Kardemir Karabuk Demir Celik Sanayi ve Ticaret AS
IST:KRDMD.E
Cash Flow Statement
Cash Flow Statement
Kardemir Karabuk Demir Celik Sanayi ve Ticaret 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 |
61
|
724
|
1 749
|
2 594
|
3 853
|
4 522
|
4 722
|
4 109
|
2 174
|
1 645
|
1 084
|
1 033
|
1 588
|
115
|
(1 441)
|
(2 626)
|
(3 031)
|
(3 681)
|
(1 456)
|
(1 023)
|
|
| Depreciation & Amortization |
225
|
238
|
237
|
243
|
245
|
271
|
295
|
318
|
1 506
|
360
|
360
|
392
|
2 342
|
1 984
|
2 435
|
2 934
|
2 241
|
2 472
|
2 667
|
2 825
|
|
| Change in Deffered Taxes |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
497
|
404
|
755
|
859
|
836
|
894
|
884
|
622
|
3 720
|
777
|
755
|
1 005
|
(1 646)
|
123
|
1 566
|
2 369
|
4 238
|
5 141
|
2 069
|
3 228
|
|
| Cash Taxes Paid |
4
|
11
|
93
|
372
|
582
|
909
|
1 004
|
962
|
1 047
|
432
|
477
|
297
|
589
|
455
|
320
|
615
|
655
|
295
|
189
|
(152)
|
|
| Cash Interest Paid |
115
|
99
|
115
|
92
|
280
|
284
|
272
|
297
|
182
|
101
|
145
|
180
|
349
|
242
|
231
|
324
|
183
|
213
|
293
|
669
|
|
| Change in Working Capital |
909
|
781
|
241
|
118
|
142
|
1 209
|
(600)
|
(2 082)
|
(14 515)
|
(3 269)
|
(4 240)
|
(4 654)
|
3 610
|
(1 012)
|
(3 013)
|
(2 069)
|
(7 288)
|
(10 706)
|
(7 113)
|
(6 507)
|
|
| Cash from Operating Activities |
1 691
N/A
|
2 147
+27%
|
2 982
+39%
|
3 813
+28%
|
5 077
+33%
|
6 897
+36%
|
5 301
-23%
|
2 967
-44%
|
(8 182)
N/A
|
(487)
+94%
|
(2 040)
-319%
|
(2 225)
-9%
|
6 598
N/A
|
1 209
-82%
|
(452)
N/A
|
608
N/A
|
(3 841)
N/A
|
(6 774)
-76%
|
(3 834)
+43%
|
(1 477)
+61%
|
|
| Investing Cash Flow | |||||||||||||||||||||
| Capital Expenditures |
(343)
|
(315)
|
(237)
|
(246)
|
(299)
|
(403)
|
(539)
|
(687)
|
(2 085)
|
(1 347)
|
(1 388)
|
(1 499)
|
(2 144)
|
(2 200)
|
(2 249)
|
(2 655)
|
(2 783)
|
(3 190)
|
(3 734)
|
(4 444)
|
|
| Other Items |
51
|
169
|
123
|
78
|
144
|
342
|
32
|
167
|
899
|
(353)
|
47
|
97
|
124
|
1 477
|
1 292
|
1 104
|
185
|
51
|
96
|
82
|
|
| Cash from Investing Activities |
(292)
N/A
|
(146)
+50%
|
(113)
+22%
|
(168)
-48%
|
(155)
+8%
|
(61)
+61%
|
(506)
-731%
|
(520)
-3%
|
(1 186)
-128%
|
(1 700)
-43%
|
(1 341)
+21%
|
(1 402)
-4%
|
(2 020)
-44%
|
(724)
+64%
|
(956)
-32%
|
(1 551)
-62%
|
(2 598)
-68%
|
(3 139)
-21%
|
(3 638)
-16%
|
(4 362)
-20%
|
|
| Financing Cash Flow | |||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 048
|
0
|
0
|
0
|
(199)
|
0
|
0
|
0
|
(30)
|
0
|
0
|
198
|
|
| Net Issuance of Debt |
(222)
|
(255)
|
(919)
|
(1 015)
|
(735)
|
(910)
|
(1 011)
|
(1 111)
|
(1 356)
|
(792)
|
(801)
|
373
|
(2 005)
|
(1 690)
|
(1 261)
|
462
|
1 977
|
5 128
|
6 720
|
3 100
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
(451)
|
(451)
|
(2 053)
|
0
|
(568)
|
(568)
|
(516)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other |
49
|
(37)
|
(21)
|
(56)
|
(270)
|
(158)
|
(162)
|
(74)
|
346
|
202
|
214
|
219
|
511
|
375
|
380
|
305
|
420
|
465
|
449
|
37
|
|
| Cash from Financing Activities |
(173)
N/A
|
(293)
-69%
|
(940)
-221%
|
(1 071)
-14%
|
(1 005)
+6%
|
(1 068)
-6%
|
(1 624)
-52%
|
(1 635)
-1%
|
(2 015)
-23%
|
(855)
+58%
|
(520)
+39%
|
660
N/A
|
(2 210)
N/A
|
(1 811)
+18%
|
(1 259)
+30%
|
389
N/A
|
2 366
+508%
|
5 563
+135%
|
7 139
+28%
|
3 335
-53%
|
|
| Change in Cash | |||||||||||||||||||||
| Net Change in Cash |
1 225
N/A
|
1 709
+39%
|
1 928
+13%
|
2 574
+33%
|
3 917
+52%
|
5 768
+47%
|
3 170
-45%
|
811
-74%
|
(11 383)
N/A
|
(3 042)
+73%
|
(3 901)
-28%
|
(2 966)
+24%
|
2 368
N/A
|
(1 325)
N/A
|
(2 668)
-101%
|
(554)
+79%
|
(4 073)
-635%
|
(4 351)
-7%
|
(334)
+92%
|
(2 504)
-650%
|
|
| Free Cash Flow | |||||||||||||||||||||
| Free Cash Flow |
1 348
N/A
|
1 833
+36%
|
2 745
+50%
|
3 566
+30%
|
4 778
+34%
|
6 494
+36%
|
4 762
-27%
|
2 280
-52%
|
(10 267)
N/A
|
(1 834)
+82%
|
(3 428)
-87%
|
(3 724)
-9%
|
4 454
N/A
|
(991)
N/A
|
(2 701)
-172%
|
(2 048)
+24%
|
(6 624)
-223%
|
(9 964)
-50%
|
(7 568)
+24%
|
(5 921)
+22%
|
|