Desa Deri Sanayi ve Ticaret AS
IST:DESA.E
Cash Flow Statement
Cash Flow Statement
Desa Deri 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 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||
| Net Income |
2
|
1
|
7
|
9
|
46
|
68
|
114
|
208
|
287
|
304
|
449
|
530
|
496
|
476
|
433
|
369
|
328
|
432
|
403
|
416
|
|
| Depreciation & Amortization |
22
|
21
|
21
|
28
|
33
|
40
|
48
|
60
|
76
|
86
|
98
|
107
|
413
|
384
|
388
|
454
|
329
|
323
|
373
|
379
|
|
| Other Non-Cash Items |
2
|
(1)
|
1
|
(4)
|
3
|
(5)
|
(18)
|
(13)
|
(282)
|
(369)
|
(507)
|
(569)
|
(66)
|
(489)
|
(1 035)
|
(754)
|
(1 148)
|
(520)
|
241
|
51
|
|
| Cash Taxes Paid |
0
|
1
|
(1)
|
(1)
|
(4)
|
(4)
|
(11)
|
(23)
|
(29)
|
(40)
|
(36)
|
(48)
|
(35)
|
(44)
|
63
|
41
|
11
|
58
|
71
|
188
|
|
| Cash Interest Paid |
5
|
6
|
7
|
6
|
7
|
7
|
6
|
5
|
5
|
5
|
6
|
7
|
17
|
16
|
0
|
0
|
31
|
105
|
0
|
175
|
|
| Change in Working Capital |
(46)
|
(34)
|
(15)
|
24
|
16
|
(91)
|
(67)
|
3
|
119
|
245
|
253
|
(62)
|
(789)
|
(595)
|
(382)
|
(234)
|
115
|
729
|
204
|
(141)
|
|
| Cash from Operating Activities |
(20)
N/A
|
(13)
+37%
|
15
N/A
|
57
+281%
|
99
+75%
|
11
-89%
|
76
+586%
|
258
+240%
|
201
-22%
|
266
+33%
|
293
+10%
|
6
-98%
|
274
+4 483%
|
(225)
N/A
|
(595)
-165%
|
(164)
+72%
|
(377)
-130%
|
965
N/A
|
1 220
+26%
|
706
-42%
|
|
| Investing Cash Flow | |||||||||||||||||||||
| Capital Expenditures |
(2)
|
(1)
|
(1)
|
(1)
|
(3)
|
(5)
|
(8)
|
(9)
|
(26)
|
(27)
|
(30)
|
(55)
|
(85)
|
(61)
|
(61)
|
(55)
|
(42)
|
(40)
|
(60)
|
(26)
|
|
| Other Items |
0
|
0
|
0
|
0
|
68
|
0
|
0
|
68
|
82
|
0
|
0
|
82
|
1
|
1
|
1
|
1
|
0
|
14
|
0
|
1
|
|
| Cash from Investing Activities |
(2)
N/A
|
(1)
+36%
|
(1)
-16%
|
(1)
-2%
|
64
N/A
|
62
-3%
|
60
-4%
|
58
-3%
|
57
-3%
|
55
-3%
|
52
-4%
|
28
-47%
|
(83)
N/A
|
(60)
+28%
|
(60)
+1%
|
(54)
+10%
|
(41)
+23%
|
(26)
+38%
|
(59)
-132%
|
(26)
+57%
|
|
| Financing Cash Flow | |||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
196
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
69
|
73
|
23
|
(12)
|
(71)
|
(106)
|
(130)
|
(124)
|
(194)
|
(240)
|
(218)
|
(232)
|
85
|
98
|
170
|
226
|
(470)
|
(769)
|
(926)
|
(1 078)
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(32)
|
|
| Other |
(5)
|
(6)
|
(7)
|
(6)
|
(7)
|
(7)
|
(6)
|
(5)
|
(5)
|
(5)
|
(6)
|
(7)
|
(17)
|
(16)
|
4
|
(28)
|
(31)
|
(7)
|
0
|
55
|
|
| Cash from Financing Activities |
64
N/A
|
66
+4%
|
16
-76%
|
(18)
N/A
|
(78)
-322%
|
(112)
-45%
|
(136)
-21%
|
(129)
+5%
|
(199)
-54%
|
(244)
-23%
|
(224)
+8%
|
(239)
-7%
|
264
N/A
|
82
-69%
|
173
+112%
|
197
+14%
|
(501)
N/A
|
(776)
-55%
|
(968)
-25%
|
(1 072)
-11%
|
|
| Change in Cash | |||||||||||||||||||||
| Net Change in Cash |
42
N/A
|
53
+24%
|
30
-44%
|
37
+25%
|
85
+132%
|
(39)
N/A
|
0
N/A
|
187
+59 666%
|
58
-69%
|
77
+32%
|
121
+58%
|
(205)
N/A
|
454
N/A
|
(203)
N/A
|
(482)
-137%
|
(20)
+96%
|
(919)
-4 407%
|
163
N/A
|
192
+18%
|
(392)
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||
| Free Cash Flow |
(22)
N/A
|
(14)
+37%
|
14
N/A
|
55
+308%
|
96
+73%
|
6
-94%
|
68
+1 071%
|
249
+264%
|
175
-30%
|
239
+37%
|
263
+10%
|
(49)
N/A
|
189
N/A
|
(286)
N/A
|
(656)
-129%
|
(219)
+67%
|
(419)
-91%
|
925
N/A
|
1 160
+25%
|
680
-41%
|
|