Isik Plastik Sanayi ve Dis Ticaret Pazarlama AS
IST:ISKPL.E
Cash Flow Statement
Cash Flow Statement
Isik Plastik Sanayi ve Dis Ticaret Pazarlama AS
| Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||
| Net Income |
51
|
66
|
88
|
99
|
60
|
66
|
71
|
96
|
103
|
98
|
109
|
109
|
129
|
2
|
38
|
92
|
301
|
366
|
343
|
|
| Depreciation & Amortization |
4
|
5
|
6
|
8
|
7
|
8
|
9
|
10
|
11
|
51
|
18
|
22
|
28
|
21
|
45
|
49
|
120
|
126
|
140
|
|
| Other Non-Cash Items |
53
|
53
|
48
|
55
|
27
|
41
|
52
|
33
|
29
|
197
|
27
|
75
|
87
|
33
|
(78)
|
(114)
|
(90)
|
(245)
|
129
|
|
| Cash Taxes Paid |
0
|
8
|
18
|
22
|
27
|
23
|
20
|
21
|
20
|
39
|
12
|
12
|
17
|
35
|
2
|
(6)
|
11
|
(23)
|
5
|
|
| Cash Interest Paid |
10
|
11
|
10
|
11
|
8
|
6
|
5
|
9
|
15
|
37
|
24
|
25
|
26
|
16
|
33
|
27
|
62
|
64
|
89
|
|
| Change in Working Capital |
(11)
|
(27)
|
(55)
|
(79)
|
(114)
|
(104)
|
(144)
|
(170)
|
(167)
|
5
|
(79)
|
(109)
|
(161)
|
(18)
|
(171)
|
(133)
|
(291)
|
(117)
|
(234)
|
|
| Cash from Operating Activities |
97
N/A
|
97
-1%
|
87
-10%
|
83
-4%
|
(19)
N/A
|
12
N/A
|
(12)
N/A
|
(31)
-161%
|
(24)
+22%
|
16
N/A
|
75
+358%
|
97
+30%
|
83
-15%
|
39
-53%
|
(128)
N/A
|
(105)
+18%
|
41
N/A
|
131
+220%
|
340
+160%
|
|
| Investing Cash Flow | ||||||||||||||||||||
| Capital Expenditures |
(20)
|
(28)
|
(40)
|
(48)
|
(41)
|
(41)
|
(33)
|
(25)
|
(20)
|
(37)
|
(48)
|
(57)
|
(87)
|
15
|
(18)
|
(70)
|
(293)
|
(638)
|
(793)
|
|
| Other Items |
0
|
0
|
0
|
0
|
0
|
(7)
|
0
|
(7)
|
(7)
|
0
|
0
|
1
|
(4)
|
4
|
26
|
25
|
21
|
17
|
(5)
|
|
| Cash from Investing Activities |
(20)
N/A
|
(28)
-40%
|
(40)
-43%
|
(48)
-20%
|
(41)
+15%
|
(48)
-16%
|
(40)
+16%
|
(32)
+21%
|
(27)
+17%
|
(36)
-38%
|
(48)
-32%
|
(57)
-18%
|
(91)
-60%
|
18
N/A
|
8
-54%
|
(46)
N/A
|
(272)
-494%
|
(620)
-128%
|
(798)
-29%
|
|
| Financing Cash Flow | ||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
115
|
115
|
123
|
0
|
8
|
8
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
(43)
|
(45)
|
(91)
|
(103)
|
(64)
|
(56)
|
(3)
|
40
|
78
|
60
|
45
|
2
|
43
|
(15)
|
105
|
98
|
255
|
587
|
637
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
(2)
|
(2)
|
(2)
|
0
|
(10)
|
(10)
|
(21)
|
0
|
(3)
|
(3)
|
0
|
0
|
0
|
0
|
0
|
(3)
|
|
| Other |
(10)
|
(11)
|
0
|
(0)
|
(5)
|
121
|
111
|
107
|
109
|
(36)
|
(23)
|
(23)
|
(24)
|
(17)
|
(33)
|
(27)
|
(61)
|
(63)
|
(88)
|
|
| Cash from Financing Activities |
(53)
N/A
|
(56)
-5%
|
25
N/A
|
10
-59%
|
52
+425%
|
63
+20%
|
(8)
N/A
|
22
N/A
|
54
+144%
|
4
-93%
|
12
+230%
|
(24)
N/A
|
16
N/A
|
(31)
N/A
|
75
N/A
|
75
0%
|
194
+158%
|
522
+169%
|
546
+5%
|
|
| Change in Cash | ||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(0)
|
(2)
|
(1)
|
(56)
|
(55)
|
1
|
(62)
|
(95)
|
(82)
|
|
| Net Change in Cash |
24
N/A
|
13
-47%
|
71
+459%
|
44
-37%
|
(8)
N/A
|
26
N/A
|
(60)
N/A
|
(40)
+33%
|
4
N/A
|
(19)
N/A
|
38
N/A
|
14
-62%
|
7
-49%
|
(30)
N/A
|
(99)
-234%
|
(74)
+25%
|
(99)
-33%
|
(62)
+37%
|
6
N/A
|
|
| Free Cash Flow | ||||||||||||||||||||
| Free Cash Flow |
77
N/A
|
68
-11%
|
46
-32%
|
35
-26%
|
(60)
N/A
|
(29)
+51%
|
(45)
-54%
|
(55)
-23%
|
(44)
+21%
|
(20)
+54%
|
27
N/A
|
40
+50%
|
(4)
N/A
|
54
N/A
|
(146)
N/A
|
(175)
-21%
|
(252)
-44%
|
(507)
-101%
|
(453)
+11%
|
|