Leeku Industrial Co Ltd
KRX:025820
Cash Flow Statement
Cash Flow Statement
Leeku Industrial 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 |
3 552
|
6 607
|
3 441
|
772
|
(4 609)
|
(12 292)
|
(11 900)
|
(6 783)
|
(18 918)
|
(18 162)
|
(16 212)
|
(15 370)
|
3 059
|
8 037
|
9 008
|
6 597
|
6 222
|
8 321
|
7 967
|
(645)
|
1 179
|
(2 374)
|
(6 910)
|
(3 069)
|
(8 346)
|
(8 262)
|
(7 518)
|
(6 533)
|
(9 727)
|
(9 593)
|
(6 267)
|
(3 773)
|
2 146
|
(44)
|
(2 197)
|
(2 897)
|
(10 985)
|
(8 844)
|
(4 792)
|
(1 491)
|
4 500
|
6 696
|
5 170
|
4 630
|
11 248
|
10 298
|
8 490
|
5 809
|
(2 631)
|
(3 568)
|
(1 810)
|
(2 751)
|
(3 360)
|
(3 575)
|
(6 335)
|
(4 103)
|
1 896
|
5 826
|
13 646
|
17 945
|
21 054
|
20 067
|
20 989
|
8 283
|
5 721
|
2 899
|
(5 601)
|
2 397
|
656
|
822
|
9 881
|
15 483
|
12 607
|
16 185
|
14 344
|
7 790
|
|
| Depreciation & Amortization |
7 528
|
7 484
|
7 292
|
7 109
|
7 295
|
7 556
|
7 880
|
8 158
|
8 055
|
8 001
|
7 893
|
7 813
|
7 715
|
6 608
|
5 564
|
4 555
|
3 580
|
3 569
|
3 626
|
3 697
|
3 986
|
4 144
|
4 291
|
4 415
|
4 301
|
4 329
|
4 349
|
4 385
|
4 426
|
4 446
|
4 457
|
4 449
|
4 440
|
4 424
|
4 408
|
4 433
|
4 712
|
4 770
|
4 827
|
4 866
|
4 680
|
4 665
|
4 681
|
4 660
|
4 651
|
4 729
|
4 775
|
4 841
|
4 852
|
4 882
|
4 940
|
5 005
|
5 090
|
5 142
|
5 173
|
5 225
|
5 210
|
5 239
|
5 252
|
5 202
|
5 206
|
5 187
|
5 183
|
5 211
|
5 233
|
5 247
|
5 308
|
5 384
|
5 459
|
5 511
|
5 536
|
5 553
|
5 554
|
5 551
|
5 527
|
5 491
|
|
| Change in Deffered Taxes |
(144)
|
508
|
363
|
(42)
|
507
|
(495)
|
(630)
|
561
|
(3 532)
|
(28)
|
222
|
(901)
|
846
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
(2 407)
|
(9 606)
|
(10 166)
|
(11 112)
|
(4 750)
|
2 165
|
7 247
|
1 860
|
23 842
|
11 489
|
20 023
|
24 474
|
(1 577)
|
11 695
|
1 995
|
1 899
|
3 946
|
5 155
|
4 260
|
13 559
|
7 320
|
5 793
|
5 429
|
(2 773)
|
4 001
|
2 411
|
576
|
2 338
|
5 723
|
6 815
|
7 586
|
8 078
|
2 754
|
4 717
|
3 557
|
2 949
|
9 526
|
9 319
|
8 925
|
7 856
|
7 151
|
7 773
|
10 002
|
12 238
|
6 008
|
3 997
|
3 826
|
1 804
|
3 848
|
4 594
|
4 180
|
4 181
|
4 958
|
3 734
|
2 188
|
4 359
|
4 937
|
8 083
|
12 570
|
12 447
|
14 305
|
15 528
|
13 114
|
14 303
|
7 721
|
7 692
|
8 465
|
7 059
|
10 186
|
7 369
|
8 951
|
10 964
|
12 179
|
14 321
|
10 964
|
11 318
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(188)
|
(188)
|
(188)
|
(188)
|
0
|
0
|
0
|
124
|
123
|
123
|
123
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 712
|
3 075
|
4 661
|
6 444
|
6 555
|
7 214
|
7 806
|
7 718
|
8 003
|
7 982
|
7 726
|
7 965
|
7 447
|
7 048
|
6 737
|
6 398
|
6 312
|
6 244
|
6 399
|
6 091
|
6 010
|
5 899
|
5 426
|
5 527
|
5 461
|
5 252
|
5 349
|
5 208
|
5 023
|
4 922
|
4 643
|
4 525
|
4 416
|
4 424
|
4 305
|
4 259
|
4 172
|
4 067
|
4 160
|
4 047
|
4 019
|
3 908
|
3 631
|
3 447
|
3 289
|
3 173
|
3 100
|
3 162
|
3 219
|
3 522
|
4 036
|
4 753
|
5 919
|
7 116
|
7 941
|
8 449
|
8 408
|
8 047
|
7 744
|
7 387
|
6 899
|
6 673
|
6 474
|
|
| Change in Working Capital |
(13 383)
|
(20 759)
|
(17 717)
|
(31 700)
|
(7 621)
|
(9 340)
|
(15 067)
|
3 222
|
(28 339)
|
(1 135)
|
(13 706)
|
(21 751)
|
(20 447)
|
(34 206)
|
(27 521)
|
(23 924)
|
(22 085)
|
(81 855)
|
(70 506)
|
(53 721)
|
(49 929)
|
11 233
|
14 754
|
14 409
|
8 175
|
10 087
|
12 244
|
3 702
|
2 760
|
(3 094)
|
(13 739)
|
(17 762)
|
(10 447)
|
4 555
|
3 812
|
13 975
|
9 444
|
(1 917)
|
(974)
|
(3 072)
|
(7 989)
|
(3 077)
|
(5 606)
|
(13 533)
|
(24 156)
|
(40 655)
|
(24 937)
|
(22 463)
|
(6 708)
|
4 523
|
(9 690)
|
(3 602)
|
(953)
|
(593)
|
5 471
|
(7 520)
|
(19 293)
|
(18 152)
|
(36 437)
|
(30 842)
|
(50 526)
|
(37 917)
|
(58 322)
|
(41 421)
|
(20 364)
|
(43 757)
|
(14 716)
|
(16 172)
|
10 187
|
994
|
(11 595)
|
(11 557)
|
(25 587)
|
(22 231)
|
(8 109)
|
(41 748)
|
|
| Cash from Operating Activities |
(4 854)
N/A
|
(15 768)
-225%
|
(16 787)
-6%
|
(34 974)
-108%
|
(9 179)
+74%
|
(12 406)
-35%
|
(12 472)
-1%
|
7 017
N/A
|
(18 891)
N/A
|
166
N/A
|
(1 778)
N/A
|
(5 734)
-222%
|
(10 404)
-81%
|
(10 067)
+3%
|
(13 104)
-30%
|
(12 767)
+3%
|
(8 338)
+35%
|
(64 811)
-677%
|
(54 655)
+16%
|
(37 112)
+32%
|
(37 443)
-1%
|
18 796
N/A
|
17 565
-7%
|
12 984
-26%
|
8 130
-37%
|
8 566
+5%
|
9 651
+13%
|
3 891
-60%
|
3 182
-18%
|
(1 427)
N/A
|
(7 964)
-458%
|
(9 009)
-13%
|
(1 108)
+88%
|
13 651
N/A
|
9 579
-30%
|
18 459
+93%
|
12 699
-31%
|
3 330
-74%
|
7 990
+140%
|
8 161
+2%
|
8 342
+2%
|
16 058
+92%
|
14 245
-11%
|
7 995
-44%
|
(2 248)
N/A
|
(21 631)
-862%
|
(7 845)
+64%
|
(10 008)
-28%
|
(639)
+94%
|
10 432
N/A
|
(2 380)
N/A
|
2 833
N/A
|
5 735
+102%
|
4 706
-18%
|
6 497
+38%
|
(2 039)
N/A
|
(7 250)
-256%
|
998
N/A
|
(4 969)
N/A
|
4 752
N/A
|
(9 961)
N/A
|
2 866
N/A
|
(19 036)
N/A
|
(13 622)
+28%
|
(1 689)
+88%
|
(27 919)
-1 553%
|
(6 544)
+77%
|
(1 331)
+80%
|
26 488
N/A
|
14 696
-45%
|
12 773
-13%
|
20 443
+60%
|
4 754
-77%
|
13 827
+191%
|
22 726
+64%
|
(17 149)
N/A
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(16 833)
|
(16 061)
|
(9 774)
|
(5 814)
|
(4 928)
|
(4 621)
|
(2 205)
|
(2 264)
|
(1 688)
|
(1 419)
|
(1 161)
|
(765)
|
(1 392)
|
(2 966)
|
(3 669)
|
(4 290)
|
(4 724)
|
(4 368)
|
(5 290)
|
(7 968)
|
(9 949)
|
(9 479)
|
(9 255)
|
(6 355)
|
(3 792)
|
(3 678)
|
(2 874)
|
(2 997)
|
(3 260)
|
(3 585)
|
(3 721)
|
(3 745)
|
(3 692)
|
(3 287)
|
(3 479)
|
(3 944)
|
(4 610)
|
(4 703)
|
(4 451)
|
(4 436)
|
(3 350)
|
(3 373)
|
(4 626)
|
(5 244)
|
(5 468)
|
(4 797)
|
(4 030)
|
(3 459)
|
(4 762)
|
(5 077)
|
(4 284)
|
(4 218)
|
(3 019)
|
(2 492)
|
(2 182)
|
(1 439)
|
(789)
|
(859)
|
(1 014)
|
(1 118)
|
(1 566)
|
(2 729)
|
(3 567)
|
(3 743)
|
(5 091)
|
(4 572)
|
(4 926)
|
(4 969)
|
(3 537)
|
(3 335)
|
(2 001)
|
(1 765)
|
(1 558)
|
(1 150)
|
(2 527)
|
(4 695)
|
|
| Other Items |
1 038
|
15 973
|
17 114
|
17 410
|
17 226
|
2 966
|
2 295
|
678
|
539
|
(658)
|
(3 186)
|
(1 635)
|
1 175
|
2 682
|
6 337
|
5 127
|
5 703
|
4 783
|
3 392
|
3 049
|
(484)
|
1 032
|
3 230
|
2 698
|
3 727
|
2 643
|
4 622
|
4 866
|
9 343
|
9 816
|
5 454
|
5 818
|
4 425
|
2 765
|
3 554
|
5 232
|
6 711
|
8 306
|
7 999
|
13 413
|
5 350
|
3 247
|
3 207
|
(4 641)
|
20 997
|
22 791
|
23 350
|
23 670
|
1 674
|
1 625
|
1 013
|
1 677
|
589
|
636
|
1 712
|
773
|
(698)
|
(834)
|
(1 867)
|
(1 399)
|
904
|
(741)
|
(353)
|
1 978
|
(141)
|
(1 944)
|
(2 705)
|
(4 934)
|
(3 239)
|
(49)
|
454
|
389
|
51
|
88
|
179
|
347
|
|
| Cash from Investing Activities |
(15 795)
N/A
|
(88)
+99%
|
7 340
N/A
|
11 596
+58%
|
12 299
+6%
|
(1 654)
N/A
|
91
N/A
|
(1 585)
N/A
|
(1 149)
+28%
|
(2 077)
-81%
|
(4 347)
-109%
|
(2 400)
+45%
|
(217)
+91%
|
(284)
-31%
|
2 667
N/A
|
837
-69%
|
978
+17%
|
414
-58%
|
(1 898)
N/A
|
(4 920)
-159%
|
(10 432)
-112%
|
(8 445)
+19%
|
(6 024)
+29%
|
(3 656)
+39%
|
(66)
+98%
|
(1 038)
-1 473%
|
1 747
N/A
|
1 868
+7%
|
6 083
+226%
|
6 232
+2%
|
1 733
-72%
|
2 074
+20%
|
733
-65%
|
(522)
N/A
|
75
N/A
|
1 287
+1 616%
|
2 101
+63%
|
3 603
+71%
|
3 547
-2%
|
8 977
+153%
|
2 000
-78%
|
(126)
N/A
|
(1 418)
-1 025%
|
(9 885)
-597%
|
15 529
N/A
|
17 994
+16%
|
19 319
+7%
|
20 211
+5%
|
(3 089)
N/A
|
(3 453)
-12%
|
(3 271)
+5%
|
(2 543)
+22%
|
(2 430)
+4%
|
(1 856)
+24%
|
(470)
+75%
|
(666)
-42%
|
(1 486)
-123%
|
(1 692)
-14%
|
(2 880)
-70%
|
(2 515)
+13%
|
(662)
+74%
|
(3 469)
-424%
|
(3 920)
-13%
|
(1 765)
+55%
|
(5 232)
-196%
|
(6 515)
-25%
|
(7 631)
-17%
|
(9 902)
-30%
|
(6 776)
+32%
|
(3 384)
+50%
|
(1 547)
+54%
|
(1 376)
+11%
|
(1 507)
-10%
|
(1 062)
+30%
|
(2 348)
-121%
|
(4 348)
-85%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
1 897
|
0
|
1 901
|
14 615
|
12 718
|
0
|
12 714
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 Issuance of Debt |
20 110
|
16 578
|
9 335
|
10 603
|
(14 087)
|
6 541
|
2 459
|
(5 524)
|
25 686
|
(1 531)
|
5 672
|
9 297
|
6 503
|
12 555
|
16 398
|
18 699
|
13 816
|
66 470
|
52 883
|
41 290
|
43 355
|
(9 690)
|
(11 013)
|
(13 550)
|
(4 852)
|
(8 889)
|
(10 976)
|
(4 873)
|
(12 152)
|
(4 968)
|
4 174
|
5 346
|
(778)
|
(13 671)
|
(9 543)
|
(19 773)
|
(13 755)
|
(6 824)
|
(12 236)
|
(13 800)
|
(10 923)
|
(16 278)
|
(10 758)
|
1 201
|
(10 489)
|
5 582
|
(8 407)
|
(6 658)
|
5 375
|
(3 507)
|
6 407
|
(2 181)
|
(3 774)
|
(3 961)
|
(4 766)
|
3 728
|
9 253
|
5 139
|
10 189
|
(959)
|
12 849
|
(1 533)
|
21 296
|
17 461
|
9 344
|
36 958
|
17 532
|
12 966
|
(18 024)
|
(8 505)
|
(9 264)
|
(16 462)
|
2 206
|
(9 366)
|
(17 127)
|
24 703
|
|
| Cash Paid for Dividends |
(888)
|
(888)
|
(746)
|
(746)
|
(746)
|
(746)
|
(1 084)
|
(1 084)
|
(1 084)
|
0
|
(1 003)
|
(1 003)
|
(1 003)
|
0
|
(1 338)
|
(1 338)
|
(1 338)
|
0
|
(1 672)
|
(1 672)
|
(1 672)
|
0
|
(1 003)
|
(1 003)
|
(1 003)
|
(1 003)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(669)
|
(669)
|
(669)
|
0
|
0
|
0
|
0
|
0
|
(1 672)
|
(1 672)
|
(1 672)
|
0
|
(2 675)
|
(2 675)
|
(2 675)
|
0
|
0
|
0
|
0
|
0
|
(1 003)
|
(1 003)
|
(1 003)
|
0
|
(1 003)
|
(1 003)
|
(1 003)
|
0
|
(1 672)
|
(1 672)
|
(1 672)
|
0
|
(1 672)
|
(1 672)
|
(1 672)
|
0
|
(1 672)
|
(1 672)
|
(1 672)
|
0
|
(1 672)
|
(1 672)
|
|
| Other |
0
|
0
|
(7)
|
(102)
|
(102)
|
0
|
(778)
|
0
|
0
|
0
|
683
|
0
|
0
|
0
|
0
|
0
|
628
|
0
|
0
|
0
|
646
|
0
|
0
|
0
|
212
|
0
|
217
|
217
|
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
|
15
|
15
|
15
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
21 119
N/A
|
17 586
-17%
|
10 482
-40%
|
24 370
+132%
|
(2 217)
N/A
|
18 412
N/A
|
13 311
-28%
|
(6 607)
N/A
|
24 603
N/A
|
(2 614)
N/A
|
5 353
N/A
|
8 293
+55%
|
5 500
-34%
|
11 552
+110%
|
15 060
+30%
|
17 363
+15%
|
13 107
-25%
|
65 761
+402%
|
51 840
-21%
|
40 246
-22%
|
42 329
+5%
|
(10 716)
N/A
|
(11 370)
-6%
|
(13 907)
-22%
|
(5 643)
+59%
|
(9 680)
-72%
|
(10 759)
-11%
|
(4 656)
+57%
|
(12 147)
-161%
|
(4 963)
+59%
|
4 174
N/A
|
5 346
+28%
|
(778)
N/A
|
(13 671)
-1 657%
|
(10 212)
+25%
|
(20 442)
-100%
|
(14 423)
+29%
|
(7 492)
+48%
|
(12 235)
-63%
|
(13 799)
-13%
|
(10 923)
+21%
|
(16 278)
-49%
|
(12 430)
+24%
|
(471)
+96%
|
(12 161)
-2 482%
|
3 910
N/A
|
(11 083)
N/A
|
(9 333)
+16%
|
2 700
N/A
|
(6 182)
N/A
|
6 408
N/A
|
(2 181)
N/A
|
(3 774)
-73%
|
(3 961)
-5%
|
(5 754)
-45%
|
2 740
N/A
|
8 264
+202%
|
4 150
-50%
|
9 184
+121%
|
(1 963)
N/A
|
11 845
N/A
|
(2 536)
N/A
|
19 624
N/A
|
15 789
-20%
|
7 672
-51%
|
35 286
+360%
|
15 860
-55%
|
11 294
-29%
|
(19 696)
N/A
|
(10 177)
+48%
|
(10 936)
-7%
|
(18 134)
-66%
|
534
N/A
|
(11 038)
N/A
|
(18 799)
-70%
|
23 031
N/A
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(18)
|
3
|
(61)
|
(2)
|
0
|
(6)
|
170
|
0
|
33
|
(10)
|
(115)
|
(8)
|
(24)
|
17
|
(8)
|
(16)
|
(30)
|
(47)
|
(2)
|
0
|
13
|
30
|
(7)
|
2
|
(20)
|
(13)
|
(7)
|
19
|
35
|
23
|
30
|
(11)
|
(11)
|
(6)
|
(29)
|
(3)
|
8
|
(15)
|
11
|
(2)
|
(3)
|
(2)
|
(2)
|
(1)
|
(4)
|
4
|
(1)
|
(0)
|
(49)
|
153
|
97
|
(1 302)
|
(1 295)
|
(1 458)
|
(1 443)
|
(2)
|
71
|
(13)
|
37
|
66
|
(180)
|
(143)
|
87
|
|
| Net Change in Cash |
470
N/A
|
1 730
+268%
|
1 035
-40%
|
992
-4%
|
903
-9%
|
4 352
+382%
|
930
-79%
|
(1 175)
N/A
|
4 563
N/A
|
(4 525)
N/A
|
(772)
+83%
|
159
N/A
|
(5 121)
N/A
|
1 183
N/A
|
4 626
+291%
|
5 372
+16%
|
5 745
+7%
|
1 364
-76%
|
(4 719)
N/A
|
(1 616)
+66%
|
(5 546)
-243%
|
(332)
+94%
|
161
N/A
|
(4 694)
N/A
|
2 413
N/A
|
(2 176)
N/A
|
656
N/A
|
1 095
+67%
|
(2 898)
N/A
|
(188)
+94%
|
(2 104)
-1 019%
|
(1 591)
+24%
|
(1 153)
+28%
|
(529)
+54%
|
(528)
+0%
|
(703)
-33%
|
379
N/A
|
(579)
N/A
|
(711)
-23%
|
3 332
N/A
|
(562)
N/A
|
(311)
+45%
|
420
N/A
|
(2 331)
N/A
|
1 109
N/A
|
262
-76%
|
385
+47%
|
841
+118%
|
(1 031)
N/A
|
805
N/A
|
742
-8%
|
(1 880)
N/A
|
(471)
+75%
|
(1 114)
-137%
|
271
N/A
|
33
-88%
|
(473)
N/A
|
3 452
N/A
|
1 340
-61%
|
273
-80%
|
1 222
+347%
|
(3 189)
N/A
|
(3 180)
+0%
|
499
N/A
|
(550)
N/A
|
(444)
+19%
|
227
N/A
|
(1 382)
N/A
|
14
N/A
|
1 206
+8 582%
|
276
-77%
|
971
+251%
|
3 846
+296%
|
1 547
-60%
|
1 436
-7%
|
1 620
+13%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(21 687)
N/A
|
(31 829)
-47%
|
(26 561)
+17%
|
(40 788)
-54%
|
(14 107)
+65%
|
(17 027)
-21%
|
(14 677)
+14%
|
4 753
N/A
|
(20 579)
N/A
|
(1 253)
+94%
|
(2 939)
-135%
|
(6 499)
-121%
|
(11 796)
-82%
|
(13 033)
-10%
|
(16 773)
-29%
|
(17 057)
-2%
|
(13 062)
+23%
|
(69 179)
-430%
|
(59 945)
+13%
|
(45 080)
+25%
|
(47 392)
-5%
|
9 317
N/A
|
8 310
-11%
|
6 629
-20%
|
4 338
-35%
|
4 888
+13%
|
6 777
+39%
|
894
-87%
|
(78)
N/A
|
(5 012)
-6 326%
|
(11 685)
-133%
|
(12 754)
-9%
|
(4 800)
+62%
|
10 364
N/A
|
6 100
-41%
|
14 515
+138%
|
8 089
-44%
|
(1 373)
N/A
|
3 539
N/A
|
3 725
+5%
|
4 992
+34%
|
12 685
+154%
|
9 619
-24%
|
2 751
-71%
|
(7 716)
N/A
|
(26 428)
-243%
|
(11 875)
+55%
|
(13 467)
-13%
|
(5 401)
+60%
|
5 355
N/A
|
(6 664)
N/A
|
(1 385)
+79%
|
2 716
N/A
|
2 214
-18%
|
4 315
+95%
|
(3 478)
N/A
|
(8 039)
-131%
|
138
N/A
|
(5 983)
N/A
|
3 635
N/A
|
(11 527)
N/A
|
137
N/A
|
(22 603)
N/A
|
(17 365)
+23%
|
(6 780)
+61%
|
(32 491)
-379%
|
(11 470)
+65%
|
(6 299)
+45%
|
22 950
N/A
|
11 361
-50%
|
10 772
-5%
|
18 678
+73%
|
3 196
-83%
|
12 677
+297%
|
20 199
+59%
|
(21 844)
N/A
|
|