Ege Profil Ticaret ve Sanayi AS
IST:EGPRO.E
Cash Flow Statement
Cash Flow Statement
Ege Profil Ticaret ve Sanayi 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 |
153
|
180
|
262
|
317
|
287
|
366
|
435
|
480
|
554
|
782
|
923
|
1 101
|
504
|
369
|
310
|
228
|
885
|
743
|
802
|
970
|
|
| Depreciation & Amortization |
54
|
56
|
54
|
53
|
51
|
52
|
56
|
61
|
257
|
70
|
80
|
80
|
381
|
279
|
454
|
507
|
475
|
601
|
504
|
603
|
|
| Other Non-Cash Items |
79
|
104
|
121
|
152
|
(36)
|
(80)
|
68
|
31
|
691
|
210
|
396
|
520
|
359
|
417
|
(49)
|
414
|
470
|
560
|
(739)
|
122
|
|
| Cash Taxes Paid |
28
|
26
|
35
|
61
|
55
|
66
|
101
|
103
|
279
|
135
|
230
|
313
|
741
|
525
|
571
|
601
|
361
|
554
|
268
|
201
|
|
| Cash Interest Paid |
16
|
1
|
17
|
13
|
22
|
28
|
27
|
28
|
48
|
29
|
19
|
32
|
69
|
80
|
192
|
194
|
195
|
174
|
86
|
105
|
|
| Change in Working Capital |
(46)
|
(145)
|
(327)
|
(470)
|
(33)
|
(212)
|
(284)
|
(305)
|
(1 364)
|
(231)
|
(8)
|
(231)
|
(257)
|
(1 328)
|
(623)
|
(1 175)
|
(846)
|
260
|
793
|
(483)
|
|
| Cash from Operating Activities |
239
N/A
|
195
-19%
|
110
-43%
|
52
-53%
|
270
+422%
|
127
-53%
|
274
+116%
|
266
-3%
|
(151)
N/A
|
831
N/A
|
1 390
+67%
|
1 470
+6%
|
1 210
-18%
|
(263)
N/A
|
92
N/A
|
(26)
N/A
|
985
N/A
|
2 165
+120%
|
1 359
-37%
|
1 213
-11%
|
|
| Investing Cash Flow | |||||||||||||||||||||
| Capital Expenditures |
(31)
|
(128)
|
(133)
|
(150)
|
(175)
|
(80)
|
(145)
|
(181)
|
(355)
|
(268)
|
(277)
|
(333)
|
(427)
|
(438)
|
(274)
|
(267)
|
(345)
|
(133)
|
(284)
|
(272)
|
|
| Other Items |
15
|
18
|
15
|
18
|
21
|
(35)
|
40
|
28
|
123
|
136
|
(49)
|
(20)
|
167
|
238
|
293
|
324
|
153
|
14
|
170
|
192
|
|
| Cash from Investing Activities |
(16)
N/A
|
(110)
-585%
|
(119)
-8%
|
(132)
-11%
|
(154)
-16%
|
(115)
+25%
|
(105)
+9%
|
(153)
-45%
|
(232)
-52%
|
(132)
+43%
|
(326)
-147%
|
(354)
-9%
|
(260)
+26%
|
(201)
+23%
|
19
N/A
|
57
+200%
|
(192)
N/A
|
(119)
+38%
|
(115)
+3%
|
(81)
+30%
|
|
| Financing Cash Flow | |||||||||||||||||||||
| Net Issuance of Common Stock |
3
|
(16)
|
32
|
46
|
0
|
17
|
0
|
0
|
0
|
0
|
(15)
|
(15)
|
(32)
|
(6)
|
53
|
23
|
32
|
0
|
(28)
|
2
|
|
| Net Issuance of Debt |
(115)
|
(197)
|
(139)
|
(106)
|
(31)
|
(60)
|
(144)
|
(41)
|
(280)
|
(49)
|
(41)
|
(160)
|
56
|
485
|
376
|
452
|
124
|
(713)
|
(363)
|
(237)
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
(36)
|
0
|
(96)
|
(96)
|
(320)
|
0
|
(360)
|
(646)
|
(935)
|
(728)
|
(1 554)
|
(1 368)
|
(1 327)
|
(1 246)
|
(457)
|
(378)
|
|
| Other |
(11)
|
(1)
|
(13)
|
(30)
|
49
|
6
|
7
|
6
|
107
|
14
|
(70)
|
12
|
66
|
5
|
(34)
|
(111)
|
(312)
|
(321)
|
(211)
|
(309)
|
|
| Cash from Financing Activities |
(124)
N/A
|
(215)
-74%
|
(120)
+44%
|
(90)
+25%
|
(17)
+81%
|
(73)
-321%
|
(234)
-220%
|
(131)
+44%
|
(494)
-277%
|
(216)
+56%
|
(486)
-125%
|
(810)
-67%
|
(843)
-4%
|
(245)
+71%
|
(1 159)
-374%
|
(1 004)
+13%
|
(1 483)
-48%
|
(2 265)
-53%
|
(1 058)
+53%
|
(922)
+13%
|
|
| Change in Cash | |||||||||||||||||||||
| Effect of Foreign Exchange Rates |
30
|
19
|
33
|
42
|
134
|
171
|
124
|
125
|
3
|
(12)
|
(4)
|
24
|
88
|
63
|
62
|
37
|
101
|
93
|
114
|
121
|
|
| Net Change in Cash |
130
N/A
|
(111)
N/A
|
(96)
+14%
|
(129)
-34%
|
232
N/A
|
110
-53%
|
59
-46%
|
107
+82%
|
(874)
N/A
|
471
N/A
|
574
+22%
|
330
-42%
|
195
-41%
|
(645)
N/A
|
(986)
-53%
|
(936)
+5%
|
(589)
+37%
|
(125)
+79%
|
300
N/A
|
331
+10%
|
|
| Free Cash Flow | |||||||||||||||||||||
| Free Cash Flow |
209
N/A
|
67
-68%
|
(23)
N/A
|
(98)
-322%
|
95
N/A
|
46
-51%
|
129
+179%
|
85
-34%
|
(506)
N/A
|
563
N/A
|
1 113
+98%
|
1 136
+2%
|
783
-31%
|
(701)
N/A
|
(182)
+74%
|
(293)
-61%
|
640
N/A
|
2 032
+217%
|
1 075
-47%
|
940
-13%
|
|