Orcay Ortakoy Cay Sanayi ve Ticaret AS
IST:ORCAY.E
Cash Flow Statement
Cash Flow Statement
Orcay Ortakoy Cay Sanayi ve Ticaret AS
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||
| Net Income |
5
|
5
|
3
|
1
|
15
|
32
|
49
|
54
|
71
|
66
|
(31)
|
(56)
|
(87)
|
(124)
|
(102)
|
(86)
|
(111)
|
|
| Depreciation & Amortization |
2
|
2
|
3
|
3
|
3
|
3
|
8
|
3
|
5
|
6
|
14
|
12
|
14
|
17
|
19
|
19
|
20
|
|
| Other Non-Cash Items |
8
|
5
|
8
|
9
|
10
|
23
|
64
|
39
|
57
|
75
|
84
|
51
|
47
|
65
|
125
|
157
|
180
|
|
| Cash Taxes Paid |
0
|
1
|
0
|
2
|
2
|
6
|
20
|
15
|
16
|
20
|
38
|
23
|
23
|
14
|
2
|
0
|
0
|
|
| Cash Interest Paid |
9
|
7
|
6
|
6
|
5
|
11
|
35
|
25
|
34
|
47
|
116
|
108
|
130
|
160
|
170
|
179
|
192
|
|
| Change in Working Capital |
(14)
|
2
|
(27)
|
(64)
|
(68)
|
(322)
|
(444)
|
(225)
|
(269)
|
(104)
|
134
|
163
|
263
|
366
|
195
|
185
|
151
|
|
| Cash from Operating Activities |
1
N/A
|
14
+1 550%
|
(13)
N/A
|
(51)
-281%
|
(41)
+19%
|
(264)
-548%
|
(379)
-44%
|
(128)
+66%
|
(136)
-6%
|
43
N/A
|
188
+338%
|
170
-9%
|
237
+39%
|
324
+37%
|
236
-27%
|
275
+16%
|
240
-13%
|
|
| Investing Cash Flow | ||||||||||||||||||
| Capital Expenditures |
(6)
|
(5)
|
(1)
|
(1)
|
(2)
|
(7)
|
(11)
|
(41)
|
(43)
|
(43)
|
(86)
|
(31)
|
(59)
|
(67)
|
(55)
|
(50)
|
(21)
|
|
| Other Items |
(11)
|
(11)
|
(10)
|
4
|
25
|
23
|
41
|
22
|
(65)
|
(67)
|
103
|
74
|
141
|
145
|
3
|
1
|
1
|
|
| Cash from Investing Activities |
(17)
N/A
|
(16)
+3%
|
(11)
+35%
|
3
N/A
|
22
+542%
|
16
-27%
|
30
+82%
|
(19)
N/A
|
(108)
-468%
|
(110)
-2%
|
17
N/A
|
44
+151%
|
82
+87%
|
78
-5%
|
(52)
N/A
|
(50)
+5%
|
(20)
+60%
|
|
| Financing Cash Flow | ||||||||||||||||||
| Net Issuance of Common Stock |
0
|
77
|
77
|
0
|
0
|
(0)
|
0
|
(2)
|
(2)
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
28
|
(22)
|
(28)
|
(17)
|
(41)
|
213
|
309
|
170
|
292
|
126
|
(117)
|
(135)
|
(253)
|
(291)
|
(22)
|
(78)
|
(53)
|
|
| Other |
(9)
|
(7)
|
(6)
|
(6)
|
(5)
|
(9)
|
(35)
|
(25)
|
(34)
|
(49)
|
(113)
|
(98)
|
(103)
|
(138)
|
(146)
|
(156)
|
(178)
|
|
| Cash from Financing Activities |
19
N/A
|
48
+160%
|
43
-12%
|
53
+25%
|
31
-42%
|
204
+557%
|
274
+34%
|
143
-48%
|
256
+79%
|
79
-69%
|
(229)
N/A
|
(231)
-1%
|
(354)
-53%
|
(430)
-22%
|
(169)
+61%
|
(234)
-39%
|
(231)
+1%
|
|
| Change in Cash | ||||||||||||||||||
| Net Change in Cash |
3
N/A
|
46
+1 716%
|
19
-59%
|
6
-67%
|
13
+105%
|
(44)
N/A
|
(75)
-72%
|
(5)
+94%
|
12
N/A
|
12
-7%
|
(24)
N/A
|
(17)
+31%
|
(35)
-108%
|
(28)
+18%
|
16
N/A
|
(9)
N/A
|
(11)
-26%
|
|
| Free Cash Flow | ||||||||||||||||||
| Free Cash Flow |
(5)
N/A
|
9
N/A
|
(14)
N/A
|
(51)
-259%
|
(43)
+16%
|
(271)
-527%
|
(391)
-44%
|
(169)
+57%
|
(179)
-6%
|
0
N/A
|
102
+61 759%
|
140
+37%
|
178
+28%
|
257
+44%
|
181
-29%
|
224
+24%
|
219
-3%
|
|