Logo Yazilim Sanayi ve Ticaret AS
IST:LOGO.E
Cash Flow Statement
Cash Flow Statement
Logo Yazilim 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 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||
| Net Income |
166
|
179
|
196
|
277
|
318
|
403
|
470
|
424
|
392
|
508
|
519
|
130
|
33
|
(2)
|
7
|
306
|
1 130
|
1 220
|
1 404
|
|
| Depreciation & Amortization |
81
|
71
|
74
|
79
|
88
|
96
|
108
|
328
|
131
|
147
|
170
|
412
|
481
|
595
|
727
|
495
|
512
|
530
|
553
|
|
| Other Non-Cash Items |
135
|
109
|
95
|
(79)
|
(116)
|
(108)
|
(99)
|
(493)
|
2
|
(130)
|
(152)
|
217
|
(732)
|
(625)
|
(670)
|
914
|
1 153
|
608
|
760
|
|
| Cash Taxes Paid |
18
|
14
|
22
|
25
|
29
|
35
|
40
|
80
|
36
|
84
|
105
|
167
|
116
|
73
|
35
|
13
|
11
|
(2)
|
0
|
|
| Cash Interest Paid |
4
|
3
|
2
|
8
|
16
|
25
|
33
|
131
|
87
|
101
|
131
|
171
|
264
|
333
|
394
|
333
|
277
|
249
|
216
|
|
| Change in Working Capital |
(106)
|
(137)
|
(198)
|
96
|
169
|
107
|
215
|
(435)
|
165
|
295
|
245
|
(83)
|
(155)
|
(346)
|
(496)
|
(345)
|
(429)
|
(191)
|
(202)
|
|
| Cash from Operating Activities |
276
N/A
|
223
-19%
|
168
-25%
|
373
+122%
|
459
+23%
|
498
+8%
|
694
+39%
|
(268)
N/A
|
689
N/A
|
819
+19%
|
782
-5%
|
763
-2%
|
(373)
N/A
|
(378)
-1%
|
(431)
-14%
|
1 370
N/A
|
2 365
+73%
|
2 166
-8%
|
2 515
+16%
|
|
| Investing Cash Flow | ||||||||||||||||||||
| Capital Expenditures |
(112)
|
(104)
|
(113)
|
(140)
|
(169)
|
(195)
|
(231)
|
(498)
|
(360)
|
(419)
|
(488)
|
(760)
|
(738)
|
(863)
|
(1 018)
|
(794)
|
(788)
|
(748)
|
(681)
|
|
| Other Items |
0
|
38
|
18
|
(256)
|
(262)
|
(273)
|
(345)
|
(76)
|
(213)
|
(270)
|
(104)
|
(188)
|
737
|
903
|
1 209
|
456
|
(126)
|
372
|
(135)
|
|
| Cash from Investing Activities |
(111)
N/A
|
(67)
+40%
|
(95)
-43%
|
(396)
-316%
|
(430)
-9%
|
(468)
-9%
|
(575)
-23%
|
(574)
+0%
|
(574)
+0%
|
(689)
-20%
|
(592)
+14%
|
(948)
-60%
|
(1)
+100%
|
40
N/A
|
191
+382%
|
(338)
N/A
|
(914)
-171%
|
(376)
+59%
|
(816)
-117%
|
|
| Financing Cash Flow | ||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
10
|
10
|
10
|
(6)
|
(16)
|
(16)
|
(37)
|
0
|
(39)
|
(70)
|
(163)
|
(147)
|
(180)
|
(159)
|
(124)
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
(26)
|
(16)
|
(8)
|
7
|
(23)
|
(31)
|
(65)
|
(70)
|
(13)
|
(15)
|
16
|
(20)
|
(70)
|
(82)
|
(10)
|
(29)
|
(17)
|
5
|
(82)
|
|
| Cash Paid for Dividends |
0
|
(29)
|
(29)
|
(29)
|
0
|
(87)
|
(87)
|
(178)
|
0
|
(145)
|
(145)
|
(306)
|
0
|
(442)
|
(476)
|
(434)
|
0
|
(553)
|
(556)
|
|
| Other |
(4)
|
(3)
|
(2)
|
(8)
|
(16)
|
(25)
|
(33)
|
(131)
|
(87)
|
(101)
|
(131)
|
(232)
|
(264)
|
(333)
|
(394)
|
(347)
|
(267)
|
(200)
|
(121)
|
|
| Cash from Financing Activities |
(30)
N/A
|
(38)
-26%
|
(28)
+26%
|
(19)
+31%
|
(73)
-276%
|
(158)
-116%
|
(200)
-26%
|
(416)
-108%
|
(186)
+55%
|
(299)
-61%
|
(330)
-10%
|
(720)
-118%
|
(692)
+4%
|
(1 038)
-50%
|
(1 039)
0%
|
(934)
+10%
|
(808)
+14%
|
(764)
+5%
|
(767)
0%
|
|
| Change in Cash | ||||||||||||||||||||
| Effect of Foreign Exchange Rates |
12
|
29
|
19
|
40
|
61
|
27
|
28
|
933
|
8
|
67
|
265
|
1 065
|
1 090
|
1 232
|
1 209
|
8
|
(297)
|
(510)
|
(723)
|
|
| Net Change in Cash |
146
N/A
|
147
+0%
|
63
-57%
|
(2)
N/A
|
16
N/A
|
(102)
N/A
|
(53)
+48%
|
(325)
-509%
|
(63)
+81%
|
(102)
-62%
|
126
N/A
|
160
+27%
|
25
-85%
|
(144)
N/A
|
(71)
+51%
|
106
N/A
|
347
+227%
|
516
+49%
|
209
-59%
|
|
| Free Cash Flow | ||||||||||||||||||||
| Free Cash Flow |
164
N/A
|
118
-28%
|
55
-54%
|
233
+327%
|
290
+25%
|
303
+4%
|
464
+53%
|
(765)
N/A
|
329
N/A
|
400
+22%
|
294
-27%
|
3
-99%
|
(1 110)
N/A
|
(1 241)
-12%
|
(1 449)
-17%
|
576
N/A
|
1 578
+174%
|
1 418
-10%
|
1 834
+29%
|
|