Inventec Corp
TWSE:2356
Utilize notes to systematically review your investment decisions. By reflecting on past outcomes, you can discern effective strategies and identify those that underperformed. This continuous feedback loop enables you to adapt and refine your approach, optimizing for future success.
Each note serves as a learning point, offering insights into your decision-making processes. Over time, you'll accumulate a personalized database of knowledge, enhancing your ability to make informed decisions quickly and effectively.
With a comprehensive record of your investment history at your fingertips, you can compare current opportunities against past experiences. This not only bolsters your confidence but also ensures that each decision is grounded in a well-documented rationale.
Do you really want to delete this note?
This action cannot be undone.
| 52 Week Range |
33.9
51.2
|
| Price Target |
|
We'll email you a reminder when the closing price reaches TWD.
Choose the stock you wish to monitor with a price alert.
This alert will be permanently deleted.
Cash Flow Statement
Cash Flow Statement
Inventec Corp
| 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 |
5 344
|
6 363
|
5 687
|
4 814
|
4 240
|
3 831
|
4 052
|
3 749
|
3 243
|
2 723
|
96
|
(841)
|
(986)
|
(1 274)
|
1 649
|
2 636
|
1 803
|
5 549
|
6 419
|
7 825
|
8 924
|
9 315
|
9 185
|
9 290
|
9 681
|
8 746
|
8 009
|
8 542
|
7 184
|
7 298
|
7 740
|
6 041
|
7 090
|
5 835
|
6 569
|
8 716
|
7 186
|
8 279
|
8 617
|
7 441
|
8 133
|
8 306
|
6 861
|
6 276
|
6 509
|
9 780
|
10 395
|
11 188
|
10 346
|
6 586
|
5 726
|
6 962
|
7 699
|
8 205
|
8 545
|
7 308
|
7 177
|
6 399
|
6 606
|
6 682
|
7 235
|
7 629
|
8 051
|
8 197
|
9 210
|
9 835
|
10 566
|
12 256
|
|
| Depreciation & Amortization |
3 634
|
3 803
|
3 864
|
3 800
|
3 643
|
3 614
|
3 610
|
3 625
|
3 576
|
3 494
|
3 540
|
3 789
|
4 332
|
4 716
|
4 877
|
5 009
|
6 051
|
6 057
|
6 219
|
6 202
|
5 077
|
5 165
|
5 016
|
5 068
|
5 036
|
4 947
|
5 000
|
4 948
|
4 941
|
4 939
|
4 963
|
4 931
|
4 806
|
4 698
|
4 569
|
4 622
|
4 821
|
4 825
|
4 864
|
4 743
|
4 480
|
4 480
|
4 389
|
4 243
|
4 154
|
4 024
|
3 908
|
3 853
|
3 854
|
3 705
|
3 604
|
3 502
|
3 263
|
3 115
|
2 963
|
2 881
|
2 901
|
3 030
|
3 186
|
3 367
|
3 512
|
3 645
|
3 806
|
3 908
|
4 009
|
4 023
|
4 031
|
4 131
|
|
| Change in Deffered Taxes |
(240)
|
6
|
(153)
|
(216)
|
58
|
303
|
588
|
631
|
133
|
63
|
(286)
|
(173)
|
263
|
0
|
0
|
0
|
(280)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
18
|
20
|
21
|
26
|
10
|
10
|
11
|
8
|
9
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
(249)
|
(69)
|
(20)
|
457
|
814
|
541
|
443
|
352
|
714
|
1 303
|
2 142
|
2 674
|
2 388
|
2 303
|
2 046
|
1 708
|
584
|
1 640
|
683
|
695
|
1 200
|
832
|
(38)
|
(394)
|
(226)
|
(579)
|
(157)
|
(56)
|
(1 396)
|
(797)
|
(376)
|
(336)
|
959
|
1 336
|
977
|
988
|
1 899
|
1 698
|
1 707
|
2 732
|
582
|
130
|
579
|
(110)
|
44
|
(5 083)
|
(4 403)
|
(4 782)
|
(3 110)
|
2 307
|
1 168
|
(518)
|
(1 564)
|
(1 071)
|
(1 093)
|
2 016
|
1 074
|
1 437
|
1 530
|
58
|
1 689
|
1 763
|
2 218
|
2 339
|
2 829
|
3 288
|
5 297
|
1 455
|
|
| Cash Taxes Paid |
254
|
231
|
739
|
713
|
597
|
659
|
1 241
|
1 288
|
1 329
|
1 568
|
986
|
971
|
1 405
|
1 577
|
0
|
2 291
|
1 413
|
1 467
|
0
|
2 002
|
1 949
|
2 177
|
3 140
|
1 770
|
1 905
|
1 865
|
1 894
|
1 912
|
1 861
|
2 253
|
1 996
|
2 270
|
2 263
|
1 985
|
2 174
|
2 317
|
2 557
|
2 522
|
2 088
|
1 533
|
1 449
|
1 381
|
1 126
|
1 041
|
1 449
|
2 177
|
2 857
|
2 732
|
2 128
|
1 615
|
1 003
|
554
|
851
|
500
|
1 016
|
1 503
|
1 053
|
1 130
|
2 066
|
2 025
|
2 136
|
2 093
|
1 172
|
1 674
|
1 890
|
1 966
|
2 066
|
2 216
|
|
| Cash Interest Paid |
775
|
688
|
627
|
471
|
266
|
228
|
202
|
215
|
226
|
246
|
282
|
324
|
463
|
605
|
0
|
1 253
|
1 198
|
1 320
|
0
|
888
|
634
|
897
|
1 293
|
1 003
|
944
|
1 007
|
826
|
911
|
865
|
755
|
836
|
777
|
865
|
930
|
850
|
974
|
990
|
1 298
|
1 393
|
1 760
|
1 805
|
1 733
|
1 936
|
1 826
|
1 996
|
1 758
|
1 444
|
1 216
|
974
|
839
|
838
|
719
|
740
|
851
|
1 004
|
1 381
|
2 575
|
3 563
|
4 383
|
5 009
|
4 576
|
4 552
|
4 906
|
5 267
|
6 104
|
6 409
|
6 347
|
6 363
|
|
| Change in Working Capital |
(5 465)
|
(3 410)
|
(5 222)
|
5 869
|
1 681
|
1 639
|
9 210
|
8 724
|
4 401
|
7 470
|
5 907
|
(1 099)
|
1 308
|
(3 242)
|
4 081
|
5 556
|
12 157
|
1 023
|
2 750
|
5 382
|
5 906
|
5 282
|
(4 216)
|
(4 904)
|
(13 675)
|
(2 989)
|
(2 765)
|
(5 560)
|
6 292
|
5 617
|
8 189
|
6 733
|
(4 129)
|
(16 217)
|
(32 012)
|
(21 240)
|
(11 641)
|
7 568
|
(3 280)
|
(13 118)
|
(18 732)
|
(19 566)
|
(2 839)
|
1 697
|
1 543
|
15 264
|
(17 127)
|
(11 434)
|
(6 762)
|
(22 938)
|
10 636
|
(9 812)
|
(21 925)
|
(19 514)
|
(14 519)
|
(3 821)
|
10 966
|
18 669
|
18 063
|
17 466
|
(1 077)
|
(4 262)
|
(12 890)
|
(17 010)
|
(23 213)
|
(36 722)
|
(38 146)
|
(28 697)
|
|
| Cash from Operating Activities |
3 025
N/A
|
6 693
+121%
|
4 157
-38%
|
14 723
+254%
|
10 435
-29%
|
9 927
-5%
|
17 901
+80%
|
17 081
-5%
|
12 068
-29%
|
15 053
+25%
|
11 399
-24%
|
4 349
-62%
|
7 304
+68%
|
2 650
-64%
|
12 974
+390%
|
14 943
+15%
|
20 314
+36%
|
14 270
-30%
|
16 073
+13%
|
20 105
+25%
|
21 107
+5%
|
20 594
-2%
|
9 947
-52%
|
9 060
-9%
|
816
-91%
|
10 125
+1 141%
|
10 087
0%
|
7 875
-22%
|
17 022
+116%
|
17 058
+0%
|
20 518
+20%
|
17 369
-15%
|
8 725
-50%
|
(4 348)
N/A
|
(19 897)
-358%
|
(6 912)
+65%
|
2 266
N/A
|
22 371
+887%
|
11 908
-47%
|
1 798
-85%
|
(5 536)
N/A
|
(6 650)
-20%
|
8 990
N/A
|
12 105
+35%
|
12 250
+1%
|
23 985
+96%
|
(7 227)
N/A
|
(1 176)
+84%
|
4 327
N/A
|
(10 340)
N/A
|
21 133
N/A
|
135
-99%
|
(12 527)
N/A
|
(9 264)
+26%
|
(4 104)
+56%
|
8 383
N/A
|
22 119
+164%
|
29 535
+34%
|
29 385
-1%
|
27 573
-6%
|
11 359
-59%
|
8 775
-23%
|
1 185
-86%
|
(2 566)
N/A
|
(7 165)
-179%
|
(19 575)
-173%
|
(18 251)
+7%
|
(10 855)
+41%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(5 767)
|
(5 021)
|
(5 097)
|
(3 674)
|
(3 678)
|
(4 378)
|
(3 537)
|
(3 593)
|
(3 705)
|
(5 450)
|
(6 593)
|
(7 292)
|
(6 052)
|
(4 225)
|
(3 093)
|
(2 423)
|
(4 261)
|
(5 334)
|
(5 212)
|
(4 693)
|
(3 310)
|
(2 678)
|
(3 711)
|
(4 528)
|
(5 160)
|
(5 585)
|
(5 388)
|
(5 208)
|
(4 003)
|
(8 990)
|
(8 624)
|
(9 306)
|
(10 984)
|
(6 156)
|
(5 782)
|
(4 288)
|
(2 941)
|
(1 906)
|
(1 633)
|
(1 881)
|
(2 172)
|
(2 267)
|
(2 467)
|
(2 727)
|
(4 045)
|
(4 132)
|
(4 241)
|
(4 097)
|
(2 553)
|
(2 652)
|
(2 784)
|
(2 671)
|
(3 060)
|
(3 181)
|
(4 023)
|
(4 874)
|
(5 046)
|
(4 856)
|
(4 577)
|
(4 179)
|
(4 976)
|
(5 452)
|
(5 076)
|
(5 891)
|
(5 935)
|
(6 141)
|
(7 193)
|
(8 808)
|
|
| Other Items |
(564)
|
(477)
|
(666)
|
(995)
|
(1 723)
|
(1 723)
|
(3 147)
|
(2 267)
|
(1 962)
|
(1 818)
|
(428)
|
(917)
|
6 757
|
7 330
|
7 656
|
8 178
|
333
|
(3 874)
|
(8 156)
|
(3 229)
|
(3 775)
|
(2 194)
|
4 638
|
(6 333)
|
(3 615)
|
2 192
|
(2 264)
|
3 743
|
6 611
|
3 991
|
5 315
|
5 371
|
(2 665)
|
(5 049)
|
(5 427)
|
(22 094)
|
(15 358)
|
(9 883)
|
(5 135)
|
19 952
|
16 301
|
11 081
|
7 449
|
562
|
(2 779)
|
4 226
|
2 070
|
945
|
5 362
|
(416)
|
(2 853)
|
1 307
|
(63)
|
(369)
|
3 393
|
(1 669)
|
(998)
|
(714)
|
(1 177)
|
(356)
|
(3 947)
|
(3 167)
|
(7 359)
|
(6 953)
|
(1 704)
|
(4 965)
|
8 076
|
10 771
|
|
| Cash from Investing Activities |
(6 331)
N/A
|
(5 498)
+13%
|
(5 763)
-5%
|
(4 669)
+19%
|
(5 402)
-16%
|
(6 102)
-13%
|
(6 685)
-10%
|
(5 861)
+12%
|
(5 667)
+3%
|
(7 268)
-28%
|
(7 022)
+3%
|
(8 209)
-17%
|
705
N/A
|
3 105
+340%
|
4 563
+47%
|
5 755
+26%
|
(3 927)
N/A
|
(9 207)
-134%
|
(13 367)
-45%
|
(7 922)
+41%
|
(7 084)
+11%
|
(4 872)
+31%
|
929
N/A
|
(10 859)
N/A
|
(8 775)
+19%
|
(3 393)
+61%
|
(7 653)
-126%
|
(1 467)
+81%
|
2 608
N/A
|
(4 998)
N/A
|
(3 310)
+34%
|
(3 933)
-19%
|
(13 649)
-247%
|
(11 207)
+18%
|
(11 208)
0%
|
(26 383)
-135%
|
(18 299)
+31%
|
(11 788)
+36%
|
(6 768)
+43%
|
18 071
N/A
|
14 129
-22%
|
8 814
-38%
|
4 982
-43%
|
(2 165)
N/A
|
(6 823)
-215%
|
94
N/A
|
(2 172)
N/A
|
(3 152)
-45%
|
2 810
N/A
|
(3 068)
N/A
|
(5 638)
-84%
|
(1 364)
+76%
|
(3 123)
-129%
|
(3 549)
-14%
|
(630)
+82%
|
(6 543)
-939%
|
(6 044)
+8%
|
(5 570)
+8%
|
(5 754)
-3%
|
(4 535)
+21%
|
(8 923)
-97%
|
(8 618)
+3%
|
(12 436)
-44%
|
(12 845)
-3%
|
(7 639)
+41%
|
(11 107)
-45%
|
883
N/A
|
1 963
+122%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
123
|
122
|
425
|
0
|
0
|
0
|
0
|
0
|
(42)
|
(42)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
5 830
|
1 867
|
8 730
|
(3 300)
|
6 986
|
6 388
|
(6 067)
|
(4 950)
|
(4 762)
|
(5 846)
|
(519)
|
5 906
|
5 191
|
33 482
|
19 868
|
24 857
|
(4 757)
|
(15 682)
|
(14 956)
|
(27 215)
|
7 019
|
(9 321)
|
(4 370)
|
(6 507)
|
(7 053)
|
(11 864)
|
(6 113)
|
(1 234)
|
(13 012)
|
(16 622)
|
(17 016)
|
(16 606)
|
373
|
18 679
|
30 368
|
39 098
|
22 432
|
2 702
|
2 657
|
(13 782)
|
(4 955)
|
112
|
(4 088)
|
1 504
|
(5 830)
|
(6 291)
|
21 273
|
10 120
|
11 635
|
16 856
|
(10 254)
|
15 865
|
24 698
|
28 087
|
27 425
|
2 398
|
(5 342)
|
(26 785)
|
(37 585)
|
(17 815)
|
(11 283)
|
4 595
|
20 485
|
18 159
|
21 695
|
26 742
|
28 684
|
29 103
|
|
| Cash Paid for Dividends |
(3 156)
|
0
|
0
|
(2 561)
|
(2 561)
|
0
|
0
|
(2 821)
|
(2 821)
|
0
|
0
|
(2 962)
|
(2 962)
|
0
|
0
|
(1 040)
|
(1 040)
|
0
|
0
|
(2 870)
|
(2 870)
|
0
|
0
|
(5 740)
|
(5 740)
|
0
|
0
|
(6 278)
|
(6 278)
|
0
|
0
|
(5 022)
|
(5 022)
|
0
|
0
|
(5 202)
|
(5 202)
|
0
|
0
|
0
|
(5 919)
|
0
|
0
|
(5 381)
|
(5 381)
|
0
|
0
|
(4 664)
|
(4 664)
|
0
|
0
|
(6 637)
|
(6 637)
|
0
|
0
|
(5 022)
|
(5 022)
|
0
|
0
|
(5 381)
|
(5 381)
|
0
|
0
|
(5 381)
|
(5 381)
|
0
|
0
|
(6 099)
|
|
| Other |
(393)
|
(331)
|
(270)
|
(13)
|
118
|
123
|
379
|
513
|
1 735
|
2 899
|
1 397
|
1 328
|
(4 265)
|
(5 388)
|
(4 292)
|
(2 520)
|
1 843
|
2 701
|
2 628
|
847
|
507
|
(284)
|
(128)
|
144
|
38
|
44
|
53
|
(184)
|
263
|
100
|
259
|
246
|
20
|
187
|
16
|
(4)
|
(26)
|
275
|
299
|
338
|
339
|
82
|
200
|
269
|
18
|
(29)
|
(194)
|
(152)
|
175
|
115
|
127
|
1
|
(187)
|
(128)
|
620
|
614
|
723
|
725
|
8
|
121
|
142
|
146
|
147
|
(12)
|
16
|
(20)
|
(67)
|
2
|
|
| Cash from Financing Activities |
2 280
N/A
|
(1 621)
N/A
|
5 304
N/A
|
(5 752)
N/A
|
4 665
N/A
|
4 252
-9%
|
(8 249)
N/A
|
(7 381)
+11%
|
(5 848)
+21%
|
(6 070)
-4%
|
(1 943)
+68%
|
4 230
N/A
|
(2 078)
N/A
|
25 089
N/A
|
12 572
-50%
|
21 297
+69%
|
(3 954)
N/A
|
(14 019)
-255%
|
(13 368)
+5%
|
(29 237)
-119%
|
4 656
N/A
|
(12 475)
N/A
|
(7 368)
+41%
|
(12 103)
-64%
|
(12 754)
-5%
|
(17 559)
-38%
|
(11 799)
+33%
|
(7 695)
+35%
|
(19 027)
-147%
|
(22 799)
-20%
|
(23 035)
-1%
|
(21 383)
+7%
|
(4 629)
+78%
|
13 843
N/A
|
25 363
+83%
|
33 893
+34%
|
17 204
-49%
|
(2 225)
N/A
|
(2 248)
-1%
|
(19 364)
-761%
|
(10 535)
+46%
|
(5 726)
+46%
|
(9 806)
-71%
|
(3 608)
+63%
|
(11 193)
-210%
|
(11 701)
-5%
|
15 697
N/A
|
5 305
-66%
|
7 147
+35%
|
12 307
+72%
|
(14 791)
N/A
|
9 230
N/A
|
17 874
+94%
|
21 322
+19%
|
21 407
+0%
|
(2 010)
N/A
|
(9 642)
-380%
|
(31 082)
-222%
|
(42 599)
-37%
|
(23 076)
+46%
|
(16 522)
+28%
|
(641)
+96%
|
15 251
N/A
|
12 766
-16%
|
16 329
+28%
|
21 340
+31%
|
23 235
+9%
|
23 006
-1%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
329
|
726
|
269
|
(209)
|
(320)
|
(773)
|
(249)
|
(299)
|
(740)
|
(525)
|
(808)
|
272
|
855
|
397
|
711
|
(1 323)
|
(760)
|
646
|
864
|
1 599
|
2 050
|
1 517
|
313
|
1 179
|
1 512
|
566
|
1 096
|
713
|
(1 211)
|
(938)
|
(1 194)
|
(1 847)
|
(1 599)
|
(1 796)
|
(1 136)
|
(507)
|
(195)
|
297
|
419
|
(153)
|
55
|
172
|
(159)
|
73
|
(343)
|
(593)
|
(981)
|
(601)
|
(285)
|
(256)
|
(176)
|
(440)
|
(388)
|
690
|
1 162
|
1 819
|
1 230
|
144
|
(14)
|
493
|
(231)
|
871
|
1 141
|
(486)
|
1 275
|
556
|
(2 757)
|
(925)
|
|
| Net Change in Cash |
(697)
N/A
|
300
N/A
|
3 967
+1 222%
|
4 093
+3%
|
9 378
+129%
|
7 304
-22%
|
2 718
-63%
|
3 540
+30%
|
(187)
N/A
|
1 190
N/A
|
1 626
+37%
|
642
-61%
|
6 786
+957%
|
31 241
+360%
|
30 820
-1%
|
40 672
+32%
|
11 673
-71%
|
(8 310)
N/A
|
(9 798)
-18%
|
(15 455)
-58%
|
20 729
N/A
|
4 764
-77%
|
3 821
-20%
|
(12 723)
N/A
|
(19 201)
-51%
|
(10 261)
+47%
|
(8 269)
+19%
|
(574)
+93%
|
(608)
-6%
|
(11 677)
-1 820%
|
(7 021)
+40%
|
(9 794)
-39%
|
(11 151)
-14%
|
(3 508)
+69%
|
(6 878)
-96%
|
91
N/A
|
977
+973%
|
8 655
+786%
|
3 311
-62%
|
351
-89%
|
(1 887)
N/A
|
(3 390)
-80%
|
4 006
N/A
|
6 404
+60%
|
(6 110)
N/A
|
11 785
N/A
|
5 318
-55%
|
377
-93%
|
13 999
+3 618%
|
(1 356)
N/A
|
529
N/A
|
7 561
+1 330%
|
1 836
-76%
|
9 198
+401%
|
17 836
+94%
|
1 649
-91%
|
7 663
+365%
|
(6 974)
N/A
|
(18 982)
-172%
|
456
N/A
|
(14 318)
N/A
|
387
N/A
|
5 142
+1 230%
|
(3 131)
N/A
|
2 801
N/A
|
(8 785)
N/A
|
3 111
N/A
|
13 188
+324%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(2 742)
N/A
|
1 672
N/A
|
(940)
N/A
|
11 049
N/A
|
6 757
-39%
|
5 549
-18%
|
14 364
+159%
|
13 488
-6%
|
8 363
-38%
|
9 603
+15%
|
4 806
-50%
|
(2 943)
N/A
|
1 252
N/A
|
(1 575)
N/A
|
9 881
N/A
|
12 520
+27%
|
16 053
+28%
|
8 936
-44%
|
10 861
+22%
|
15 412
+42%
|
17 797
+15%
|
17 916
+1%
|
6 236
-65%
|
4 532
-27%
|
(4 344)
N/A
|
4 540
N/A
|
4 699
+4%
|
2 667
-43%
|
13 019
+388%
|
8 068
-38%
|
11 894
+47%
|
8 063
-32%
|
(2 259)
N/A
|
(10 504)
-365%
|
(25 679)
-144%
|
(11 200)
+56%
|
(675)
+94%
|
20 465
N/A
|
10 275
-50%
|
(84)
N/A
|
(7 708)
-9 130%
|
(8 917)
-16%
|
6 523
N/A
|
9 378
+44%
|
8 205
-13%
|
19 853
+142%
|
(11 468)
N/A
|
(5 273)
+54%
|
1 775
N/A
|
(12 992)
N/A
|
18 349
N/A
|
(2 536)
N/A
|
(15 587)
-515%
|
(12 445)
+20%
|
(8 127)
+35%
|
3 509
N/A
|
17 072
+386%
|
24 678
+45%
|
24 808
+1%
|
23 394
-6%
|
6 383
-73%
|
3 323
-48%
|
(3 891)
N/A
|
(8 457)
-117%
|
(13 100)
-55%
|
(25 716)
-96%
|
(25 444)
+1%
|
(19 663)
+23%
|
|