Mavi Giyim Sanayi ve Ticaret AS
IST:MAVI.E
Cash Flow Statement
Cash Flow Statement
Mavi Giyim Sanayi ve Ticaret AS
| Jan-2021 | Apr-2021 | Jul-2021 | Oct-2021 | Jan-2022 | Apr-2022 | Jul-2022 | Oct-2022 | Jan-2023 | Apr-2023 | Jul-2023 | Oct-2023 | Jan-2024 | Apr-2024 | Jul-2024 | Oct-2024 | Jan-2025 | Apr-2025 | Jul-2025 | Oct-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||
| Net Income |
8
|
96
|
205
|
283
|
423
|
688
|
989
|
1 280
|
1 459
|
1 672
|
1 894
|
2 477
|
1 757
|
2 211
|
2 136
|
1 971
|
2 675
|
2 515
|
2 173
|
2 352
|
|
| Depreciation & Amortization |
312
|
321
|
332
|
342
|
358
|
380
|
413
|
455
|
1 519
|
570
|
634
|
714
|
2 288
|
1 891
|
2 240
|
2 647
|
2 347
|
2 562
|
2 799
|
3 118
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
13
|
0
|
0
|
0
|
15
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
130
|
166
|
209
|
281
|
519
|
649
|
785
|
869
|
421
|
1 033
|
1 276
|
1 567
|
3 456
|
2 475
|
2 951
|
3 059
|
3 149
|
3 588
|
3 694
|
4 383
|
|
| Cash Taxes Paid |
25
|
20
|
21
|
52
|
100
|
152
|
261
|
332
|
669
|
341
|
390
|
463
|
1 021
|
555
|
1 164
|
1 137
|
1 115
|
1 365
|
1 076
|
1 181
|
|
| Cash Interest Paid |
83
|
93
|
92
|
94
|
91
|
86
|
104
|
121
|
370
|
230
|
225
|
222
|
840
|
647
|
747
|
860
|
538
|
489
|
433
|
396
|
|
| Change in Working Capital |
(60)
|
(40)
|
(9)
|
43
|
70
|
(241)
|
(603)
|
(711)
|
(1 289)
|
(676)
|
(902)
|
(1 762)
|
(4 714)
|
(3 070)
|
(3 977)
|
(6 243)
|
(4 000)
|
(4 976)
|
(5 125)
|
(3 928)
|
|
| Cash from Operating Activities |
389
N/A
|
544
+40%
|
737
+36%
|
949
+29%
|
1 370
+44%
|
1 477
+8%
|
1 583
+7%
|
1 893
+20%
|
2 578
+36%
|
2 599
+1%
|
2 902
+12%
|
2 995
+3%
|
3 527
+18%
|
3 506
-1%
|
3 351
-4%
|
1 434
-57%
|
4 171
+191%
|
3 690
-12%
|
3 541
-4%
|
5 926
+67%
|
|
| Investing Cash Flow | |||||||||||||||||||||
| Capital Expenditures |
(101)
|
(102)
|
(101)
|
(114)
|
(164)
|
(192)
|
(221)
|
(261)
|
(580)
|
(320)
|
(363)
|
(447)
|
(847)
|
(730)
|
(917)
|
(1 079)
|
(1 430)
|
(1 638)
|
(2 137)
|
(2 434)
|
|
| Other Items |
57
|
72
|
75
|
78
|
57
|
104
|
139
|
165
|
445
|
338
|
455
|
555
|
1 376
|
1 205
|
1 691
|
2 002
|
1 872
|
2 037
|
1 771
|
1 621
|
|
| Cash from Investing Activities |
(44)
N/A
|
(30)
+31%
|
(25)
+17%
|
(36)
-42%
|
(107)
-197%
|
(88)
+17%
|
(82)
+8%
|
(96)
-17%
|
(135)
-41%
|
18
N/A
|
93
+402%
|
108
+17%
|
529
+389%
|
475
-10%
|
774
+63%
|
923
+19%
|
442
-52%
|
400
-10%
|
(366)
N/A
|
(812)
-122%
|
|
| Financing Cash Flow | |||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(32)
|
(372)
|
|
| Net Issuance of Debt |
383
|
(327)
|
(350)
|
(623)
|
(419)
|
(349)
|
(164)
|
18
|
156
|
(77)
|
(500)
|
143
|
(1 570)
|
(1 068)
|
(868)
|
(2 217)
|
(1 507)
|
(1 597)
|
(1 491)
|
(1 262)
|
|
| Cash Paid for Dividends |
0
|
0
|
(8)
|
(30)
|
(30)
|
0
|
(22)
|
(120)
|
(199)
|
0
|
(550)
|
(429)
|
(931)
|
0
|
(887)
|
(962)
|
(1 044)
|
0
|
(1 121)
|
(1 122)
|
|
| Other |
(150)
|
(173)
|
(192)
|
(214)
|
(225)
|
(241)
|
(287)
|
(363)
|
(1 000)
|
(628)
|
(714)
|
(834)
|
(2 238)
|
(1 976)
|
(2 418)
|
(2 868)
|
(2 683)
|
(2 724)
|
(2 731)
|
(2 761)
|
|
| Cash from Financing Activities |
234
N/A
|
(500)
N/A
|
(550)
-10%
|
(868)
-58%
|
(675)
+22%
|
(621)
+8%
|
(472)
+24%
|
(466)
+1%
|
(1 043)
-124%
|
(825)
+21%
|
(1 764)
-114%
|
(1 121)
+36%
|
(4 739)
-323%
|
(3 474)
+27%
|
(4 172)
-20%
|
(6 047)
-45%
|
(5 234)
+13%
|
(5 365)
-3%
|
(5 374)
0%
|
(5 518)
-3%
|
|
| Change in Cash | |||||||||||||||||||||
| Net Change in Cash |
579
N/A
|
13
-98%
|
162
+1 116%
|
45
-72%
|
589
+1 215%
|
768
+30%
|
1 029
+34%
|
1 331
+29%
|
1 400
+5%
|
1 793
+28%
|
1 231
-31%
|
1 983
+61%
|
(683)
N/A
|
507
N/A
|
(47)
N/A
|
(3 690)
-7 720%
|
(620)
+83%
|
(1 276)
-106%
|
(2 200)
-72%
|
(404)
+82%
|
|
| Free Cash Flow | |||||||||||||||||||||
| Free Cash Flow |
288
N/A
|
441
+53%
|
637
+44%
|
835
+31%
|
1 206
+44%
|
1 285
+7%
|
1 363
+6%
|
1 632
+20%
|
1 998
+22%
|
2 280
+14%
|
2 539
+11%
|
2 549
+0%
|
2 680
+5%
|
2 776
+4%
|
2 434
-12%
|
355
-85%
|
2 741
+672%
|
2 052
-25%
|
1 404
-32%
|
3 492
+149%
|
|