Smartlink Holdings Limited
NSE:SMARTLINK.NS
235.58 (INR) • At close November 5, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) INR.
| 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income
| 86.831 | -12.145 | 8.264 | -12.355 | 17.256 | 175.037 | -0.217 | 0.318 | 56.387 | 16.611 | 27.993 | 2.883 | 32.236 | 32.429 | 20.245 | 18.812 | -43.966 | -46.299 | -36.947 | -12.544 | -28.502 | -17.089 | 10.987 | 6.933 | -15.779 | 23.324 | 9.834 | -49.605 | -67.674 | -60.018 | 31.919 | -1.352 | 25.038 | 2.756 | 11.145 | 4.895 | 37.437 | 23.121 | 22.283 | 35.755 | -14.606 | -14.606 | 0 | 0 | 11.515 | -2.23 | -23.951 | -5.056 | 1,169.13 | 1,169.13 | 51.58 | 51.58 | 51.58 | 51.58 | 60.676 | 60.676 | 60.676 | 60.676 | 14.866 | 14.866 | 14.866 | 14.866 | 89.461 | 89.461 | 89.461 | 89.461 | 68.902 | 68.902 | 68.902 | 68.902 |
| Depreciation & Amortization
| 0 | 8.706 | 8.707 | 8.497 | 7.806 | 7.775 | 7.561 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.103 | 4.103 | 4.103 | 0 | 4.622 | 4.622 | 4.622 | 0 | 4.129 | 4.129 | 4.129 | 0 | 4.731 | 4.731 | 4.731 | 8.171 | 8.171 | 8.171 | 8.171 | 9.239 | 9.239 | 9.239 | 9.239 | 9.717 | 9.717 | 9.717 | 9.717 | 11.24 | 11.24 | 11.24 | 11.24 | 18.941 | 18.941 | 18.941 | 18.941 | 29.493 | 29.493 | 29.493 | 29.493 | 26.418 | 26.418 | 26.418 | 26.418 | 18.958 | 18.958 | 18.958 | 18.958 | 19.486 | 19.486 | 19.486 | 19.486 |
| Deferred Income Tax
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Change In Working Capital
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -11.78 | -11.78 | -11.78 | 0 | 22.539 | 22.539 | 22.539 | 0 | -23.673 | -23.673 | -23.673 | 0 | -4.032 | -4.032 | -4.032 | 65.991 | 65.991 | 65.991 | 65.991 | -47.337 | -47.337 | -47.337 | -47.337 | 40.175 | 40.175 | 40.175 | 40.175 | -77.348 | -77.348 | -77.348 | -77.348 | -24.773 | -24.773 | -24.773 | -24.773 | 8.811 | 8.811 | 8.811 | 8.811 | -7.373 | -7.373 | -7.373 | -7.373 | 3.468 | 3.468 | 3.468 | 3.468 | 45.494 | 45.494 | 45.494 | 45.494 |
| Accounts Receivables
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Change In Inventory
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -4.192 | -4.192 | -4.192 | 0 | 33.816 | 33.816 | 33.816 | 0 | -45.621 | -45.621 | -45.621 | 0 | 7.345 | 7.345 | 7.345 | 35.175 | 35.175 | 35.175 | 35.175 | -28.899 | -28.899 | -28.899 | -28.899 | 42.522 | 42.522 | 42.522 | 42.522 | -86.742 | -86.742 | -86.742 | -86.742 | -15.962 | -15.962 | -15.962 | -15.962 | -10.109 | -10.109 | -10.109 | -10.109 | 25.377 | 25.377 | 25.377 | 25.377 | -13.729 | -13.729 | -13.729 | -13.729 | 40.513 | 40.513 | 40.513 | 40.513 |
| Change In Accounts Payables
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 Working Capital
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -7.587 | -7.587 | -7.587 | 0 | -11.278 | -11.278 | -11.278 | 0 | 21.947 | 21.947 | 21.947 | 0 | -11.377 | -11.377 | -11.377 | 30.817 | 30.817 | 30.817 | 30.817 | -18.438 | -18.438 | -18.438 | -18.438 | -2.347 | -2.347 | -2.347 | -2.347 | 9.394 | 9.394 | 9.394 | 9.394 | -8.811 | -8.811 | -8.811 | -8.811 | 18.92 | 18.92 | 18.92 | 18.92 | -32.75 | -32.75 | -32.75 | -32.75 | 17.197 | 17.197 | 17.197 | 17.197 | 4.981 | 4.981 | 4.981 | 4.981 |
| Other Non Cash Items
| -86.831 | 12.145 | -8.264 | 12.355 | -17.256 | -175.037 | 0.217 | -0.318 | -56.387 | -16.611 | -27.993 | -2.883 | -32.236 | -32.429 | -20.245 | -18.812 | 43.966 | 46.299 | 36.947 | 12.544 | 28.502 | 17.089 | -10.987 | -6.933 | 15.779 | -23.324 | -9.834 | 49.605 | 67.674 | 60.018 | -31.919 | 1.352 | -25.038 | -2.756 | -11.145 | -4.895 | -37.437 | -23.121 | -22.283 | -35.755 | -47.178 | -47.178 | -93.44 | -93.44 | -104.955 | -91.21 | -314.871 | -333.766 | -1,507.952 | -1,507.952 | -22.916 | -22.916 | -22.916 | -22.916 | -28.436 | -28.436 | -28.436 | -28.436 | -24.223 | -24.223 | -24.223 | -24.223 | -26.26 | -26.26 | -26.26 | -26.26 | -14.54 | -14.54 | -14.54 | -14.54 |
| Operating Cash Flow
| 0 | 17.412 | 17.414 | 16.994 | 15.612 | 15.55 | 15.122 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -55.837 | -55.837 | -55.837 | 0 | -22.575 | -22.575 | -22.575 | 0 | -84.285 | -84.285 | -84.285 | 0 | -65.27 | -65.27 | -65.27 | 11.586 | 11.586 | 11.586 | 11.586 | -99.882 | -99.882 | -99.882 | -99.882 | -43.547 | -43.547 | -43.547 | -43.547 | -404.93 | -404.93 | -404.93 | -404.93 | 22.832 | 22.832 | 22.832 | 22.832 | 70.544 | 70.544 | 70.544 | 70.544 | 9.689 | 9.689 | 9.689 | 9.689 | 85.627 | 85.627 | 85.627 | 85.627 | 119.342 | 119.342 | 119.342 | 119.342 |
| Investing Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Investments In Property Plant And Equipment
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2.777 | -2.777 | -2.777 | 0 | -1.048 | -1.048 | -1.048 | 0 | -6.41 | -6.41 | -6.41 | 0 | -0.473 | -0.473 | -0.473 | -1.005 | -1.005 | -1.005 | -1.005 | -2.082 | -2.082 | -2.082 | -2.082 | -5.596 | -5.596 | -5.596 | -5.596 | -8.548 | -8.548 | -8.548 | -8.548 | -6.176 | -6.176 | -6.176 | -6.176 | -9.355 | -9.355 | -9.355 | -9.355 | -6.745 | -6.745 | -6.745 | -6.745 | -20.171 | -20.171 | -20.171 | -20.171 | -23.337 | -23.337 | -23.337 | -23.337 |
| Acquisitions Net
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Purchases Of Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -652.719 | -652.719 | -652.719 | 0 | -1,260.747 | -1,260.747 | -1,260.747 | 0 | -2,860.244 | -2,860.244 | -2,860.244 | 0 | -4,967.196 | -4,967.196 | -4,967.196 | -5,327.041 | -5,327.041 | -5,327.041 | -5,327.041 | -3,255.183 | -3,255.183 | -3,255.183 | -3,255.183 | -3,231.383 | -3,231.383 | -3,231.383 | -3,231.383 | -2,144.213 | -2,144.213 | -2,144.213 | -2,144.213 | -1,048.853 | -1,048.853 | -1,048.853 | -1,048.853 | -889.069 | -889.069 | -889.069 | -889.069 | -1,322.635 | -1,322.635 | -1,322.635 | -1,322.635 | -1,367.355 | -1,367.355 | -1,367.355 | -1,367.355 | -1,235.251 | -1,235.251 | -1,235.251 | -1,235.251 |
| Sales Maturities Of Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 838.792 | 838.792 | 838.792 | 0 | 1,247.385 | 1,247.385 | 1,247.385 | 0 | 3,074.272 | 3,074.272 | 3,074.272 | 0 | 5,244.612 | 5,244.612 | 5,244.612 | 5,312.166 | 5,312.166 | 5,312.166 | 5,312.166 | 3,344.059 | 3,344.059 | 3,344.059 | 3,344.059 | 2,983.093 | 2,983.093 | 2,983.093 | 2,983.093 | 1,971.714 | 1,971.714 | 1,971.714 | 1,971.714 | 1,060.817 | 1,060.817 | 1,060.817 | 1,060.817 | 820.819 | 820.819 | 820.819 | 820.819 | 1,330.179 | 1,330.179 | 1,330.179 | 1,330.179 | 1,302.035 | 1,302.035 | 1,302.035 | 1,302.035 | 1,167.259 | 1,167.259 | 1,167.259 | 1,167.259 |
| Other Investing Activites
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -183.296 | -183.296 | -183.296 | 0 | 14.41 | 14.41 | 14.41 | 0 | -207.618 | -207.618 | -207.618 | 0 | -276.943 | -276.943 | -276.943 | 15.881 | 15.881 | 15.881 | 15.881 | -86.793 | -86.793 | -86.793 | -86.793 | 253.886 | 253.886 | 253.886 | 253.886 | 181.048 | 181.048 | 181.048 | 181.048 | -5.788 | -5.788 | -5.788 | -5.788 | 77.605 | 77.605 | 77.605 | 77.605 | -0.799 | -0.799 | -0.799 | -0.799 | 85.491 | 85.491 | 85.491 | 85.491 | 91.329 | 91.329 | 91.329 | 91.329 |
| Investing Cash Flow
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 166.19 | 166.19 | 166.19 | 0 | 15.581 | 15.581 | 15.581 | 0 | 273.069 | 273.069 | 273.069 | 0 | 63.181 | 63.181 | 63.181 | -15.881 | -15.881 | -15.881 | -15.881 | 86.793 | 86.793 | 86.793 | 86.793 | -4.752 | -4.752 | -4.752 | -4.752 | -181.048 | -181.048 | -181.048 | -181.048 | 5.788 | 5.788 | 5.788 | 5.788 | -77.605 | -77.605 | -77.605 | -77.605 | 0.799 | 0.799 | 0.799 | 0.799 | -91.914 | -91.914 | -91.914 | -91.914 | -91.329 | -91.329 | -91.329 | -91.329 |
| Financing Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Debt Repayment
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.468 | -0.468 | -0.468 | -0.468 | -0.646 | -0.646 | -0.646 | -0.646 | -1.184 | -1.184 | -1.184 | -1.184 |
| Common Stock Issued
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.9 | 0.9 | 0.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Common Stock Repurchased
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -168 | -168 | -168 | 0 | 0 | 0 | 0 | 0 | -205.008 | -205.008 | -205.008 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Dividends Paid
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.244 | -0.244 | -0.244 | 0 | -13.545 | -13.545 | -13.545 | 0 | -0.027 | -0.027 | -0.027 | 0 | -18.003 | -18.003 | -18.003 | -17.503 | -17.503 | -17.503 | -17.503 | -17.552 | -17.552 | -17.552 | -17.552 | -17.436 | -17.436 | -17.436 | -17.436 | -278.979 | -278.979 | -278.979 | -278.979 | -21.868 | -21.868 | -21.868 | -21.868 | -8.776 | -8.776 | -8.776 | -8.776 | -17.552 | -17.552 | -17.552 | -17.552 | -17.552 | -17.552 | -17.552 | -17.552 | -17.107 | -17.107 | -17.107 | -17.107 |
| Other Financing Activities
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 168.244 | 168.244 | 168.244 | 0 | 12.645 | 12.645 | 12.645 | 0 | 205.035 | 205.035 | 205.035 | 0 | 18.003 | 18.003 | 18.003 | 17.503 | 17.503 | 17.503 | 17.503 | 17.552 | 17.552 | 17.552 | 17.552 | 17.436 | 17.436 | 17.436 | 17.436 | 278.979 | 278.979 | 278.979 | 278.979 | 21.868 | 21.868 | 21.868 | 21.868 | 8.776 | 8.776 | 8.776 | 8.776 | 18.02 | 18.02 | 18.02 | 18.02 | 18.198 | 18.198 | 18.198 | 18.198 | 18.29 | 18.29 | 18.29 | 18.29 |
| Financing Cash Flow
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -168.244 | -168.244 | -168.244 | 0 | -12.645 | -12.645 | -12.645 | 0 | -205.035 | -205.035 | -205.035 | 0 | -18.003 | -18.003 | -18.003 | -17.503 | -17.503 | -17.503 | -17.503 | -17.552 | -17.552 | -17.552 | -17.552 | -17.436 | -17.436 | -17.436 | -17.436 | -278.979 | -278.979 | -278.979 | -278.979 | -21.868 | -21.868 | -21.868 | -21.868 | -8.776 | -8.776 | -8.776 | -8.776 | -18.02 | -18.02 | -18.02 | -18.02 | -18.198 | -18.198 | -18.198 | -18.198 | -18.29 | -18.29 | -18.29 | -18.29 |
| Other Information: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect Of Forex Changes On Cash
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.106 | -0.106 | -0.106 | 0 | 0.011 | 0.011 | 0.011 | 0 | -0.162 | -0.162 | -0.162 | 0 | -0.092 | -0.092 | -0.092 | -0.104 | -0.104 | -0.104 | -0.104 | 0.358 | 0.358 | 0.358 | 0.358 | -0.507 | -0.507 | -0.507 | -0.507 | -0.039 | -0.039 | -0.039 | -0.039 | -0.461 | -0.461 | -0.461 | -0.461 | -0.616 | -0.616 | -0.616 | -0.616 | -0.954 | -0.954 | -0.954 | -0.954 | -0.402 | -0.402 | -0.402 | -0.402 | -1.418 | -1.418 | -1.418 | -1.418 |
| Net Change In Cash
| 0 | 17.412 | 17.414 | 16.994 | 15.612 | 15.55 | 15.122 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -6.439 | -6.439 | -6.439 | 0 | 6.282 | 6.282 | 6.282 | 0 | -0.414 | -0.414 | -0.414 | 0 | 0.12 | 0.12 | 0.12 | -4.424 | -4.424 | -4.424 | -4.424 | 0.449 | 0.449 | 0.449 | 0.449 | -9.504 | -9.504 | -9.504 | -9.504 | 445.482 | 445.482 | 445.482 | 445.482 | 19.9 | 19.9 | 19.9 | 19.9 | -5.959 | -5.959 | -5.959 | -5.959 | 7.899 | 7.899 | 7.899 | 7.899 | -14.291 | -14.291 | -14.291 | -14.291 | 16.998 | 16.998 | 16.998 | 16.998 |
| Cash At End Of Period
| 0 | 160.101 | 142.689 | 21.269 | 4.275 | 139.209 | 123.659 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.161 | 2.161 | 2.161 | 0 | 8.6 | 8.6 | 8.6 | 0 | 2.318 | 2.318 | 2.318 | 0 | 2.732 | 2.732 | 2.732 | 2.612 | 2.612 | 2.612 | 2.612 | 12.273 | 12.273 | 12.273 | 12.273 | 11.825 | 11.825 | 11.825 | 11.825 | 478.53 | 478.53 | 478.53 | 478.53 | 33.048 | 33.048 | 33.048 | 33.048 | 13.148 | 13.148 | 13.148 | 13.148 | 19.107 | 19.107 | 19.107 | 19.107 | 11.212 | 11.212 | 11.212 | 11.212 | 25.503 | 25.503 | 25.503 | 25.503 |