Fade Gida Yatirim Sanayi Ticaret AS
IST:FADE.E
Cash Flow Statement
Cash Flow Statement
Fade Gida Yatirim Sanayi Ticaret 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||
| Net Income |
26
|
35
|
49
|
32
|
28
|
136
|
147
|
177
|
314
|
271
|
257
|
186
|
53
|
32
|
60
|
(46)
|
(36)
|
(91)
|
|
| Depreciation & Amortization |
1
|
1
|
1
|
1
|
1
|
1
|
2
|
7
|
2
|
3
|
4
|
18
|
21
|
25
|
29
|
21
|
23
|
25
|
|
| Change in Deffered Taxes |
(3)
|
1
|
(0)
|
0
|
2
|
1
|
1
|
(0)
|
(3)
|
11
|
30
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
(20)
|
(33)
|
(54)
|
(28)
|
(18)
|
(11)
|
(13)
|
(123)
|
(353)
|
(491)
|
(432)
|
(269)
|
(142)
|
33
|
(35)
|
(34)
|
(26)
|
(99)
|
|
| Cash Taxes Paid |
(4)
|
(4)
|
(8)
|
(5)
|
(4)
|
(32)
|
(33)
|
(33)
|
(61)
|
(63)
|
(59)
|
(80)
|
(96)
|
(30)
|
(38)
|
(76)
|
(59)
|
(99)
|
|
| Cash Interest Paid |
4
|
3
|
2
|
3
|
4
|
4
|
4
|
6
|
4
|
5
|
8
|
17
|
17
|
20
|
20
|
11
|
11
|
13
|
|
| Change in Working Capital |
(15)
|
(16)
|
(6)
|
(6)
|
(13)
|
17
|
5
|
123
|
42
|
77
|
33
|
41
|
52
|
(119)
|
(67)
|
(288)
|
(329)
|
(208)
|
|
| Cash from Operating Activities |
(11)
N/A
|
(12)
-8%
|
(10)
+17%
|
0
N/A
|
1
+419%
|
145
+20 645%
|
143
-1%
|
51
-64%
|
3
-94%
|
(128)
N/A
|
(108)
+16%
|
(25)
+77%
|
(16)
+34%
|
(43)
-161%
|
(45)
-4%
|
(348)
-681%
|
(369)
-6%
|
(374)
-1%
|
|
| Investing Cash Flow | |||||||||||||||||||
| Capital Expenditures |
(9)
|
(9)
|
(9)
|
(9)
|
(7)
|
(10)
|
(12)
|
(29)
|
(27)
|
(45)
|
(49)
|
(94)
|
(84)
|
(67)
|
(66)
|
(12)
|
(20)
|
(20)
|
|
| Other Items |
0
|
1
|
2
|
3
|
2
|
(143)
|
(143)
|
2
|
11
|
156
|
156
|
229
|
221
|
220
|
220
|
465
|
512
|
537
|
|
| Cash from Investing Activities |
(9)
N/A
|
(8)
+13%
|
(7)
+18%
|
(7)
-4%
|
(5)
+20%
|
(152)
-2 674%
|
(155)
-2%
|
(27)
+82%
|
(17)
+39%
|
110
N/A
|
107
-3%
|
135
+26%
|
137
+1%
|
153
+12%
|
155
+1%
|
453
+193%
|
493
+9%
|
516
+5%
|
|
| 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 |
(16)
|
(23)
|
7
|
9
|
9
|
29
|
17
|
(8)
|
21
|
17
|
23
|
(43)
|
(64)
|
(51)
|
(47)
|
(66)
|
(68)
|
(89)
|
|
| Other |
(6)
|
(5)
|
(2)
|
(3)
|
(4)
|
(4)
|
(4)
|
(6)
|
(4)
|
(5)
|
(8)
|
(57)
|
(57)
|
(60)
|
(60)
|
(55)
|
(70)
|
(81)
|
|
| Cash from Financing Activities |
21
N/A
|
15
-27%
|
5
-70%
|
7
+45%
|
5
-20%
|
25
+380%
|
13
-47%
|
(14)
N/A
|
18
N/A
|
12
-32%
|
15
+29%
|
(100)
N/A
|
(122)
-22%
|
(111)
+9%
|
(107)
+3%
|
(122)
-14%
|
(139)
-14%
|
(171)
-23%
|
|
| Change in Cash | |||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
(2)
|
(4)
|
(6)
|
8
|
13
|
16
|
|
| Net Change in Cash |
0
N/A
|
(5)
N/A
|
(12)
-147%
|
(0)
+99%
|
0
N/A
|
18
+3 550%
|
2
-88%
|
9
+352%
|
4
-57%
|
(6)
N/A
|
14
N/A
|
11
-22%
|
(3)
N/A
|
(5)
-33%
|
(3)
+44%
|
(9)
-248%
|
(2)
+73%
|
(13)
-450%
|
|
| Free Cash Flow | |||||||||||||||||||
| Free Cash Flow |
(21)
N/A
|
(21)
-2%
|
(19)
+12%
|
(9)
+50%
|
(7)
+27%
|
135
N/A
|
131
-3%
|
22
-83%
|
(24)
N/A
|
(174)
-615%
|
(157)
+10%
|
(119)
+24%
|
(101)
+16%
|
(110)
-9%
|
(110)
0%
|
(360)
-226%
|
(389)
-8%
|
(394)
-1%
|
|