Egeplast Ege Plastik Ticaret ve Sanayi AS
IST:EPLAS.E
Cash Flow Statement
Cash Flow Statement
Egeplast Ege Plastik 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 |
77
|
75
|
73
|
65
|
(41)
|
(66)
|
(88)
|
(72)
|
45
|
77
|
124
|
102
|
72
|
(23)
|
(123)
|
(173)
|
(362)
|
(385)
|
(307)
|
(307)
|
|
| Depreciation & Amortization |
3
|
3
|
4
|
4
|
6
|
7
|
7
|
8
|
32
|
9
|
11
|
13
|
51
|
47
|
58
|
68
|
97
|
109
|
127
|
149
|
|
| Other Non-Cash Items |
(25)
|
(15)
|
(5)
|
(1)
|
88
|
118
|
127
|
128
|
(44)
|
39
|
(26)
|
(19)
|
(164)
|
(77)
|
(91)
|
(117)
|
64
|
(3)
|
36
|
(13)
|
|
| Cash Taxes Paid |
26
|
27
|
25
|
27
|
7
|
8
|
9
|
24
|
48
|
14
|
(10)
|
27
|
60
|
49
|
96
|
42
|
29
|
26
|
(8)
|
(11)
|
|
| Cash Interest Paid |
0
|
5
|
13
|
21
|
33
|
42
|
44
|
47
|
35
|
43
|
26
|
17
|
10
|
0
|
27
|
37
|
18
|
22
|
11
|
10
|
|
| Change in Working Capital |
(32)
|
22
|
24
|
30
|
42
|
(41)
|
(163)
|
(166)
|
(182)
|
(172)
|
(53)
|
(52)
|
(92)
|
37
|
146
|
235
|
263
|
194
|
75
|
(21)
|
|
| Cash from Operating Activities |
23
N/A
|
86
+277%
|
96
+12%
|
99
+3%
|
95
-4%
|
17
-82%
|
(117)
N/A
|
(102)
+13%
|
(163)
-60%
|
(48)
+71%
|
55
N/A
|
43
-21%
|
(100)
N/A
|
(16)
+84%
|
(10)
+39%
|
13
N/A
|
62
+387%
|
(85)
N/A
|
(70)
+18%
|
(192)
-175%
|
|
| Investing Cash Flow | |||||||||||||||||||||
| Capital Expenditures |
(5)
|
(145)
|
(145)
|
(146)
|
(150)
|
(12)
|
(15)
|
(15)
|
(24)
|
(18)
|
(29)
|
(36)
|
(74)
|
(119)
|
(115)
|
(119)
|
(43)
|
30
|
38
|
6
|
|
| Other Items |
15
|
4
|
4
|
2
|
2
|
2
|
1
|
7
|
5
|
3
|
5
|
13
|
652
|
7
|
5
|
(4)
|
547
|
741
|
1 172
|
1 491
|
|
| Cash from Investing Activities |
10
N/A
|
(141)
N/A
|
(141)
+0%
|
(144)
-2%
|
(148)
-3%
|
(10)
+94%
|
(14)
-44%
|
(9)
+38%
|
(20)
-128%
|
(15)
+21%
|
(25)
-59%
|
(23)
+5%
|
577
N/A
|
(112)
N/A
|
(110)
+3%
|
(124)
-13%
|
504
N/A
|
770
+53%
|
1 209
+57%
|
1 497
+24%
|
|
| Financing Cash Flow | |||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
140
|
140
|
287
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
39
|
49
|
46
|
53
|
21
|
26
|
26
|
7
|
(10)
|
(6)
|
(13)
|
0
|
1
|
0
|
54
|
28
|
7
|
37
|
(43)
|
69
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(29)
|
(30)
|
(41)
|
0
|
(11)
|
0
|
|
| Other |
(0)
|
5
|
(4)
|
(12)
|
(16)
|
(35)
|
(34)
|
(32)
|
(1)
|
(22)
|
(7)
|
(11)
|
(610)
|
30
|
25
|
31
|
(529)
|
(675)
|
(1 067)
|
(1 345)
|
|
| Cash from Financing Activities |
39
N/A
|
54
+38%
|
41
-23%
|
41
-1%
|
4
-89%
|
(10)
N/A
|
131
N/A
|
115
-12%
|
276
+140%
|
112
-59%
|
(20)
N/A
|
(11)
+43%
|
(609)
-5 308%
|
25
N/A
|
49
+93%
|
30
-40%
|
(563)
N/A
|
(679)
-21%
|
(1 121)
-65%
|
(1 287)
-15%
|
|
| Change in Cash | |||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
3
|
5
|
0
|
2
|
(14)
|
(16)
|
|
| Net Change in Cash |
72
N/A
|
(1)
N/A
|
(4)
-180%
|
(4)
-8%
|
(49)
-1 164%
|
(2)
+95%
|
(0)
+87%
|
4
N/A
|
92
+2 237%
|
48
-47%
|
10
-80%
|
7
-23%
|
(133)
N/A
|
(105)
+21%
|
(67)
+36%
|
(77)
-14%
|
2
N/A
|
8
+259%
|
4
-56%
|
2
-31%
|
|
| Free Cash Flow | |||||||||||||||||||||
| Free Cash Flow |
17
N/A
|
(59)
N/A
|
(49)
+17%
|
(47)
+4%
|
(55)
-16%
|
6
N/A
|
(132)
N/A
|
(117)
+11%
|
(188)
-60%
|
(66)
+65%
|
26
N/A
|
7
-72%
|
(174)
N/A
|
(136)
+22%
|
(125)
+8%
|
(107)
+15%
|
19
N/A
|
(55)
N/A
|
(32)
+42%
|
(186)
-477%
|
|