Penta Teknoloji Urunleri Dagitim Ticaret AS
IST:PENTA.E
Cash Flow Statement
Cash Flow Statement
Penta Teknoloji Urunleri Dagitim Ticaret AS
| Dec-2020 | 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||
| Net Income |
11
|
31
|
83
|
121
|
(19)
|
(34)
|
(48)
|
(51)
|
104
|
185
|
147
|
156
|
196
|
176
|
233
|
345
|
340
|
313
|
317
|
|
| Depreciation & Amortization |
9
|
9
|
10
|
10
|
8
|
9
|
11
|
14
|
11
|
10
|
20
|
22
|
31
|
38
|
50
|
64
|
70
|
83
|
127
|
|
| Other Non-Cash Items |
221
|
220
|
242
|
215
|
210
|
246
|
279
|
321
|
294
|
344
|
360
|
401
|
497
|
493
|
474
|
429
|
417
|
592
|
497
|
|
| Cash Taxes Paid |
12
|
37
|
42
|
58
|
78
|
87
|
111
|
135
|
158
|
170
|
159
|
193
|
252
|
353
|
334
|
288
|
186
|
186
|
159
|
|
| Cash Interest Paid |
84
|
92
|
103
|
101
|
87
|
94
|
102
|
97
|
60
|
73
|
79
|
128
|
227
|
285
|
344
|
387
|
426
|
434
|
468
|
|
| Change in Working Capital |
(18)
|
(1)
|
(99)
|
(81)
|
(160)
|
(248)
|
(289)
|
(49)
|
201
|
185
|
11
|
(659)
|
(939)
|
(1 076)
|
(915)
|
(210)
|
(15)
|
(457)
|
(192)
|
|
| Cash from Operating Activities |
223
N/A
|
259
+16%
|
235
-9%
|
266
+13%
|
37
-86%
|
(27)
N/A
|
(46)
-71%
|
235
N/A
|
610
+159%
|
723
+19%
|
539
-26%
|
(81)
N/A
|
(216)
-167%
|
(369)
-71%
|
(159)
+57%
|
628
N/A
|
812
+29%
|
531
-35%
|
749
+41%
|
|
| Investing Cash Flow | ||||||||||||||||||||
| Capital Expenditures |
(4)
|
(4)
|
(5)
|
(5)
|
(8)
|
(8)
|
(8)
|
(9)
|
(5)
|
(6)
|
(9)
|
(10)
|
(23)
|
(23)
|
(36)
|
(58)
|
(79)
|
(96)
|
(88)
|
|
| Other Items |
1
|
1
|
2
|
2
|
2
|
2
|
2
|
6
|
11
|
18
|
48
|
79
|
98
|
107
|
87
|
66
|
55
|
44
|
47
|
|
| Cash from Investing Activities |
(4)
N/A
|
(4)
+0%
|
(3)
+13%
|
(3)
+5%
|
(6)
-106%
|
(6)
+3%
|
(6)
-2%
|
(3)
+42%
|
6
N/A
|
11
+100%
|
39
+250%
|
69
+75%
|
74
+8%
|
84
+13%
|
51
-39%
|
7
-85%
|
(25)
N/A
|
(54)
-116%
|
(42)
+22%
|
|
| Financing Cash Flow | ||||||||||||||||||||
| Net Issuance of Debt |
(1)
|
(6)
|
(7)
|
(11)
|
(12)
|
31
|
31
|
(21)
|
(121)
|
(161)
|
(171)
|
(70)
|
79
|
165
|
131
|
13
|
(185)
|
(2)
|
30
|
|
| Other |
(174)
|
(212)
|
(210)
|
(237)
|
(113)
|
(91)
|
(125)
|
(148)
|
(60)
|
(68)
|
(158)
|
(215)
|
(330)
|
(436)
|
(444)
|
(521)
|
(615)
|
(659)
|
(737)
|
|
| Cash from Financing Activities |
(176)
N/A
|
(219)
-24%
|
(217)
+1%
|
(248)
-15%
|
(125)
+50%
|
(60)
+52%
|
(94)
-55%
|
(169)
-80%
|
(181)
-7%
|
(230)
-27%
|
(329)
-43%
|
(286)
+13%
|
(251)
+12%
|
(271)
-8%
|
(313)
-15%
|
(509)
-62%
|
(801)
-58%
|
(661)
+18%
|
(709)
-7%
|
|
| Change in Cash | ||||||||||||||||||||
| Effect of Foreign Exchange Rates |
14
|
21
|
1
|
7
|
82
|
81
|
105
|
133
|
103
|
111
|
255
|
193
|
272
|
300
|
149
|
203
|
102
|
87
|
114
|
|
| Net Change in Cash |
58
N/A
|
58
-1%
|
17
-71%
|
21
+27%
|
(11)
N/A
|
(12)
-13%
|
(41)
-227%
|
196
N/A
|
538
+174%
|
616
+15%
|
504
-18%
|
(106)
N/A
|
(121)
-15%
|
(256)
-112%
|
(272)
-6%
|
329
N/A
|
88
-73%
|
(96)
N/A
|
112
N/A
|
|
| Free Cash Flow | ||||||||||||||||||||
| Free Cash Flow |
219
N/A
|
254
+16%
|
231
-9%
|
261
+13%
|
30
-89%
|
(35)
N/A
|
(54)
-55%
|
226
N/A
|
604
+168%
|
717
+19%
|
530
-26%
|
(91)
N/A
|
(239)
-162%
|
(392)
-64%
|
(196)
+50%
|
569
N/A
|
733
+29%
|
435
-41%
|
661
+52%
|
|