582%
|
3 911
N/A
|
2 930
-25%
|
2 885
-2%
|
1 527
-47%
|
835
-45%
|
(803)
N/A
|
(992)
-23%
|
(940)
+5%
|
(3 703)
-294%
|
(5 014)
-35%
|
(5 112)
-2%
|
2 953
N/A
|
132
-96%
|
4 503
+3 324%
|
6 038
+34%
|
(3 889)
N/A
|
(3 723)
+4%
|
16
N/A
|
4 621
+28 602%
|
5 950
+29%
|
8 969
+51%
|
4 660
-48%
|
2 647
-43%
|
396
-85%
|
(4 594)
N/A
|
(4 924)
-7%
|
(3 347)
+32%
|
(4 192)
-25%
|
(2 839)
+32%
|
(1 378)
+51%
|
(3 436)
-149%
|
2 270
N/A
|
1 592
-30%
|
4 062
+155%
|
5 400
+33%
|
1 376
-75%
|
5 665
+312%
|
1 902
-66%
|
595
-69%
|
1 549
+160%
|
1 516
-2%
|
1 366
-10%
|
(142)
N/A
|
293
N/A
|
(2 715)
N/A
|
(2 195)
+19%
|
(463)
+79%
|
1 307
N/A
|
5 782
+342%
|
2 902
-50%
|
155
-95%
|
(4 230)
N/A
|
8 724
N/A
|
8 407
-4%
|
9 949
+18%
|
13 201
+33%
|
(9 784)
N/A
|
(87)
+99%
|
227
N/A
|
2 091
+819%
|
3 292
+57%
|
(3 139)
N/A
|
(3 627)
-16%
|
(8 153)
-125%
|
(6 438)
+21%
|
(4 312)
+33%
|
(4 479)
-4%
|
(1 257)
+72%
|
4 639
N/A
|
16 826
+263%
|
|
| 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
|
(18)
|
(28)
|
(94)
|
(244)
|
(160)
|
(118)
|
(237)
|
(14)
|
(38)
|
(198)
|
12
|
(43)
|
(74)
|
63
|
59
|
(8)
|
(74)
|
(96)
|
(191)
|
(2)
|
(10)
|
85
|
7 714
|
(173)
|
(118)
|
(157)
|
(7 709)
|
(31)
|
(1)
|
(57)
|
(25)
|
(3)
|
4
|
9
|
(100)
|
(285)
|
(246)
|
(212)
|
(3)
|
237
|
212
|
362
|
435
|
18
|
51
|
(179)
|
(305)
|
(20)
|
(12)
|
82
|
(149)
|
225
|
135
|
(53)
|
174
|
|
| Net Change in Cash |
5 685
N/A
|
(1 517)
N/A
|
(1 491)
+2%
|
(1 237)
+17%
|
(7 181)
-481%
|
101
N/A
|
(495)
N/A
|
567
N/A
|
5 677
+901%
|
(372)
N/A
|
584
N/A
|
(293)
N/A
|
(3 818)
-1 202%
|
421
N/A
|
1 212
+188%
|
7 977
+558%
|
6 821
-14%
|
3 750
-45%
|
3 416
-9%
|
(2 012)
N/A
|
1 177
N/A
|
2 939
+150%
|
3 135
+7%
|
3 406
+9%
|
3 348
-2%
|
(325)
N/A
|
(4 295)
-1 221%
|
(1 911)
+56%
|
(473)
+75%
|
(2 183)
-361%
|
(1 435)
+34%
|
(1 872)
-30%
|
(4 435)
-137%
|
(328)
+93%
|
1 541
N/A
|
(761)
N/A
|
1 148
N/A
|
1 415
+23%
|
1 645
+16%
|
1 821
+11%
|
(2 448)
N/A
|
(2 263)
+8%
|
6 218
N/A
|
(666)
N/A
|
740
N/A
|
(508)
N/A
|
(10 546)
-1 975%
|
(3 555)
+66%
|
(2 290)
+36%
|
(1 697)
+26%
|
(798)
+53%
|
481
N/A
|
(2 658)
N/A
|
4 861
N/A
|
5 493
+13%
|
4 395
-20%
|
4 225
-4%
|
10 181
+141%
|
10 403
+2%
|
(4 940)
N/A
|
2 089
N/A
|
(13 668)
N/A
|
(11 080)
+19%
|
5 141
N/A
|
(678)
N/A
|
1 562
N/A
|
(1 177)
N/A
|
(392)
+67%
|
(956)
-144%
|
(1 050)
-10%
|
(828)
+21%
|
(3 245)
-292%
|
30
N/A
|
(3 840)
N/A
|
11 884
N/A
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(4 675)
N/A
|
(2 744)
+41%
|
(2 984)
-9%
|
(5 999)
-101%
|
(1 635)
+73%
|
(4 731)
-189%
|
(4 127)
+13%
|
(2 913)
+29%
|
(3 611)
-24%
|
(2 443)
+32%
|
(47)
+98%
|
(1 372)
-2 832%
|
2 782
N/A
|
4 367
+57%
|
6 164
+41%
|
6 641
+8%
|
1 239
-81%
|
1 127
-9%
|
(4 362)
N/A
|
(5 399)
-24%
|
6 779
N/A
|
8 605
+27%
|
5 728
-33%
|
495
-91%
|
(807)
N/A
|
(7 987)
-889%
|
(6 918)
+13%
|
(3 310)
+52%
|
(2 217)
+33%
|
3 686
N/A
|
3 601
-2%
|
1 429
-60%
|
2 966
+108%
|
2 530
-15%
|
3 887
+54%
|
4 021
+3%
|
(643)
N/A
|
338
N/A
|
(1 266)
N/A
|
(2 355)
-86%
|
(3 186)
-35%
|
(4 555)
-43%
|
(2 645)
+42%
|
(1 835)
+31%
|
(697)
+62%
|
(3 170)
-355%
|
(3 807)
-20%
|
(3 451)
+9%
|
(522)
+85%
|
1 439
N/A
|
(202)
N/A
|
(15)
+93%
|
(4 239)
-28 158%
|
(1 650)
+61%
|
4 201
N/A
|
3 980
-5%
|
7 237
+82%
|
6 580
-9%
|
4 878
-26%
|
5 259
+8%
|
5 733
+9%
|
6 253
+9%
|
5 655
-10%
|
7 283
+29%
|
350
-95%
|
2 648
+657%
|
(2 162)
N/A
|
(3 309)
-53%
|
1 727
N/A
|
(855)
N/A
|
2 034
N/A
|
3 424
+68%
|
(408)
N/A
|
(6 306)
-1 445%
|
(4 388)
+30%
|
|