E-Data Teknoloji Pazarlama AS
IST:EDATA.E
Cash Flow Statement
Cash Flow Statement
E-Data Teknoloji Pazarlama AS
| 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 |
24
|
22
|
52
|
63
|
90
|
119
|
104
|
99
|
122
|
197
|
94
|
57
|
51
|
(111)
|
(60)
|
(34)
|
(81)
|
|
| Depreciation & Amortization |
1
|
1
|
1
|
1
|
1
|
2
|
6
|
3
|
3
|
3
|
8
|
9
|
12
|
14
|
11
|
12
|
12
|
|
| Other Non-Cash Items |
10
|
12
|
(6)
|
(8)
|
(30)
|
(32)
|
(2)
|
(3)
|
14
|
(40)
|
(71)
|
(80)
|
(35)
|
36
|
(8)
|
(12)
|
69
|
|
| Cash Taxes Paid |
6
|
6
|
7
|
13
|
15
|
17
|
46
|
18
|
17
|
24
|
48
|
52
|
65
|
49
|
19
|
11
|
5
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
4
|
8
|
0
|
124
|
14
|
1
|
1
|
(115)
|
|
| Change in Working Capital |
(21)
|
(23)
|
(22)
|
(38)
|
(59)
|
(82)
|
(194)
|
(130)
|
(139)
|
(313)
|
14
|
44
|
59
|
237
|
(26)
|
(108)
|
(223)
|
|
| Cash from Operating Activities |
15
N/A
|
11
-28%
|
26
+140%
|
18
-29%
|
2
-88%
|
7
+192%
|
(183)
N/A
|
(32)
+82%
|
1
N/A
|
(152)
N/A
|
45
N/A
|
30
-34%
|
94
+215%
|
176
+87%
|
(83)
N/A
|
(142)
-71%
|
(231)
-63%
|
|
| Investing Cash Flow | ||||||||||||||||||
| Capital Expenditures |
(0)
|
(0)
|
(21)
|
(23)
|
(104)
|
(26)
|
(13)
|
(4)
|
77
|
(4)
|
(6)
|
(6)
|
(13)
|
(10)
|
(7)
|
(10)
|
(5)
|
|
| Other Items |
0
|
2
|
0
|
(82)
|
(0)
|
23
|
(42)
|
15
|
(37)
|
(68)
|
(62)
|
(18)
|
(39)
|
(33)
|
136
|
135
|
133
|
|
| Cash from Investing Activities |
(0)
N/A
|
1
N/A
|
(21)
N/A
|
(105)
-395%
|
(104)
+0%
|
(3)
+97%
|
(55)
-1 717%
|
11
N/A
|
40
+273%
|
(72)
N/A
|
(69)
+4%
|
(25)
+64%
|
(53)
-109%
|
(43)
+19%
|
128
N/A
|
124
-3%
|
127
+2%
|
|
| Financing Cash Flow | ||||||||||||||||||
| Net Issuance of Common Stock |
0
|
73
|
73
|
0
|
0
|
0
|
0
|
(7)
|
(12)
|
(16)
|
(20)
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
3
|
(2)
|
(4)
|
(2)
|
(0)
|
16
|
(10)
|
(2)
|
(4)
|
129
|
31
|
(2)
|
33
|
(146)
|
(31)
|
1
|
(35)
|
|
| Cash Paid for Dividends |
0
|
(0)
|
(4)
|
0
|
0
|
(4)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other |
(1)
|
(0)
|
2
|
2
|
2
|
3
|
0
|
5
|
6
|
(1)
|
(0)
|
0
|
(119)
|
(7)
|
4
|
8
|
120
|
|
| Cash from Financing Activities |
2
N/A
|
70
+4 189%
|
66
-6%
|
68
+3%
|
70
+2%
|
16
-78%
|
(10)
N/A
|
(3)
+65%
|
(10)
-192%
|
113
N/A
|
12
-89%
|
(17)
N/A
|
(93)
-438%
|
(156)
-67%
|
(27)
+83%
|
9
N/A
|
85
+868%
|
|
| Change in Cash | ||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
24
|
33
|
29
|
25
|
0
|
(9)
|
(5)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Change in Cash |
16
N/A
|
83
+401%
|
95
+15%
|
15
-84%
|
(3)
N/A
|
44
N/A
|
(247)
N/A
|
(34)
+86%
|
26
N/A
|
(113)
N/A
|
(12)
+89%
|
(13)
-6%
|
(52)
-310%
|
(23)
+57%
|
18
N/A
|
(9)
N/A
|
(19)
-120%
|
|
| Free Cash Flow | ||||||||||||||||||
| Free Cash Flow |
15
N/A
|
10
-28%
|
5
-55%
|
(5)
N/A
|
(102)
-2 104%
|
(19)
+82%
|
(196)
-940%
|
(37)
+81%
|
78
N/A
|
(157)
N/A
|
39
N/A
|
24
-39%
|
81
+246%
|
166
+104%
|
(90)
N/A
|
(152)
-68%
|
(236)
-55%
|
|