Aciselsan Acipayam Seluloz Sanayi ve Ticaret AS
IST:ACSEL.E
Cash Flow Statement
Cash Flow Statement
Aciselsan Acipayam Seluloz Sanayi ve Ticaret AS
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||
| Net Income |
10
|
12
|
12
|
12
|
35
|
48
|
65
|
77
|
89
|
79
|
78
|
94
|
36
|
39
|
13
|
(46)
|
(36)
|
(74)
|
(94)
|
|
| Depreciation & Amortization |
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
4
|
1
|
1
|
2
|
7
|
6
|
9
|
15
|
20
|
26
|
32
|
|
| Other Non-Cash Items |
(0)
|
0
|
0
|
0
|
(4)
|
(8)
|
(4)
|
8
|
24
|
(15)
|
(6)
|
(33)
|
(13)
|
(18)
|
(34)
|
(18)
|
41
|
36
|
81
|
|
| Cash Taxes Paid |
2
|
2
|
3
|
3
|
3
|
7
|
11
|
16
|
37
|
15
|
11
|
10
|
9
|
12
|
7
|
2
|
(6)
|
(12)
|
(8)
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
1
|
1
|
2
|
4
|
4
|
7
|
12
|
38
|
28
|
32
|
36
|
30
|
39
|
47
|
|
| Change in Working Capital |
(6)
|
(8)
|
(7)
|
(10)
|
(26)
|
(48)
|
(52)
|
(74)
|
(168)
|
(82)
|
(82)
|
(45)
|
182
|
124
|
153
|
16
|
(71)
|
(36)
|
(76)
|
|
| Cash from Operating Activities |
5
N/A
|
5
-5%
|
5
+14%
|
2
-53%
|
5
+124%
|
(6)
N/A
|
10
N/A
|
12
+16%
|
(75)
N/A
|
(17)
+78%
|
(9)
+47%
|
18
N/A
|
227
+1 156%
|
151
-34%
|
140
-7%
|
(32)
N/A
|
(46)
-43%
|
(48)
-4%
|
(57)
-19%
|
|
| Investing Cash Flow | ||||||||||||||||||||
| Capital Expenditures |
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(3)
|
(8)
|
(17)
|
(12)
|
(66)
|
(96)
|
(258)
|
(178)
|
(127)
|
(91)
|
(15)
|
(13)
|
(11)
|
|
| Other Items |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
4
|
3
|
3
|
2
|
(1)
|
0
|
0
|
(0)
|
(1)
|
(14)
|
15
|
20
|
|
| Cash from Investing Activities |
(0)
N/A
|
(0)
+61%
|
(0)
-202%
|
(0)
+40%
|
(0)
-72%
|
(1)
-73%
|
(2)
-174%
|
(5)
-119%
|
(14)
-203%
|
(9)
+34%
|
(64)
-597%
|
(97)
-51%
|
(258)
-166%
|
(179)
+31%
|
(127)
+29%
|
(92)
+28%
|
(28)
+69%
|
2
N/A
|
9
+485%
|
|
| Financing Cash Flow | ||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
(19)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
(0)
|
(0)
|
(0)
|
(0)
|
0
|
8
|
18
|
18
|
73
|
48
|
62
|
84
|
66
|
52
|
10
|
144
|
112
|
80
|
113
|
|
| Cash Paid for Dividends |
(1)
|
0
|
0
|
(1)
|
(1)
|
0
|
0
|
(1)
|
(2)
|
0
|
0
|
(1)
|
(3)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
|
| Other |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(2)
|
(4)
|
(4)
|
(7)
|
(12)
|
(38)
|
(28)
|
(32)
|
(36)
|
(30)
|
(39)
|
(47)
|
|
| Cash from Financing Activities |
(1)
N/A
|
(1)
-14%
|
(0)
+82%
|
(1)
-525%
|
(1)
-7%
|
7
N/A
|
16
+128%
|
15
-5%
|
68
+344%
|
24
-65%
|
54
+127%
|
71
+31%
|
26
-64%
|
42
+62%
|
(24)
N/A
|
107
N/A
|
80
-25%
|
38
-52%
|
63
+65%
|
|
| Change in Cash | ||||||||||||||||||||
| Net Change in Cash |
3
N/A
|
3
-4%
|
5
+36%
|
1
-77%
|
4
+269%
|
(0)
N/A
|
24
N/A
|
23
-7%
|
(21)
N/A
|
(2)
+91%
|
(19)
-872%
|
(8)
+57%
|
(6)
+32%
|
13
N/A
|
(11)
N/A
|
(17)
-49%
|
6
N/A
|
(8)
N/A
|
15
N/A
|
|
| Free Cash Flow | ||||||||||||||||||||
| Free Cash Flow |
4
N/A
|
4
0%
|
4
+10%
|
2
-59%
|
5
+157%
|
(8)
N/A
|
8
N/A
|
4
-53%
|
(93)
N/A
|
(29)
+69%
|
(75)
-160%
|
(78)
-4%
|
(31)
+59%
|
(27)
+14%
|
13
N/A
|
(123)
N/A
|
(61)
+51%
|
(61)
0%
|
(68)
-11%
|
|