Tsuburaya Fields Holdings Inc
OTC:FIELF
Cash Flow Statement
Cash Flow Statement
Tsuburaya Fields Holdings Inc
| Jun-2004 | Dec-2004 | Jun-2005 | Dec-2005 | Jun-2006 | Dec-2006 | Jun-2007 | Dec-2007 | Jun-2008 | Dec-2008 | Jun-2009 | Dec-2009 | 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 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
9 828
|
8 664
|
711
|
(1 848)
|
657
|
3 398
|
(829)
|
(528)
|
(5 746)
|
(920)
|
11 698
|
(2 993)
|
(5 877)
|
1 203
|
10 740
|
13 410
|
10 410
|
5 308
|
1 975
|
8 265
|
9 157
|
4 737
|
7 112
|
9 002
|
4 701
|
13 026
|
12 224
|
9 588
|
11 086
|
3 826
|
2 282
|
5 754
|
7 144
|
11 379
|
13 338
|
901
|
(1 847)
|
(8 173)
|
(9 777)
|
(10 517)
|
(9 563)
|
(6 421)
|
(5 987)
|
(7 386)
|
(7 654)
|
(7 527)
|
(3 395)
|
(26)
|
2 272
|
207
|
(4 626)
|
667
|
(1 645)
|
(297)
|
2 782
|
(2 908)
|
572
|
1 746
|
2 279
|
3 941
|
3 696
|
6 900
|
10 816
|
11 127
|
13 025
|
13 266
|
14 825
|
13 811
|
14 956
|
13 287
|
11 005
|
16 252
|
24 675
|
|
| Depreciation & Amortization |
360
|
499
|
196
|
610
|
(7)
|
(47)
|
(9)
|
21
|
208
|
645
|
(142)
|
(543)
|
265
|
730
|
486
|
2 241
|
2 132
|
2 209
|
2 317
|
2 295
|
2 397
|
2 507
|
2 515
|
2 526
|
2 437
|
2 401
|
2 481
|
2 487
|
2 502
|
2 457
|
2 417
|
2 462
|
2 530
|
2 571
|
2 584
|
2 599
|
2 584
|
2 490
|
2 326
|
2 082
|
1 900
|
1 799
|
1 753
|
1 779
|
1 738
|
1 639
|
1 648
|
1 674
|
1 850
|
1 997
|
2 009
|
1 905
|
1 632
|
1 441
|
1 262
|
1 153
|
1 126
|
1 084
|
1 040
|
989
|
987
|
1 006
|
1 027
|
1 041
|
1 063
|
1 120
|
1 252
|
1 306
|
1 354
|
1 383
|
1 387
|
1 460
|
1 891
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
159
|
0
|
0
|
0
|
226
|
0
|
|
| Other Non-Cash Items |
(29)
|
(63)
|
(227)
|
169
|
(322)
|
(621)
|
527
|
2 104
|
(59)
|
(565)
|
(129)
|
(605)
|
(271)
|
(394)
|
(1 082)
|
(44)
|
75
|
237
|
347
|
323
|
(249)
|
53
|
170
|
903
|
1 196
|
1 020
|
1 049
|
342
|
321
|
(33)
|
(1 059)
|
(422)
|
(326)
|
132
|
1 019
|
495
|
1 269
|
1 511
|
1 543
|
4 554
|
4 789
|
4 915
|
5 052
|
2 028
|
2 132
|
672
|
356
|
(1 031)
|
(1 146)
|
(241)
|
588
|
670
|
699
|
785
|
132
|
412
|
393
|
344
|
425
|
(267)
|
(328)
|
(324)
|
(54)
|
674
|
630
|
438
|
(434)
|
(1 162)
|
(2 036)
|
(2 180)
|
(2 083)
|
(702)
|
836
|
|
| Cash Taxes Paid |
5 902
|
5 170
|
(1 452)
|
351
|
1 131
|
1 295
|
(1 784)
|
(2 412)
|
1 825
|
2 445
|
(3 500)
|
(9 277)
|
3 205
|
3 203
|
7 672
|
5 258
|
5 941
|
5 929
|
7 126
|
7 112
|
3 165
|
1 466
|
(819)
|
(799)
|
2 867
|
4 549
|
5 949
|
5 929
|
3 976
|
3 890
|
1 951
|
1 951
|
2 325
|
2 442
|
3 382
|
3 382
|
1 819
|
1 244
|
688
|
706
|
580
|
838
|
623
|
521
|
38
|
(150)
|
(433)
|
(325)
|
(340)
|
86
|
136
|
143
|
142
|
223
|
217
|
190
|
248
|
118
|
251
|
268
|
646
|
811
|
1 204
|
1 213
|
2 136
|
2 219
|
2 661
|
2 643
|
3 602
|
3 790
|
4 471
|
4 542
|
3 599
|
|
| Cash Interest Paid |
9
|
15
|
0
|
4
|
1
|
31
|
12
|
14
|
2
|
26
|
(7)
|
(61)
|
(2)
|
2
|
(3)
|
25
|
19
|
18
|
17
|
18
|
18
|
18
|
18
|
19
|
16
|
16
|
13
|
10
|
9
|
7
|
6
|
12
|
17
|
22
|
28
|
30
|
31
|
31
|
36
|
41
|
53
|
67
|
75
|
81
|
80
|
80
|
78
|
76
|
74
|
71
|
64
|
59
|
68
|
75
|
84
|
90
|
86
|
82
|
80
|
77
|
78
|
79
|
78
|
79
|
70
|
63
|
59
|
56
|
59
|
69
|
83
|
103
|
136
|
|
| Change in Working Capital |
(6 507)
|
(13 760)
|
(3 985)
|
11 056
|
926
|
(148)
|
6 445
|
(6 954)
|
(3 545)
|
1 486
|
(2 949)
|
6 385
|
(564)
|
4 907
|
(6 436)
|
(7 605)
|
5 252
|
(5 617)
|
(2 609)
|
(868)
|
(17 179)
|
(1 541)
|
(3 218)
|
1 137
|
3 603
|
(8 513)
|
(2 051)
|
3 895
|
2 821
|
3 514
|
52
|
(16 881)
|
(14 836)
|
(5)
|
(4 900)
|
9 359
|
11 873
|
(2 101)
|
(2 681)
|
(3 437)
|
(548)
|
(949)
|
2 377
|
2 483
|
860
|
857
|
2 449
|
1 562
|
6 177
|
2 031
|
2 710
|
(5 663)
|
(7 083)
|
(951)
|
145
|
5 035
|
916
|
500
|
(726)
|
3 331
|
(691)
|
(2 691)
|
(6 917)
|
(281)
|
2 166
|
(2 629)
|
(3 277)
|
(8 392)
|
(11 014)
|
(5 747)
|
(5 783)
|
(8 531)
|
(6 747)
|
|
| Cash from Operating Activities |
3 649
N/A
|
(4 660)
N/A
|
(3 304)
+29%
|
9 987
N/A
|
1 254
-87%
|
2 582
+106%
|
6 134
+138%
|
(5 357)
N/A
|
(9 142)
-71%
|
646
N/A
|
8 478
+1 212%
|
2 244
-74%
|
(6 447)
N/A
|
6 446
N/A
|
3 708
-42%
|
8 002
+116%
|
17 869
+123%
|
2 137
-88%
|
2 030
-5%
|
10 015
+393%
|
(5 874)
N/A
|
5 756
N/A
|
6 579
+14%
|
13 568
+106%
|
11 937
-12%
|
7 934
-34%
|
13 703
+73%
|
16 312
+19%
|
16 730
+3%
|
9 764
-42%
|
3 692
-62%
|
(9 087)
N/A
|
(5 488)
+40%
|
14 077
N/A
|
12 041
-14%
|
13 354
+11%
|
13 879
+4%
|
(6 273)
N/A
|
(8 589)
-37%
|
(7 318)
+15%
|
(3 422)
+53%
|
(656)
+81%
|
3 195
N/A
|
(1 096)
N/A
|
(2 924)
-167%
|
(4 359)
-49%
|
1 058
N/A
|
2 179
+106%
|
9 153
+320%
|
3 994
-56%
|
681
-83%
|
(2 421)
N/A
|
(6 397)
-164%
|
978
N/A
|
4 321
+342%
|
3 692
-15%
|
3 007
-19%
|
3 674
+22%
|
3 018
-18%
|
7 994
+165%
|
3 664
-54%
|
4 891
+33%
|
4 872
0%
|
12 561
+158%
|
16 884
+34%
|
12 195
-28%
|
12 366
+1%
|
5 563
-55%
|
3 260
-41%
|
6 743
+107%
|
4 526
-33%
|
8 479
+87%
|
20 655
+144%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(2 579)
|
(3 436)
|
156
|
1 235
|
639
|
46
|
(1 952)
|
(2 473)
|
(2 484)
|
(1 248)
|
4 178
|
4 262
|
51
|
(228)
|
(371)
|
(1 490)
|
(1 519)
|
(2 238)
|
(2 142)
|
(2 420)
|
(2 794)
|
(2 348)
|
(2 963)
|
(3 312)
|
(3 664)
|
(3 607)
|
(3 322)
|
(3 449)
|
(3 089)
|
(3 615)
|
(3 786)
|
(3 252)
|
(3 209)
|
(2 679)
|
(2 105)
|
(1 794)
|
(1 300)
|
(1 174)
|
(884)
|
(929)
|
(1 296)
|
(1 132)
|
(1 258)
|
(1 129)
|
(742)
|
(594)
|
(986)
|
(1 390)
|
(2 224)
|
(2 799)
|
(2 587)
|
(2 276)
|
(1 409)
|
(945)
|
(762)
|
(586)
|
(595)
|
(714)
|
(1 050)
|
(1 186)
|
(1 275)
|
(1 323)
|
(1 118)
|
(1 343)
|
(1 555)
|
(1 532)
|
(2 125)
|
(1 762)
|
(1 571)
|
(1 574)
|
(1 127)
|
(1 390)
|
(2 063)
|
|
| Other Items |
(1 000)
|
(1 308)
|
(453)
|
(80)
|
30
|
(163)
|
145
|
(905)
|
(215)
|
2 049
|
536
|
208
|
(2 397)
|
(2 378)
|
(2 318)
|
(2 865)
|
(1 290)
|
(1 312)
|
(1 987)
|
(2 378)
|
(2 512)
|
(3 144)
|
(2 875)
|
(2 951)
|
(2 254)
|
(1 681)
|
(1 250)
|
(4 569)
|
(4 380)
|
(3 845)
|
(6 610)
|
(3 045)
|
(2 469)
|
(3 970)
|
(2 577)
|
(397)
|
(1 213)
|
(1 084)
|
(1 758)
|
(2 998)
|
2 611
|
3 621
|
4 354
|
5 528
|
270
|
1 740
|
5 891
|
4 607
|
4 234
|
6 079
|
3 169
|
3 152
|
2 964
|
(560)
|
(499)
|
(486)
|
(752)
|
(185)
|
(323)
|
(400)
|
(606)
|
(1 232)
|
(2 300)
|
(6 299)
|
(6 206)
|
(9 323)
|
(8 145)
|
(2 339)
|
(2 095)
|
814
|
3 747
|
2 490
|
3 282
|
|
| Cash from Investing Activities |
(3 579)
N/A
|
(4 743)
-33%
|
(296)
+94%
|
1 155
N/A
|
668
-42%
|
(116)
N/A
|
(1 807)
-1 458%
|
(3 379)
-87%
|
(2 699)
+20%
|
801
N/A
|
4 714
+489%
|
4 470
-5%
|
(2 346)
N/A
|
(2 606)
-11%
|
(2 689)
-3%
|
(4 355)
-62%
|
(2 809)
+35%
|
(3 550)
-26%
|
(4 129)
-16%
|
(4 798)
-16%
|
(5 306)
-11%
|
(5 492)
-4%
|
(5 838)
-6%
|
(6 263)
-7%
|
(5 918)
+6%
|
(5 288)
+11%
|
(4 572)
+14%
|
(8 018)
-75%
|
(7 469)
+7%
|
(7 460)
+0%
|
(10 396)
-39%
|
(6 297)
+39%
|
(5 678)
+10%
|
(6 649)
-17%
|
(4 682)
+30%
|
(2 191)
+53%
|
(2 513)
-15%
|
(2 258)
+10%
|
(2 642)
-17%
|
(3 927)
-49%
|
1 315
N/A
|
2 489
+89%
|
3 096
+24%
|
4 399
+42%
|
(472)
N/A
|
1 146
N/A
|
4 905
+328%
|
3 217
-34%
|
2 010
-38%
|
3 280
+63%
|
582
-82%
|
876
+51%
|
1 555
+78%
|
(1 505)
N/A
|
(1 261)
+16%
|
(1 072)
+15%
|
(1 347)
-26%
|
(899)
+33%
|
(1 373)
-53%
|
(1 586)
-16%
|
(1 881)
-19%
|
(2 555)
-36%
|
(3 418)
-34%
|
(7 642)
-124%
|
(7 761)
-2%
|
(10 855)
-40%
|
(10 270)
+5%
|
(4 101)
+60%
|
(3 666)
+11%
|
(760)
+79%
|
2 620
N/A
|
1 100
-58%
|
1 219
+11%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
13 305
|
13 151
|
(13 305)
|
0
|
0
|
0
|
0
|
7
|
0
|
0
|
0
|
(76)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(365)
|
(365)
|
(365)
|
0
|
0
|
0
|
0
|
0
|
0
|
82
|
0
|
0
|
82
|
5
|
0
|
(6 305)
|
(6 305)
|
(6 037)
|
(6 024)
|
286
|
|
| Net Issuance of Debt |
2 996
|
748
|
(333)
|
2 390
|
689
|
2 524
|
(156)
|
(1 452)
|
5 644
|
1 931
|
(6 171)
|
(3 864)
|
(1 197)
|
(1 369)
|
(1 290)
|
(2 149)
|
(943)
|
(860)
|
(839)
|
(961)
|
(931)
|
(829)
|
(701)
|
(710)
|
(832)
|
(936)
|
(610)
|
(309)
|
(246)
|
(149)
|
2 497
|
3 322
|
10 326
|
6 377
|
5 679
|
7 358
|
(1 761)
|
7 256
|
7 683
|
4 067
|
7 735
|
2 884
|
595
|
669
|
(1 092)
|
(1 112)
|
(1 636)
|
(771)
|
(2 113)
|
(4 989)
|
(5 370)
|
(2 166)
|
(1 601)
|
48
|
(137)
|
(2 286)
|
(1 998)
|
(1 811)
|
(826)
|
1 741
|
1 528
|
296
|
68
|
298
|
1 844
|
4 148
|
1 276
|
(1 166)
|
(2 054)
|
(894)
|
2 451
|
(1 781)
|
(3 671)
|
|
| Cash Paid for Dividends |
(1 320)
|
(1 269)
|
22
|
(13)
|
10
|
(37)
|
31
|
48
|
(144)
|
(215)
|
(24)
|
(12)
|
13
|
(76)
|
(145)
|
(1 657)
|
(1 674)
|
(1 659)
|
(1 663)
|
(1 659)
|
(1 677)
|
(1 660)
|
(1 655)
|
(1 658)
|
(1 664)
|
(1 656)
|
(1 661)
|
(1 657)
|
(1 676)
|
(1 657)
|
(1 658)
|
(1 658)
|
(1 967)
|
(1 990)
|
(1 992)
|
(1 990)
|
(1 688)
|
(1 659)
|
(1 659)
|
(1 659)
|
(1 656)
|
(1 658)
|
(1 658)
|
(1 659)
|
(1 018)
|
(999)
|
(173)
|
(169)
|
(330)
|
(332)
|
(332)
|
(331)
|
(329)
|
(331)
|
(331)
|
(331)
|
(324)
|
(322)
|
(322)
|
(322)
|
(631)
|
(645)
|
(645)
|
(645)
|
(1 945)
|
(1 959)
|
(1 959)
|
(1 959)
|
(2 591)
|
(2 613)
|
(2 615)
|
(2 615)
|
(3 110)
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
(104)
|
(59)
|
82
|
12
|
72
|
107
|
(105)
|
(106)
|
(105)
|
(108)
|
(58)
|
(56)
|
(105)
|
55
|
56
|
53
|
89
|
91
|
39
|
39
|
48
|
(52)
|
(23)
|
(25)
|
(36)
|
(40)
|
(118)
|
(148)
|
(150)
|
(154)
|
(303)
|
(276)
|
(273)
|
(272)
|
(25)
|
(1 031)
|
(1 033)
|
(1 031)
|
(1 029)
|
(22)
|
(22)
|
(22)
|
(24)
|
(45)
|
(43)
|
(40)
|
(35)
|
(9)
|
144
|
147
|
138
|
139
|
(21)
|
(34)
|
(35)
|
(343)
|
(343)
|
(378)
|
(374)
|
(66)
|
(71)
|
(20)
|
(25)
|
(2 838)
|
(3 083)
|
(3 100)
|
(294)
|
|
| Cash from Financing Activities |
14 981
N/A
|
12 630
-16%
|
(13 616)
N/A
|
(10 774)
+21%
|
700
N/A
|
2 487
+255%
|
(230)
N/A
|
(1 456)
-533%
|
5 582
N/A
|
1 721
-69%
|
(6 123)
N/A
|
(3 845)
+37%
|
(1 289)
+66%
|
(1 551)
-20%
|
(1 464)
+6%
|
(3 914)
-167%
|
(2 675)
+32%
|
(2 575)
+4%
|
(2 607)
-1%
|
(2 565)
+2%
|
(2 552)
+1%
|
(2 436)
+5%
|
(2 267)
+7%
|
(2 277)
0%
|
(2 457)
-8%
|
(2 553)
-4%
|
(2 223)
+13%
|
(2 018)
+9%
|
(1 945)
+4%
|
(1 831)
+6%
|
803
N/A
|
1 624
+102%
|
8 241
+407%
|
4 239
-49%
|
3 537
-17%
|
5 214
+47%
|
(3 752)
N/A
|
5 321
N/A
|
5 751
+8%
|
2 136
-63%
|
6 054
+183%
|
195
-97%
|
(2 096)
N/A
|
(2 021)
+4%
|
(3 139)
-55%
|
(2 133)
+32%
|
(1 831)
+14%
|
(962)
+47%
|
(2 467)
-156%
|
(5 366)
-118%
|
(5 745)
-7%
|
(2 537)
+56%
|
(1 965)
+23%
|
(657)
+67%
|
(689)
-5%
|
(2 835)
-311%
|
(2 549)
+10%
|
(1 994)
+22%
|
(1 169)
+41%
|
1 385
N/A
|
862
-38%
|
(692)
N/A
|
(838)
-21%
|
(725)
+13%
|
(475)
+34%
|
2 123
N/A
|
(831)
N/A
|
(3 145)
-278%
|
(10 980)
-249%
|
(12 655)
-15%
|
(9 289)
+27%
|
(13 520)
-46%
|
(6 789)
+50%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
8
|
6
|
(18)
|
28
|
83
|
(36)
|
52
|
(116)
|
(129)
|
110
|
(1)
|
(2)
|
(2)
|
(7)
|
(5)
|
(8)
|
(3)
|
0
|
1
|
1
|
1
|
(3)
|
(3)
|
2
|
4
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
(23)
|
0
|
13
|
0
|
24
|
0
|
(13)
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
1
|
(1)
|
(18)
|
(12)
|
|
| Net Change in Cash |
15 051
N/A
|
3 227
-79%
|
(17 208)
N/A
|
374
N/A
|
2 604
+596%
|
4 981
+91%
|
4 180
-16%
|
(10 228)
N/A
|
(6 207)
+39%
|
3 052
N/A
|
6 940
+127%
|
2 979
-57%
|
(10 083)
N/A
|
2 287
N/A
|
(447)
N/A
|
(274)
+39%
|
12 380
N/A
|
(3 996)
N/A
|
(4 709)
-18%
|
2 652
N/A
|
(13 731)
N/A
|
(2 171)
+84%
|
(1 525)
+30%
|
5 025
N/A
|
3 559
-29%
|
95
-97%
|
6 912
+7 176%
|
6 276
-9%
|
7 316
+17%
|
472
-94%
|
(5 901)
N/A
|
(13 760)
-133%
|
(2 925)
+79%
|
11 667
N/A
|
10 896
-7%
|
16 377
+50%
|
7 591
-54%
|
(3 210)
N/A
|
(5 467)
-70%
|
(9 109)
-67%
|
3 971
N/A
|
2 028
-49%
|
4 182
+106%
|
1 282
-69%
|
(6 536)
N/A
|
(5 346)
+18%
|
4 132
N/A
|
4 434
+7%
|
8 696
+96%
|
1 908
-78%
|
(4 482)
N/A
|
(4 082)
+9%
|
(6 807)
-67%
|
(1 184)
+83%
|
2 371
N/A
|
(215)
N/A
|
(889)
-313%
|
781
N/A
|
476
-39%
|
7 793
+1 537%
|
2 645
-66%
|
1 644
-38%
|
616
-63%
|
4 194
+581%
|
8 649
+106%
|
3 463
-60%
|
1 265
-63%
|
(1 683)
N/A
|
(11 386)
-577%
|
(6 671)
+41%
|
(2 144)
+68%
|
(3 959)
-85%
|
15 073
N/A
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
1 070
N/A
|
(8 096)
N/A
|
(3 148)
+61%
|
11 222
N/A
|
1 893
-83%
|
2 628
+39%
|
4 182
+59%
|
(7 830)
N/A
|
(11 626)
-48%
|
(602)
+95%
|
12 656
N/A
|
6 506
-49%
|
(6 396)
N/A
|
6 218
N/A
|
3 337
-46%
|
6 512
+95%
|
16 350
+151%
|
(101)
N/A
|
(112)
-11%
|
7 595
N/A
|
(8 668)
N/A
|
3 408
N/A
|
3 616
+6%
|
10 256
+184%
|
8 273
-19%
|
4 327
-48%
|
10 381
+140%
|
12 863
+24%
|
13 641
+6%
|
6 149
-55%
|
(94)
N/A
|
(12 339)
-13 027%
|
(8 697)
+30%
|
11 398
N/A
|
9 936
-13%
|
11 560
+16%
|
12 579
+9%
|
(7 447)
N/A
|
(9 473)
-27%
|
(8 247)
+13%
|
(4 718)
+43%
|
(1 788)
+62%
|
1 937
N/A
|
(2 225)
N/A
|
(3 666)
-65%
|
(4 953)
-35%
|
72
N/A
|
789
+996%
|
6 929
+778%
|
1 195
-83%
|
(1 906)
N/A
|
(4 697)
-146%
|
(7 806)
-66%
|
33
N/A
|
3 559
+10 685%
|
3 106
-13%
|
2 412
-22%
|
2 960
+23%
|
1 968
-34%
|
6 808
+246%
|
2 389
-65%
|
3 568
+49%
|
3 754
+5%
|
11 218
+199%
|
15 329
+37%
|
10 663
-30%
|
10 241
-4%
|
3 801
-63%
|
1 689
-56%
|
5 169
+206%
|
3 399
-34%
|
7 089
+109%
|
18 592
+162%
|
|