Ditas Dogan Yedek Parca Imalat ve Teknik AS
IST:DITAS.E
Cash Flow Statement
Cash Flow Statement
Ditas Dogan Yedek Parca Imalat ve Teknik 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 |
17
|
28
|
32
|
27
|
22
|
19
|
5
|
30
|
1
|
(8)
|
1
|
(38)
|
(52)
|
(54)
|
(199)
|
(233)
|
(294)
|
(464)
|
(372)
|
|
| Depreciation & Amortization |
8
|
8
|
8
|
12
|
14
|
20
|
23
|
129
|
51
|
58
|
66
|
192
|
160
|
192
|
233
|
205
|
221
|
236
|
257
|
|
| Other Non-Cash Items |
8
|
5
|
2
|
4
|
16
|
24
|
20
|
(259)
|
15
|
32
|
50
|
(89)
|
(145)
|
(242)
|
(132)
|
(107)
|
(81)
|
178
|
(304)
|
|
| Cash Taxes Paid |
0
|
(0)
|
0
|
0
|
(2)
|
(1)
|
1
|
4
|
5
|
3
|
0
|
1
|
0
|
1
|
2
|
1
|
1
|
2
|
2
|
|
| Cash Interest Paid |
1
|
1
|
1
|
2
|
7
|
10
|
19
|
78
|
50
|
51
|
64
|
63
|
55
|
85
|
113
|
121
|
177
|
218
|
205
|
|
| Change in Working Capital |
(13)
|
(14)
|
(23)
|
(54)
|
(117)
|
(117)
|
(111)
|
(70)
|
(99)
|
(112)
|
(167)
|
(145)
|
(101)
|
(39)
|
10
|
(92)
|
56
|
(24)
|
(122)
|
|
| Cash from Operating Activities |
21
N/A
|
27
+30%
|
20
-28%
|
(10)
N/A
|
(64)
-532%
|
(54)
+16%
|
(63)
-17%
|
(176)
-180%
|
(32)
+82%
|
(31)
+4%
|
(51)
-66%
|
(96)
-90%
|
(139)
-44%
|
(143)
-3%
|
(88)
+39%
|
(227)
-159%
|
(97)
+57%
|
(74)
+24%
|
(541)
-630%
|
|
| Investing Cash Flow | ||||||||||||||||||||
| Capital Expenditures |
(12)
|
(12)
|
(15)
|
(18)
|
(23)
|
(36)
|
(39)
|
(87)
|
(53)
|
(67)
|
(129)
|
(222)
|
(181)
|
(154)
|
(91)
|
(135)
|
(123)
|
(156)
|
(171)
|
|
| Other Items |
(2)
|
(2)
|
(1)
|
6
|
11
|
11
|
19
|
(7)
|
(13)
|
(13)
|
(28)
|
10
|
47
|
53
|
55
|
77
|
41
|
45
|
43
|
|
| Cash from Investing Activities |
(14)
N/A
|
(13)
+4%
|
(15)
-16%
|
(13)
+17%
|
(12)
+3%
|
(26)
-106%
|
(20)
+21%
|
(94)
-364%
|
(66)
+29%
|
(80)
-21%
|
(157)
-96%
|
(212)
-35%
|
(133)
+37%
|
(101)
+24%
|
(36)
+65%
|
(58)
-62%
|
(83)
-43%
|
(111)
-34%
|
(128)
-15%
|
|
| Financing Cash Flow | ||||||||||||||||||||
| Net Issuance of Common Stock |
16
|
16
|
16
|
16
|
0
|
(0)
|
(0)
|
53
|
0
|
60
|
60
|
61
|
43
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
(15)
|
(34)
|
(19)
|
29
|
93
|
99
|
120
|
309
|
129
|
104
|
207
|
202
|
225
|
283
|
175
|
416
|
412
|
378
|
361
|
|
| Cash Paid for Dividends |
(1)
|
(1)
|
(1)
|
(1)
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other |
(1)
|
(1)
|
(1)
|
(2)
|
(7)
|
(10)
|
(18)
|
(74)
|
(45)
|
(43)
|
(48)
|
(43)
|
(43)
|
(73)
|
(107)
|
(110)
|
(166)
|
(204)
|
294
|
|
| Cash from Financing Activities |
(1)
N/A
|
(19)
-1 264%
|
(5)
+75%
|
42
N/A
|
86
+104%
|
88
+2%
|
102
+16%
|
287
+182%
|
116
-60%
|
121
+4%
|
219
+81%
|
220
+1%
|
224
+2%
|
225
+0%
|
83
-63%
|
305
+268%
|
246
-19%
|
174
-29%
|
655
+276%
|
|
| Change in Cash | ||||||||||||||||||||
| Effect of Foreign Exchange Rates |
2
|
0
|
(0)
|
(0)
|
(1)
|
0
|
0
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Change in Cash |
7
N/A
|
(5)
N/A
|
(1)
+82%
|
19
N/A
|
9
-53%
|
9
-4%
|
19
+117%
|
17
-8%
|
18
+4%
|
10
-46%
|
11
+9%
|
(88)
N/A
|
(48)
+46%
|
(19)
+60%
|
(40)
-111%
|
21
N/A
|
66
+216%
|
(11)
N/A
|
(14)
-23%
|
|
| Free Cash Flow | ||||||||||||||||||||
| Free Cash Flow |
9
N/A
|
15
+67%
|
5
-69%
|
(28)
N/A
|
(88)
-208%
|
(90)
-2%
|
(102)
-13%
|
(263)
-158%
|
(85)
+68%
|
(98)
-15%
|
(180)
-84%
|
(318)
-77%
|
(319)
0%
|
(297)
+7%
|
(178)
+40%
|
(362)
-103%
|
(221)
+39%
|
(230)
-4%
|
(712)
-210%
|
|