Cemtas Celik Makina Sanayi ve Ticaret AS
IST:CEMTS.E
Cash Flow Statement
Cash Flow Statement
Cemtas Celik Makina Sanayi ve Ticaret AS
| 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 |
174
|
190
|
218
|
403
|
604
|
817
|
999
|
954
|
829
|
875
|
980
|
83
|
38
|
(317)
|
(727)
|
(30)
|
(250)
|
(41)
|
13
|
|
| Depreciation & Amortization |
29
|
24
|
25
|
26
|
27
|
28
|
28
|
144
|
30
|
33
|
37
|
229
|
195
|
240
|
292
|
238
|
277
|
323
|
375
|
|
| Other Non-Cash Items |
63
|
67
|
65
|
116
|
128
|
203
|
142
|
331
|
64
|
6
|
82
|
418
|
319
|
308
|
379
|
72
|
298
|
118
|
140
|
|
| Cash Taxes Paid |
22
|
34
|
59
|
65
|
130
|
182
|
236
|
487
|
176
|
154
|
141
|
312
|
218
|
304
|
269
|
202
|
311
|
(13)
|
(3)
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
51
|
0
|
0
|
0
|
36
|
31
|
41
|
55
|
104
|
110
|
104
|
124
|
|
| Change in Working Capital |
(179)
|
(222)
|
(329)
|
(396)
|
(813)
|
(1 108)
|
(918)
|
(545)
|
(361)
|
(120)
|
(432)
|
(300)
|
(244)
|
8
|
124
|
522
|
350
|
63
|
(375)
|
|
| Cash from Operating Activities |
86
N/A
|
58
-32%
|
(21)
N/A
|
149
N/A
|
(54)
N/A
|
(60)
-11%
|
252
N/A
|
461
+83%
|
562
+22%
|
794
+41%
|
666
-16%
|
467
-30%
|
308
-34%
|
239
-22%
|
69
-71%
|
802
+1 060%
|
675
-16%
|
463
-31%
|
153
-67%
|
|
| Investing Cash Flow | ||||||||||||||||||||
| Capital Expenditures |
(42)
|
(58)
|
(62)
|
(62)
|
(80)
|
(168)
|
(188)
|
(403)
|
(222)
|
(146)
|
(148)
|
(248)
|
(154)
|
(207)
|
(319)
|
(1 484)
|
(1 511)
|
(1 470)
|
(1 391)
|
|
| Other Items |
(7)
|
(5)
|
(5)
|
(5)
|
(17)
|
(17)
|
(17)
|
3
|
(0)
|
0
|
0
|
213
|
202
|
173
|
10
|
327
|
357
|
562
|
597
|
|
| Cash from Investing Activities |
(49)
N/A
|
(64)
-30%
|
(67)
-6%
|
(67)
+0%
|
(96)
-43%
|
(185)
-92%
|
(205)
-11%
|
(400)
-96%
|
(222)
+45%
|
(146)
+34%
|
(148)
-1%
|
(35)
+76%
|
47
N/A
|
(34)
N/A
|
(309)
-822%
|
(1 156)
-274%
|
(1 154)
+0%
|
(908)
+21%
|
(794)
+13%
|
|
| Financing Cash Flow | ||||||||||||||||||||
| Net Issuance of Debt |
(29)
|
(18)
|
(58)
|
(9)
|
141
|
311
|
299
|
336
|
63
|
(157)
|
(299)
|
(71)
|
490
|
501
|
717
|
488
|
(110)
|
140
|
1 141
|
|
| Cash Paid for Dividends |
(36)
|
(18)
|
(18)
|
(18)
|
(28)
|
(28)
|
(28)
|
(56)
|
(50)
|
(50)
|
(50)
|
(104)
|
0
|
(103)
|
(110)
|
(94)
|
(204)
|
(129)
|
(131)
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(51)
|
0
|
0
|
0
|
(36)
|
(31)
|
(41)
|
(55)
|
(104)
|
(110)
|
(104)
|
(124)
|
|
| Cash from Financing Activities |
(65)
N/A
|
(36)
+45%
|
(76)
-114%
|
(27)
+65%
|
113
N/A
|
283
+151%
|
271
-4%
|
229
-16%
|
13
-95%
|
(207)
N/A
|
(350)
-69%
|
(211)
+40%
|
437
N/A
|
357
-18%
|
552
+55%
|
290
-47%
|
(424)
N/A
|
(94)
+78%
|
886
N/A
|
|
| Change in Cash | ||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(168)
|
0
|
0
|
0
|
0
|
(240)
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Change in Cash |
(28)
N/A
|
(41)
-47%
|
(165)
-305%
|
55
N/A
|
(37)
N/A
|
38
N/A
|
318
+730%
|
122
-62%
|
353
+189%
|
441
+25%
|
169
-62%
|
220
+31%
|
553
+151%
|
563
+2%
|
312
-45%
|
(64)
N/A
|
(904)
-1 319%
|
(539)
+40%
|
245
N/A
|
|
| Free Cash Flow | ||||||||||||||||||||
| Free Cash Flow |
44
N/A
|
0
-99%
|
(83)
N/A
|
87
N/A
|
(134)
N/A
|
(228)
-71%
|
64
N/A
|
58
-10%
|
340
+490%
|
648
+90%
|
518
-20%
|
219
-58%
|
154
-30%
|
32
-79%
|
(250)
N/A
|
(681)
-172%
|
(836)
-23%
|
(1 007)
-20%
|
(1 238)
-23%
|
|