Demisas Dokum Emaye Mamulleri Sanayi AS
IST:DMSAS.E
Cash Flow Statement
Cash Flow Statement
Demisas Dokum Emaye Mamulleri Sanayi AS
| Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||
| Net Income |
22
|
42
|
36
|
32
|
41
|
37
|
54
|
(107)
|
(141)
|
(167)
|
(158)
|
60
|
45
|
(28)
|
(85)
|
(142)
|
(161)
|
(141)
|
|
| Depreciation & Amortization |
19
|
16
|
16
|
17
|
18
|
20
|
21
|
22
|
24
|
35
|
38
|
24
|
44
|
81
|
156
|
164
|
172
|
191
|
|
| Other Non-Cash Items |
25
|
15
|
17
|
48
|
49
|
65
|
66
|
(96)
|
(149)
|
(180)
|
(173)
|
45
|
(170)
|
(289)
|
(68)
|
(107)
|
80
|
74
|
|
| Cash Taxes Paid |
(3)
|
(2)
|
(4)
|
0
|
0
|
3
|
0
|
5
|
4
|
(4)
|
1
|
1
|
5
|
8
|
(6)
|
2
|
2
|
(1)
|
|
| Cash Interest Paid |
13
|
9
|
10
|
12
|
16
|
22
|
32
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
(33)
|
(61)
|
(74)
|
(122)
|
(134)
|
(217)
|
(330)
|
(181)
|
(204)
|
(110)
|
(31)
|
73
|
106
|
380
|
67
|
5
|
(7)
|
(117)
|
|
| Cash from Operating Activities |
33
N/A
|
12
-64%
|
(5)
N/A
|
(25)
-367%
|
(26)
-4%
|
(96)
-276%
|
(189)
-96%
|
(361)
-91%
|
(471)
-31%
|
(422)
+10%
|
(325)
+23%
|
203
N/A
|
25
-87%
|
144
+469%
|
69
-52%
|
(80)
N/A
|
84
N/A
|
7
-92%
|
|
| Investing Cash Flow | |||||||||||||||||||
| Capital Expenditures |
(26)
|
(40)
|
(47)
|
(49)
|
(47)
|
(58)
|
(66)
|
(149)
|
(258)
|
(233)
|
(229)
|
108
|
85
|
96
|
(135)
|
(141)
|
(109)
|
(95)
|
|
| Other Items |
8
|
4
|
7
|
1
|
(2)
|
7
|
6
|
56
|
54
|
0
|
62
|
0
|
19
|
5
|
74
|
90
|
89
|
73
|
|
| Cash from Investing Activities |
(18)
N/A
|
(36)
-96%
|
(40)
-13%
|
(48)
-18%
|
(48)
-1%
|
(52)
-7%
|
(61)
-18%
|
(94)
-54%
|
(203)
-117%
|
(184)
+9%
|
(167)
+9%
|
108
N/A
|
88
-19%
|
85
-3%
|
(62)
N/A
|
(51)
+17%
|
(21)
+59%
|
(23)
-10%
|
|
| Financing Cash Flow | |||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
10
|
(3)
|
26
|
56
|
100
|
220
|
327
|
417
|
730
|
675
|
489
|
(467)
|
(526)
|
(424)
|
(533)
|
(459)
|
(425)
|
(612)
|
|
| Cash Paid for Dividends |
0
|
(9)
|
(9)
|
(9)
|
0
|
(9)
|
(9)
|
(9)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other |
(6)
|
(3)
|
(5)
|
(9)
|
(15)
|
(21)
|
(30)
|
44
|
71
|
101
|
149
|
26
|
165
|
167
|
260
|
254
|
151
|
171
|
|
| Cash from Financing Activities |
3
N/A
|
(14)
N/A
|
12
N/A
|
38
+210%
|
76
+99%
|
190
+150%
|
289
+52%
|
452
+56%
|
791
+75%
|
776
-2%
|
638
-18%
|
(441)
N/A
|
(361)
+18%
|
(257)
+29%
|
(273)
-6%
|
(204)
+25%
|
(275)
-34%
|
(441)
-61%
|
|
| Change in Cash | |||||||||||||||||||
| Net Change in Cash |
18
N/A
|
(38)
N/A
|
(33)
+13%
|
(34)
-2%
|
3
N/A
|
43
+1 535%
|
39
-9%
|
(3)
N/A
|
117
N/A
|
169
+45%
|
146
-14%
|
(130)
N/A
|
(248)
-91%
|
(28)
+89%
|
(265)
-854%
|
(335)
-26%
|
(211)
+37%
|
(457)
-117%
|
|
| Free Cash Flow | |||||||||||||||||||
| Free Cash Flow |
7
N/A
|
(28)
N/A
|
(53)
-90%
|
(74)
-40%
|
(72)
+2%
|
(155)
-114%
|
(255)
-65%
|
(510)
-100%
|
(729)
-43%
|
(655)
+10%
|
(553)
+16%
|
311
N/A
|
110
-65%
|
240
+118%
|
(66)
N/A
|
(221)
-235%
|
(25)
+89%
|
(88)
-250%
|
|