Hakuto Co Ltd
TSE:7433
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
H
|
Hakuto Co Ltd
TSE:7433
|
JP |
|
Rigaku Holdings Corp
TSE:268A
|
JP |
|
L
|
Lipella Pharmaceuticals Inc
NASDAQ:LIPO
|
US |
|
Anritsu Corp
TSE:6754
|
JP |
|
Zamp SA
OTC:ZMMPY
|
BR |
|
Tsukui Staff Corp
TSE:7045
|
JP |
|
U
|
UBS Group AG
SWB:0UB
|
CH |
|
D
|
Daewoo Electronic Components Co Ltd
KRX:009320
|
KR |
|
Broadmedia Corp
TSE:4347
|
JP |
|
V
|
VSTECS Holdings Ltd
HKEX:856
|
HK |
|
A Self-Administered Real Estate Investment Trust Inc
KRX:140910
|
KR |
|
R
|
RWE AG
XBER:RWE
|
DE |
|
Quantum BioPharma Ltd
NASDAQ:QNTM
|
CA |
|
G
|
Garg Furnace Ltd
BSE:530615
|
IN |
|
World Known MFG (Cayman) Ltd
TWSE:4581
|
TW |
|
A
|
Alphabet Inc
BMV:GOOG
|
US |
|
Yutaka Foods Corp
TSE:2806
|
JP |
|
S
|
Sonetel AB (publ)
STO:SONE
|
SE |
|
CCL Products (India) Ltd
BSE:519600
|
IN |
|
G
|
GS P&L Co Ltd
KRX:499790
|
KR |
|
P
|
PVI Holdings
VN:PVI
|
VN |
|
L
|
LGB Forge Ltd
NSE:LGBFORGE
|
IN |
|
KLDiscovery Inc
OTC:KLDI
|
US |
|
G
|
Gaby Inc
CNSX:GABY
|
CA |
Cash Flow Statement
Cash Flow Statement
Hakuto Co Ltd
| 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 | Jun-2025 | Sep-2025 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
814
|
(81)
|
(113)
|
377
|
1 056
|
265
|
(2 156)
|
(678)
|
(804)
|
(762)
|
561
|
763
|
1 675
|
1 557
|
3 709
|
3 897
|
4 010
|
3 323
|
4 019
|
3 828
|
3 487
|
3 651
|
3 073
|
3 174
|
3 348
|
2 925
|
3 699
|
3 845
|
4 361
|
4 967
|
5 054
|
5 088
|
4 497
|
4 077
|
2 836
|
2 024
|
1 598
|
1 678
|
1 976
|
2 698
|
3 340
|
4 314
|
4 511
|
4 573
|
4 390
|
3 406
|
3 544
|
3 066
|
3 115
|
3 274
|
2 146
|
2 581
|
2 089
|
2 379
|
4 398
|
5 395
|
7 032
|
7 815
|
7 260
|
9 090
|
10 421
|
11 703
|
12 146
|
8 731
|
9 418
|
7 667
|
7 439
|
9 137
|
6 641
|
7 636
|
7 561
|
6 274
|
6 706
|
7 417
|
|
| Depreciation & Amortization |
(21)
|
21
|
23
|
(1)
|
35
|
50
|
111
|
26
|
95
|
(52)
|
(197)
|
(22)
|
124
|
(51)
|
596
|
606
|
610
|
621
|
631
|
578
|
600
|
594
|
576
|
603
|
672
|
748
|
809
|
826
|
816
|
1 029
|
1 095
|
1 162
|
1 233
|
1 067
|
1 053
|
1 010
|
961
|
921
|
874
|
886
|
896
|
905
|
910
|
868
|
803
|
730
|
685
|
701
|
739
|
822
|
825
|
826
|
829
|
786
|
803
|
822
|
811
|
827
|
834
|
850
|
881
|
895
|
906
|
902
|
873
|
897
|
1 007
|
1 069
|
1 161
|
1 295
|
1 394
|
1 500
|
1 641
|
1 681
|
|
| Other Non-Cash Items |
(237)
|
153
|
(509)
|
(69)
|
761
|
21
|
124
|
(819)
|
19
|
(102)
|
(716)
|
266
|
(173)
|
(441)
|
(379)
|
(345)
|
475
|
339
|
49
|
94
|
18
|
(172)
|
200
|
185
|
266
|
878
|
113
|
(339)
|
(328)
|
(590)
|
(448)
|
(141)
|
(308)
|
(507)
|
(129)
|
(262)
|
(153)
|
(51)
|
(293)
|
(142)
|
(131)
|
(926)
|
(903)
|
(879)
|
(828)
|
17
|
15
|
(65)
|
(128)
|
(276)
|
(33)
|
74
|
128
|
109
|
(335)
|
(536)
|
(494)
|
(317)
|
896
|
357
|
816
|
1 100
|
819
|
1 217
|
(440)
|
(513)
|
(988)
|
(2 934)
|
(1 756)
|
(1 897)
|
(1 532)
|
(606)
|
(914)
|
(1 809)
|
|
| Cash Taxes Paid |
1 333
|
(69)
|
150
|
(300)
|
(169)
|
308
|
326
|
263
|
356
|
(1 171)
|
(3 391)
|
122
|
140
|
1 374
|
469
|
535
|
581
|
622
|
690
|
1 356
|
1 306
|
1 581
|
1 670
|
1 261
|
1 353
|
1 235
|
1 203
|
1 493
|
1 471
|
1 732
|
1 775
|
1 395
|
1 414
|
1 222
|
1 091
|
1 013
|
984
|
956
|
838
|
686
|
437
|
253
|
264
|
320
|
716
|
753
|
922
|
1 419
|
1 272
|
1 482
|
1 334
|
890
|
891
|
806
|
841
|
1 440
|
1 540
|
1 733
|
1 785
|
2 530
|
2 598
|
3 291
|
3 445
|
3 296
|
3 328
|
3 662
|
3 594
|
2 684
|
2 457
|
1 956
|
1 721
|
2 118
|
2 351
|
2 310
|
|
| Cash Interest Paid |
(34)
|
4
|
20
|
(4)
|
27
|
57
|
140
|
(0)
|
(19)
|
8
|
(36)
|
(43)
|
2
|
(56)
|
163
|
162
|
155
|
150
|
150
|
141
|
133
|
123
|
109
|
102
|
105
|
105
|
102
|
103
|
92
|
89
|
86
|
79
|
73
|
66
|
60
|
55
|
50
|
46
|
42
|
40
|
36
|
33
|
33
|
36
|
42
|
45
|
45
|
43
|
43
|
54
|
73
|
105
|
134
|
151
|
159
|
150
|
142
|
147
|
151
|
165
|
186
|
200
|
218
|
219
|
209
|
195
|
185
|
158
|
222
|
260
|
313
|
370
|
356
|
365
|
|
| Change in Working Capital |
(1 961)
|
743
|
1 243
|
(108)
|
(5 400)
|
(1 215)
|
8 015
|
3 075
|
4 853
|
1 892
|
(2 576)
|
(1 110)
|
(3 097)
|
(3 962)
|
(3 852)
|
(5 926)
|
(3 981)
|
(2 848)
|
(1 116)
|
(905)
|
(2 137)
|
(1 182)
|
(3 153)
|
(1 749)
|
(1 603)
|
(3 159)
|
(2 889)
|
(734)
|
(2 747)
|
(4 168)
|
(1 407)
|
(1 878)
|
(2 240)
|
(326)
|
(1 673)
|
691
|
5 339
|
432
|
(58)
|
(3 620)
|
(7 701)
|
(4 641)
|
(4 969)
|
(4 778)
|
(3 779)
|
(4 233)
|
(5 071)
|
(6 444)
|
(6 812)
|
(17 959)
|
(19 227)
|
(18 959)
|
(17 347)
|
(389)
|
2 553
|
3 870
|
(715)
|
(7 472)
|
(8 118)
|
(16 119)
|
(20 975)
|
(24 560)
|
(17 252)
|
1 134
|
4 454
|
8 069
|
1 255
|
(11 822)
|
(5 819)
|
(4 865)
|
3 165
|
9 059
|
6 819
|
7 589
|
|
| Cash from Operating Activities |
(1 404)
N/A
|
835
N/A
|
645
-23%
|
199
-69%
|
(3 549)
N/A
|
(879)
+75%
|
6 094
N/A
|
1 605
-74%
|
4 163
+159%
|
976
-77%
|
(2 928)
N/A
|
(103)
+96%
|
(1 471)
-1 331%
|
(2 896)
-97%
|
73
N/A
|
(1 768)
N/A
|
1 114
N/A
|
1 435
+29%
|
3 583
+150%
|
3 622
+1%
|
1 968
-46%
|
2 891
+47%
|
696
-76%
|
2 230
+220%
|
2 692
+21%
|
1 395
-48%
|
1 732
+24%
|
3 598
+108%
|
2 102
-42%
|
1 238
-41%
|
4 294
+247%
|
4 231
-1%
|
3 182
-25%
|
4 311
+35%
|
2 087
-52%
|
3 463
+66%
|
7 745
+124%
|
2 980
-62%
|
2 499
-16%
|
(178)
N/A
|
(3 596)
-1 920%
|
(348)
+90%
|
(451)
-30%
|
(216)
+52%
|
586
N/A
|
(80)
N/A
|
(827)
-934%
|
(2 742)
-232%
|
(3 086)
-13%
|
(14 139)
-358%
|
(16 289)
-15%
|
(15 478)
+5%
|
(14 301)
+8%
|
2 885
N/A
|
7 419
+157%
|
9 551
+29%
|
6 634
-31%
|
853
-87%
|
872
+2%
|
(5 822)
N/A
|
(8 857)
-52%
|
(10 862)
-23%
|
(3 381)
+69%
|
11 984
N/A
|
14 305
+19%
|
16 120
+13%
|
8 713
-46%
|
(4 550)
N/A
|
227
N/A
|
2 169
+856%
|
10 588
+388%
|
16 227
+53%
|
14 252
-12%
|
14 878
+4%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(359)
|
(10)
|
390
|
(40)
|
(87)
|
31
|
67
|
(105)
|
(72)
|
136
|
137
|
(18)
|
(252)
|
(125)
|
(695)
|
(705)
|
(521)
|
(704)
|
(658)
|
(772)
|
(1 393)
|
(1 449)
|
(1 759)
|
(2 511)
|
(2 317)
|
(2 920)
|
(2 930)
|
(2 365)
|
(1 967)
|
(1 176)
|
(817)
|
(543)
|
(543)
|
(585)
|
(394)
|
(365)
|
(389)
|
(348)
|
(386)
|
(490)
|
(551)
|
(568)
|
(589)
|
(529)
|
(445)
|
(412)
|
(405)
|
(361)
|
(475)
|
(487)
|
(542)
|
(581)
|
(439)
|
(354)
|
(260)
|
(256)
|
(294)
|
(471)
|
(471)
|
(528)
|
(534)
|
(464)
|
(504)
|
(546)
|
(738)
|
(1 023)
|
(1 132)
|
(1 310)
|
(1 257)
|
(1 119)
|
(1 056)
|
(780)
|
(867)
|
(654)
|
|
| Other Items |
1 271
|
(613)
|
(902)
|
(17)
|
(1 313)
|
(281)
|
1 192
|
902
|
317
|
(248)
|
(530)
|
(6)
|
(74)
|
258
|
45
|
217
|
299
|
389
|
161
|
(347)
|
(583)
|
(496)
|
(87)
|
281
|
708
|
511
|
861
|
1 011
|
811
|
759
|
443
|
229
|
378
|
723
|
438
|
228
|
(289)
|
(846)
|
(823)
|
(597)
|
(384)
|
957
|
801
|
608
|
780
|
(45)
|
253
|
357
|
297
|
307
|
526
|
549
|
595
|
654
|
861
|
840
|
788
|
518
|
(56)
|
(39)
|
11
|
(2)
|
204
|
191
|
1 885
|
1 903
|
2 008
|
1 942
|
(3 477)
|
(3 236)
|
(3 512)
|
(3 165)
|
852
|
768
|
|
| Cash from Investing Activities |
912
N/A
|
(623)
N/A
|
(512)
+18%
|
(57)
+89%
|
(1 400)
-2 347%
|
(250)
+82%
|
1 259
N/A
|
798
-37%
|
244
-69%
|
(113)
N/A
|
(392)
-248%
|
(24)
+94%
|
(327)
-1 267%
|
132
N/A
|
(650)
N/A
|
(489)
+25%
|
(222)
+55%
|
(315)
-42%
|
(497)
-58%
|
(1 119)
-125%
|
(1 976)
-77%
|
(1 946)
+2%
|
(1 846)
+5%
|
(2 230)
-21%
|
(1 609)
+28%
|
(2 409)
-50%
|
(2 069)
+14%
|
(1 354)
+35%
|
(1 156)
+15%
|
(417)
+64%
|
(374)
+10%
|
(314)
+16%
|
(165)
+47%
|
138
N/A
|
44
-68%
|
(137)
N/A
|
(678)
-395%
|
(1 194)
-76%
|
(1 209)
-1%
|
(1 087)
+10%
|
(935)
+14%
|
389
N/A
|
212
-46%
|
79
-63%
|
335
+324%
|
(457)
N/A
|
(152)
+67%
|
(4)
+97%
|
(178)
-4 350%
|
(180)
-1%
|
(16)
+91%
|
(32)
-100%
|
156
N/A
|
300
+92%
|
601
+100%
|
584
-3%
|
494
-15%
|
47
-90%
|
(527)
N/A
|
(567)
-8%
|
(523)
+8%
|
(466)
+11%
|
(300)
+36%
|
(355)
-18%
|
1 147
N/A
|
880
-23%
|
876
0%
|
632
-28%
|
(4 734)
N/A
|
(4 355)
+8%
|
(4 568)
-5%
|
(3 945)
+14%
|
(15)
+100%
|
114
N/A
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
212
|
(1)
|
67
|
1
|
(67)
|
14
|
78
|
(14)
|
(78)
|
0
|
0
|
0
|
0
|
(179)
|
(179)
|
(179)
|
(179)
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
10
|
26
|
45
|
57
|
59
|
59
|
(163)
|
(161)
|
(158)
|
(156)
|
70
|
67
|
(1 435)
|
(1 436)
|
(1 446)
|
(1 451)
|
46
|
37
|
6
|
(384)
|
0
|
(402)
|
(384)
|
0
|
0
|
0
|
0
|
0
|
(295)
|
(768)
|
(1 800)
|
(1 795)
|
(3 253)
|
(2 720)
|
(2 325)
|
(3 157)
|
(1 359)
|
(1 389)
|
(711)
|
236
|
213
|
196
|
155
|
35
|
15
|
22
|
22
|
|
| Net Issuance of Debt |
1 276
|
556
|
1 732
|
(447)
|
2 621
|
1 054
|
(1 001)
|
(5 518)
|
(8 351)
|
4 247
|
1 318
|
(389)
|
(40)
|
4 140
|
1 476
|
1 691
|
690
|
217
|
(2 366)
|
(2 011)
|
(2 468)
|
(1 703)
|
(857)
|
367
|
1 262
|
1 256
|
1 777
|
(574)
|
(652)
|
(1 310)
|
(2 951)
|
(1 852)
|
(4 625)
|
(4 242)
|
(4 320)
|
(4 530)
|
(1 804)
|
(1 989)
|
(1 142)
|
(837)
|
1 437
|
3 079
|
4 077
|
2 402
|
786
|
(620)
|
646
|
3 919
|
4 741
|
18 905
|
24 782
|
23 241
|
23 426
|
6 551
|
(4 354)
|
(7 832)
|
(3 803)
|
663
|
3 345
|
14 501
|
13 116
|
17 662
|
8 718
|
(6 037)
|
(11 339)
|
(11 676)
|
(6 074)
|
2 837
|
9 537
|
9 093
|
(1 462)
|
(4 665)
|
(7 622)
|
(11 748)
|
|
| Cash Paid for Dividends |
(218)
|
0
|
(110)
|
109
|
54
|
(34)
|
(57)
|
(23)
|
(1)
|
111
|
166
|
(55)
|
(55)
|
(55)
|
(663)
|
(769)
|
(769)
|
(765)
|
(765)
|
(765)
|
(765)
|
(765)
|
(765)
|
(765)
|
(765)
|
(765)
|
(765)
|
(769)
|
(769)
|
(765)
|
(765)
|
(839)
|
(871)
|
(963)
|
(986)
|
(884)
|
(874)
|
(868)
|
(872)
|
(872)
|
(874)
|
(860)
|
(854)
|
(956)
|
(959)
|
(958)
|
(960)
|
(1 029)
|
(1 034)
|
(1 226)
|
(1 233)
|
(1 036)
|
(1 028)
|
(925)
|
(925)
|
(1 216)
|
(1 234)
|
(1 890)
|
(1 929)
|
(3 103)
|
(3 182)
|
(4 174)
|
(4 245)
|
(5 225)
|
(5 263)
|
(5 593)
|
(5 612)
|
(5 413)
|
(5 254)
|
(5 107)
|
(5 079)
|
(4 762)
|
(4 892)
|
(4 359)
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
49
|
49
|
49
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
(1)
|
(2)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(1)
|
(2)
|
0
|
2
|
1
|
(2)
|
0
|
(2)
|
0
|
0
|
(4)
|
(1)
|
(3)
|
(1)
|
1
|
(1)
|
2
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
0
|
(1)
|
(2)
|
(1)
|
0
|
(3)
|
(1)
|
0
|
(2)
|
0
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
0
|
(1)
|
(1)
|
(1)
|
0
|
(1)
|
(2)
|
|
| Cash from Financing Activities |
1 271
N/A
|
555
-56%
|
1 689
+204%
|
(337)
N/A
|
2 608
N/A
|
1 033
-60%
|
(980)
N/A
|
(5 555)
-467%
|
(8 430)
-52%
|
4 358
N/A
|
1 484
-66%
|
(445)
N/A
|
(45)
+90%
|
3 955
N/A
|
684
-83%
|
793
+16%
|
(257)
N/A
|
(549)
-113%
|
(3 131)
-471%
|
(2 777)
+11%
|
(3 233)
-16%
|
(2 468)
+24%
|
(1 623)
+34%
|
(399)
+75%
|
494
N/A
|
488
-1%
|
1 010
+107%
|
(1 335)
N/A
|
(1 397)
-5%
|
(2 031)
-45%
|
(3 658)
-80%
|
(2 630)
+28%
|
(5 435)
-107%
|
(5 367)
+1%
|
(5 469)
-2%
|
(5 574)
-2%
|
(2 836)
+49%
|
(2 788)
+2%
|
(1 947)
+30%
|
(3 147)
-62%
|
(873)
+72%
|
770
N/A
|
1 771
+130%
|
1 493
-16%
|
(137)
N/A
|
(1 552)
-1 033%
|
(699)
+55%
|
2 494
N/A
|
3 303
+32%
|
17 275
+423%
|
23 547
+36%
|
22 205
-6%
|
22 397
+1%
|
5 624
-75%
|
(5 280)
N/A
|
(9 344)
-77%
|
(5 808)
+38%
|
(3 028)
+48%
|
(379)
+87%
|
8 144
N/A
|
7 215
-11%
|
11 162
+55%
|
1 314
-88%
|
(12 623)
N/A
|
(17 992)
-43%
|
(17 981)
+0%
|
(11 451)
+36%
|
(2 363)
+79%
|
4 478
N/A
|
4 140
-8%
|
(6 507)
N/A
|
(9 413)
-45%
|
(12 493)
-33%
|
(16 087)
-29%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
144
|
85
|
164
|
62
|
(166)
|
(125)
|
(76)
|
(293)
|
(196)
|
463
|
266
|
(122)
|
(278)
|
(219)
|
(241)
|
(233)
|
(146)
|
(179)
|
62
|
(130)
|
(98)
|
424
|
503
|
748
|
765
|
579
|
191
|
38
|
402
|
627
|
731
|
863
|
263
|
(156)
|
(423)
|
(982)
|
(760)
|
(152)
|
39
|
519
|
608
|
61
|
(35)
|
(22)
|
33
|
(37)
|
41
|
(40)
|
(167)
|
(63)
|
(114)
|
(15)
|
(58)
|
(130)
|
390
|
385
|
475
|
660
|
787
|
1 383
|
1 571
|
944
|
499
|
285
|
199
|
408
|
680
|
764
|
(240)
|
859
|
(152)
|
(561)
|
582
|
351
|
|
| Net Change in Cash |
923
N/A
|
854
-7%
|
1 986
+133%
|
(134)
N/A
|
(2 507)
-1 775%
|
(220)
+91%
|
6 298
N/A
|
(3 445)
N/A
|
(4 219)
-22%
|
5 685
N/A
|
(1 571)
N/A
|
(694)
+56%
|
(2 121)
-206%
|
973
N/A
|
(134)
N/A
|
(1 697)
-1 164%
|
489
N/A
|
393
-20%
|
16
-96%
|
(404)
N/A
|
(3 339)
-727%
|
(1 099)
+67%
|
(2 270)
-106%
|
349
N/A
|
2 342
+571%
|
52
-98%
|
864
+1 555%
|
947
+10%
|
(49)
N/A
|
(583)
-1 090%
|
993
N/A
|
2 150
+117%
|
(2 155)
N/A
|
(1 074)
+50%
|
(3 761)
-250%
|
(3 230)
+14%
|
3 471
N/A
|
(1 154)
N/A
|
(618)
+46%
|
(3 893)
-530%
|
(4 796)
-23%
|
872
N/A
|
1 497
+72%
|
1 334
-11%
|
817
-39%
|
(2 126)
N/A
|
(1 637)
+23%
|
(292)
+82%
|
(128)
+56%
|
2 893
N/A
|
7 128
+146%
|
6 680
-6%
|
8 194
+23%
|
8 679
+6%
|
3 130
-64%
|
1 176
-62%
|
1 795
+53%
|
(1 468)
N/A
|
753
N/A
|
3 138
+317%
|
(594)
N/A
|
778
N/A
|
(1 868)
N/A
|
(709)
+62%
|
(2 341)
-230%
|
(573)
+76%
|
(1 182)
-106%
|
(5 517)
-367%
|
(269)
+95%
|
2 813
N/A
|
(639)
N/A
|
2 308
N/A
|
2 326
+1%
|
(744)
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(1 763)
N/A
|
826
N/A
|
1 035
+25%
|
158
-85%
|
(3 636)
N/A
|
(848)
+77%
|
6 161
N/A
|
1 500
-76%
|
4 090
+173%
|
1 112
-73%
|
(2 791)
N/A
|
(120)
+96%
|
(1 724)
-1 331%
|
(3 021)
-75%
|
(622)
+79%
|
(2 474)
-298%
|
593
N/A
|
731
+23%
|
2 925
+300%
|
2 850
-3%
|
575
-80%
|
1 442
+151%
|
(1 063)
N/A
|
(281)
+74%
|
375
N/A
|
(1 526)
N/A
|
(1 198)
+21%
|
1 233
N/A
|
135
-89%
|
62
-54%
|
3 477
+5 508%
|
3 688
+6%
|
2 639
-28%
|
3 726
+41%
|
1 693
-55%
|
3 098
+83%
|
7 356
+137%
|
2 632
-64%
|
2 113
-20%
|
(668)
N/A
|
(4 147)
-521%
|
(916)
+78%
|
(1 040)
-14%
|
(745)
+28%
|
141
N/A
|
(492)
N/A
|
(1 232)
-150%
|
(3 103)
-152%
|
(3 561)
-15%
|
(14 626)
-311%
|
(16 831)
-15%
|
(16 059)
+5%
|
(14 740)
+8%
|
2 531
N/A
|
7 159
+183%
|
9 295
+30%
|
6 340
-32%
|
382
-94%
|
401
+5%
|
(6 350)
N/A
|
(9 391)
-48%
|
(11 326)
-21%
|
(3 885)
+66%
|
11 438
N/A
|
13 567
+19%
|
15 097
+11%
|
7 581
-50%
|
(5 860)
N/A
|
(1 030)
+82%
|
1 050
N/A
|
9 532
+808%
|
15 447
+62%
|
13 385
-13%
|
14 224
+6%
|
|