Formet Metal ve Cam Sanayi AS
IST:FORMT.E
Cash Flow Statement
Cash Flow Statement
Formet Metal ve Cam 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||
| Net Income |
5
|
8
|
14
|
7
|
1
|
1
|
(14)
|
(16)
|
(4)
|
(3)
|
10
|
2
|
(104)
|
(192)
|
(176)
|
(226)
|
(152)
|
31
|
(120)
|
|
| Depreciation & Amortization |
5
|
5
|
7
|
8
|
7
|
9
|
10
|
12
|
34
|
13
|
14
|
15
|
26
|
43
|
47
|
61
|
63
|
73
|
82
|
|
| Other Non-Cash Items |
(0)
|
(2)
|
(1)
|
17
|
10
|
(3)
|
2
|
(2)
|
(95)
|
3
|
(2)
|
(8)
|
15
|
(76)
|
(30)
|
(78)
|
7
|
(85)
|
85
|
|
| Cash Interest Paid |
0
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
(4)
|
(18)
|
(113)
|
(102)
|
(81)
|
(35)
|
31
|
26
|
15
|
20
|
(0)
|
(156)
|
(149)
|
(95)
|
(50)
|
154
|
121
|
142
|
126
|
|
| Cash from Operating Activities |
6
N/A
|
(5)
N/A
|
(94)
-1 609%
|
(69)
+26%
|
(63)
+9%
|
(28)
+56%
|
30
N/A
|
21
-30%
|
(115)
N/A
|
31
N/A
|
21
-34%
|
(147)
N/A
|
(239)
-63%
|
(320)
-34%
|
(208)
+35%
|
(89)
+57%
|
38
N/A
|
161
+327%
|
173
+7%
|
|
| Investing Cash Flow | ||||||||||||||||||||
| Capital Expenditures |
(2)
|
(4)
|
(12)
|
(38)
|
(44)
|
(47)
|
(63)
|
(50)
|
(87)
|
(52)
|
(39)
|
(46)
|
(181)
|
(202)
|
(206)
|
(313)
|
(260)
|
(196)
|
(191)
|
|
| Other Items |
3
|
3
|
2
|
(0)
|
0
|
(74)
|
(71)
|
(70)
|
(54)
|
10
|
10
|
9
|
29
|
1
|
10
|
11
|
18
|
18
|
18
|
|
| Cash from Investing Activities |
1
N/A
|
(1)
N/A
|
(10)
-841%
|
(38)
-277%
|
(44)
-15%
|
(121)
-176%
|
(134)
-11%
|
(120)
+10%
|
(140)
-17%
|
(42)
+70%
|
(29)
+32%
|
(37)
-29%
|
(153)
-311%
|
(201)
-32%
|
(196)
+2%
|
(302)
-54%
|
(241)
+20%
|
(178)
+26%
|
(173)
+3%
|
|
| Financing Cash Flow | ||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
170
|
170
|
170
|
0
|
0
|
0
|
38
|
0
|
0
|
0
|
450
|
0
|
0
|
0
|
0
|
0
|
549
|
|
| Net Issuance of Debt |
1
|
(5)
|
(45)
|
(38)
|
(31)
|
(4)
|
67
|
59
|
122
|
24
|
36
|
35
|
87
|
231
|
211
|
260
|
157
|
(3)
|
(114)
|
|
| Other |
(9)
|
(7)
|
(5)
|
(4)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
269
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
|
| Cash from Financing Activities |
(8)
N/A
|
(12)
-53%
|
119
N/A
|
128
+7%
|
139
+9%
|
166
+19%
|
67
-60%
|
59
-12%
|
161
+172%
|
24
-85%
|
36
+48%
|
304
+752%
|
537
+77%
|
541
+1%
|
521
-4%
|
301
-42%
|
157
-48%
|
(3)
N/A
|
439
N/A
|
|
| Change in Cash | ||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(58)
|
(16)
|
(87)
|
(54)
|
(50)
|
0
|
(180)
|
|
| Net Change in Cash |
(1)
N/A
|
(19)
-1 503%
|
15
N/A
|
20
+33%
|
32
+59%
|
18
-45%
|
(37)
N/A
|
(40)
-8%
|
(95)
-136%
|
13
N/A
|
28
+106%
|
119
+331%
|
86
-28%
|
4
-95%
|
30
+594%
|
(145)
N/A
|
(97)
+33%
|
(19)
+80%
|
258
N/A
|
|
| Free Cash Flow | ||||||||||||||||||||
| Free Cash Flow |
4
N/A
|
(9)
N/A
|
(106)
-1 016%
|
(108)
-2%
|
(107)
+1%
|
(75)
+30%
|
(33)
+56%
|
(29)
+11%
|
(202)
-584%
|
(21)
+90%
|
(18)
+13%
|
(193)
-977%
|
(421)
-118%
|
(521)
-24%
|
(414)
+21%
|
(402)
+3%
|
(222)
+45%
|
(34)
+85%
|
(18)
+46%
|
|