Netas Telekomunikasyon AS
IST:NETAS.E
Cash Flow Statement
Cash Flow Statement
Netas Telekomunikasyon 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 |
(76)
|
(177)
|
(197)
|
0
|
(714)
|
(601)
|
(585)
|
0
|
0
|
0
|
0
|
100
|
17
|
(81)
|
(148)
|
(272)
|
(266)
|
(195)
|
(277)
|
|
| Depreciation & Amortization |
102
|
88
|
97
|
96
|
92
|
97
|
97
|
96
|
99
|
96
|
97
|
111
|
119
|
129
|
136
|
145
|
160
|
175
|
187
|
|
| Other Non-Cash Items |
5
|
(23)
|
(7)
|
164
|
170
|
160
|
161
|
(122)
|
(49)
|
(94)
|
(62)
|
126
|
201
|
387
|
421
|
334
|
335
|
338
|
404
|
|
| Cash Taxes Paid |
66
|
33
|
33
|
2
|
(30)
|
(6)
|
(6)
|
19
|
20
|
34
|
50
|
27
|
27
|
35
|
25
|
24
|
28
|
23
|
23
|
|
| Cash Interest Paid |
111
|
101
|
88
|
86
|
96
|
118
|
152
|
184
|
205
|
190
|
205
|
265
|
307
|
346
|
325
|
251
|
209
|
185
|
208
|
|
| Change in Working Capital |
36
|
(111)
|
(29)
|
248
|
718
|
764
|
420
|
(24)
|
(120)
|
167
|
209
|
95
|
392
|
37
|
(45)
|
337
|
(497)
|
(458)
|
(308)
|
|
| Cash from Operating Activities |
67
N/A
|
(223)
N/A
|
(136)
+39%
|
(163)
-20%
|
265
N/A
|
420
+58%
|
91
-78%
|
(76)
N/A
|
(132)
-75%
|
165
N/A
|
255
+55%
|
433
+70%
|
815
+88%
|
471
-42%
|
377
-20%
|
545
+44%
|
(268)
N/A
|
(140)
+48%
|
6
N/A
|
|
| Investing Cash Flow | ||||||||||||||||||||
| Capital Expenditures |
(107)
|
(82)
|
(73)
|
(69)
|
(58)
|
(44)
|
(34)
|
(10)
|
(8)
|
(8)
|
(8)
|
(8)
|
(11)
|
(9)
|
(13)
|
(28)
|
(27)
|
(29)
|
(28)
|
|
| Other Items |
96
|
89
|
98
|
99
|
6
|
63
|
53
|
46
|
46
|
(8)
|
(7)
|
(12)
|
(12)
|
2
|
19
|
(6)
|
3
|
3
|
(13)
|
|
| Cash from Investing Activities |
(11)
N/A
|
7
N/A
|
25
+265%
|
30
+22%
|
(52)
N/A
|
18
N/A
|
19
+4%
|
36
+89%
|
38
+6%
|
(17)
N/A
|
(14)
+13%
|
(20)
-40%
|
(23)
-16%
|
(7)
+69%
|
6
N/A
|
(34)
N/A
|
(24)
+30%
|
(27)
-12%
|
(41)
-53%
|
|
| Financing Cash Flow | ||||||||||||||||||||
| Net Issuance of Debt |
81
|
294
|
152
|
519
|
334
|
237
|
157
|
(218)
|
(45)
|
(132)
|
(29)
|
(519)
|
(678)
|
(663)
|
(265)
|
(190)
|
66
|
135
|
(249)
|
|
| Other |
(111)
|
(101)
|
(88)
|
(86)
|
(96)
|
(118)
|
(152)
|
(177)
|
(199)
|
(184)
|
(199)
|
(253)
|
(295)
|
(334)
|
(313)
|
(205)
|
(163)
|
(139)
|
(162)
|
|
| Cash from Financing Activities |
(31)
N/A
|
193
N/A
|
65
-67%
|
433
+570%
|
238
-45%
|
119
-50%
|
5
-95%
|
(395)
N/A
|
(244)
+38%
|
(316)
-29%
|
(228)
+28%
|
(772)
-239%
|
(973)
-26%
|
(997)
-3%
|
(579)
+42%
|
(395)
+32%
|
(97)
+75%
|
(3)
+96%
|
(410)
-11 962%
|
|
| Change in Cash | ||||||||||||||||||||
| Effect of Foreign Exchange Rates |
26
|
55
|
114
|
(64)
|
(2)
|
(122)
|
(171)
|
113
|
5
|
(96)
|
141
|
229
|
137
|
385
|
106
|
276
|
398
|
329
|
360
|
|
| Net Change in Cash |
51
N/A
|
32
-38%
|
68
+112%
|
236
+248%
|
449
+90%
|
436
-3%
|
(55)
N/A
|
(322)
-481%
|
(332)
-3%
|
(263)
+21%
|
155
N/A
|
(130)
N/A
|
(44)
+66%
|
(149)
-241%
|
(90)
+40%
|
391
N/A
|
10
-98%
|
160
+1 557%
|
(85)
N/A
|
|
| Free Cash Flow | ||||||||||||||||||||
| Free Cash Flow |
(40)
N/A
|
(305)
-662%
|
(209)
+31%
|
(232)
-11%
|
207
N/A
|
376
+82%
|
57
-85%
|
(86)
N/A
|
(140)
-63%
|
157
N/A
|
248
+58%
|
426
+72%
|
804
+89%
|
461
-43%
|
364
-21%
|
517
+42%
|
(295)
N/A
|
(169)
+43%
|
(22)
+87%
|
|