Kervan Gida Sanayi ve Ticaret AS
IST:KRVGD.E
Cash Flow Statement
Cash Flow Statement
Kervan Gida Sanayi ve Ticaret AS
Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||||||
Net Income |
177
|
182
|
252
|
113
|
145
|
163
|
200
|
395
|
402
|
368
|
410
|
|
Depreciation & Amortization |
33
|
35
|
43
|
73
|
96
|
116
|
133
|
132
|
140
|
150
|
173
|
|
Other Non-Cash Items |
118
|
55
|
232
|
(23)
|
10
|
88
|
(157)
|
(30)
|
37
|
(10)
|
31
|
|
Cash Taxes Paid |
19
|
(7)
|
(0)
|
10
|
(5)
|
48
|
59
|
57
|
81
|
72
|
113
|
|
Cash Interest Paid |
17
|
0
|
0
|
0
|
17
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Change in Working Capital |
(257)
|
(244)
|
(690)
|
(473)
|
(854)
|
(1 161)
|
(842)
|
(683)
|
(657)
|
(764)
|
(727)
|
|
Cash from Operating Activities |
71
N/A
|
27
-62%
|
(163)
N/A
|
(310)
-90%
|
(604)
-95%
|
(793)
-31%
|
(666)
+16%
|
(187)
+72%
|
(78)
+58%
|
(256)
-226%
|
(113)
+56%
|
|
Investing Cash Flow | ||||||||||||
Capital Expenditures |
(125)
|
(143)
|
(172)
|
(169)
|
(233)
|
(256)
|
(310)
|
(395)
|
(453)
|
(503)
|
(544)
|
|
Other Items |
(13)
|
(199)
|
(71)
|
(143)
|
(181)
|
34
|
(94)
|
23
|
57
|
49
|
58
|
|
Cash from Investing Activities |
(138)
N/A
|
(342)
-148%
|
(243)
+29%
|
(312)
-29%
|
(414)
-33%
|
(222)
+46%
|
(404)
-82%
|
(372)
+8%
|
(396)
-6%
|
(455)
-15%
|
(487)
-7%
|
|
Financing Cash Flow | ||||||||||||
Net Issuance of Common Stock |
0
|
0
|
0
|
(10)
|
0
|
0
|
(28)
|
56
|
38
|
9
|
107
|
|
Net Issuance of Debt |
(16)
|
(20)
|
243
|
643
|
735
|
939
|
882
|
582
|
616
|
1 016
|
1 283
|
|
Cash Paid for Dividends |
0
|
(25)
|
(25)
|
(25)
|
0
|
0
|
(43)
|
(43)
|
0
|
0
|
(60)
|
|
Other |
(17)
|
(8)
|
(12)
|
0
|
(31)
|
(35)
|
0
|
0
|
0
|
0
|
0
|
|
Cash from Financing Activities |
297
N/A
|
278
-7%
|
537
+93%
|
608
+13%
|
678
+12%
|
904
+33%
|
790
-13%
|
595
-25%
|
618
+4%
|
990
+60%
|
1 330
+34%
|
|
Change in Cash | ||||||||||||
Effect of Foreign Exchange Rates |
11
|
13
|
0
|
43
|
207
|
236
|
250
|
4
|
(19)
|
5
|
27
|
|
Net Change in Cash |
241
N/A
|
(25)
N/A
|
132
N/A
|
28
-79%
|
(133)
N/A
|
124
N/A
|
(31)
N/A
|
41
N/A
|
124
+207%
|
285
+129%
|
758
+166%
|
|
Free Cash Flow | ||||||||||||
Free Cash Flow |
(54)
N/A
|
(116)
-113%
|
(335)
-188%
|
(479)
-43%
|
(837)
-75%
|
(1 049)
-25%
|
(976)
+7%
|
(581)
+40%
|
(531)
+9%
|
(759)
-43%
|
(657)
+13%
|