Gen Ilac ve Saglik Urunleri Sanayi ve Ticaret AS
IST:GENIL.E
Cash Flow Statement
Cash Flow Statement
Gen Ilac ve Saglik Urunleri Sanayi ve Ticaret AS
| Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||
| Net Income |
292
|
310
|
478
|
594
|
775
|
1 088
|
1 026
|
1 016
|
455
|
511
|
343
|
(29)
|
149
|
307
|
|
| Depreciation & Amortization |
37
|
44
|
59
|
51
|
54
|
192
|
65
|
87
|
384
|
357
|
416
|
454
|
368
|
371
|
|
| Change in Deffered Taxes |
0
|
0
|
0
|
0
|
0
|
(143)
|
0
|
0
|
(291)
|
(139)
|
19
|
148
|
246
|
295
|
|
| Other Non-Cash Items |
3
|
(63)
|
(54)
|
(67)
|
(2)
|
393
|
(541)
|
(582)
|
419
|
500
|
493
|
655
|
361
|
434
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(0)
|
0
|
0
|
|
| Cash Interest Paid |
28
|
19
|
27
|
14
|
10
|
34
|
38
|
95
|
324
|
415
|
521
|
633
|
644
|
531
|
|
| Change in Working Capital |
(115)
|
(133)
|
(325)
|
(205)
|
(243)
|
(703)
|
(710)
|
(684)
|
(1 162)
|
(749)
|
(557)
|
(514)
|
775
|
(368)
|
|
| Cash from Operating Activities |
217
N/A
|
159
-27%
|
158
0%
|
373
+136%
|
583
+56%
|
379
-35%
|
(161)
N/A
|
(163)
-2%
|
7
N/A
|
565
+8 582%
|
715
+27%
|
713
0%
|
1 898
+166%
|
954
-50%
|
|
| Investing Cash Flow | |||||||||||||||
| Capital Expenditures |
(138)
|
(172)
|
(229)
|
(253)
|
(262)
|
(334)
|
(316)
|
(494)
|
(1 023)
|
(809)
|
(800)
|
(906)
|
(592)
|
(619)
|
|
| Other Items |
13
|
(100)
|
(115)
|
(131)
|
(94)
|
(658)
|
354
|
(78)
|
88
|
551
|
158
|
957
|
858
|
(93)
|
|
| Cash from Investing Activities |
(125)
N/A
|
(272)
-117%
|
(344)
-26%
|
(384)
-12%
|
(357)
+7%
|
(992)
-178%
|
38
N/A
|
(573)
N/A
|
(936)
-63%
|
(258)
+72%
|
(642)
-149%
|
51
N/A
|
267
+421%
|
(712)
N/A
|
|
| Financing Cash Flow | |||||||||||||||
| Net Issuance of Common Stock |
527
|
521
|
507
|
502
|
(19)
|
6
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
(58)
|
(33)
|
(11)
|
(16)
|
(41)
|
110
|
525
|
904
|
1 110
|
471
|
133
|
(20)
|
(712)
|
(89)
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
(110)
|
(226)
|
0
|
0
|
(687)
|
0
|
(587)
|
(711)
|
(333)
|
0
|
|
| Other |
(14)
|
20
|
12
|
27
|
21
|
(32)
|
(35)
|
(91)
|
(327)
|
(429)
|
(536)
|
(652)
|
(674)
|
(551)
|
|
| Cash from Financing Activities |
455
N/A
|
507
+11%
|
508
+0%
|
514
+1%
|
(149)
N/A
|
(148)
+1%
|
509
N/A
|
942
+85%
|
96
-90%
|
(435)
N/A
|
(991)
-128%
|
(1 384)
-40%
|
(1 719)
-24%
|
(973)
+43%
|
|
| Change in Cash | |||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
67
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Change in Cash |
547
N/A
|
461
-16%
|
322
-30%
|
503
+56%
|
77
-85%
|
(761)
N/A
|
387
N/A
|
205
-47%
|
(833)
N/A
|
(128)
+85%
|
(918)
-617%
|
(619)
+33%
|
446
N/A
|
(731)
N/A
|
|
| Free Cash Flow | |||||||||||||||
| Free Cash Flow |
79
N/A
|
(13)
N/A
|
(71)
-439%
|
120
N/A
|
320
+166%
|
45
-86%
|
(476)
N/A
|
(658)
-38%
|
(1 017)
-55%
|
(244)
+76%
|
(85)
+65%
|
(192)
-125%
|
1 307
N/A
|
335
-74%
|
|