Silverline Endustri ve Ticaret AS
IST:SILVR.E
Cash Flow Statement
Cash Flow Statement
Silverline Endustri 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 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||
| Net Income |
13
|
16
|
14
|
(8)
|
4
|
15
|
17
|
90
|
65
|
(22)
|
13
|
(25)
|
19
|
106
|
142
|
47
|
(122)
|
(235)
|
|
| Depreciation & Amortization |
15
|
13
|
15
|
16
|
17
|
18
|
19
|
89
|
23
|
25
|
27
|
143
|
120
|
146
|
175
|
112
|
171
|
202
|
|
| Other Non-Cash Items |
22
|
21
|
21
|
32
|
34
|
90
|
106
|
(86)
|
74
|
8
|
(17)
|
5
|
22
|
(134)
|
(195)
|
98
|
232
|
328
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
|
| Cash Interest Paid |
8
|
6
|
5
|
6
|
6
|
7
|
7
|
13
|
8
|
11
|
14
|
36
|
33
|
41
|
52
|
59
|
81
|
88
|
|
| Change in Working Capital |
(6)
|
5
|
3
|
15
|
(17)
|
(84)
|
(93)
|
(39)
|
(99)
|
76
|
81
|
0
|
(85)
|
(65)
|
(43)
|
(138)
|
(173)
|
(198)
|
|
| Cash from Operating Activities |
43
N/A
|
56
+29%
|
53
-6%
|
55
+4%
|
38
-31%
|
40
+4%
|
49
+25%
|
119
+141%
|
63
-47%
|
87
+39%
|
105
+20%
|
112
+7%
|
77
-31%
|
52
-32%
|
80
+52%
|
118
+48%
|
109
-8%
|
96
-12%
|
|
| Investing Cash Flow | |||||||||||||||||||
| Capital Expenditures |
(26)
|
(30)
|
(32)
|
(36)
|
(42)
|
(41)
|
(48)
|
(113)
|
(72)
|
(69)
|
(66)
|
(104)
|
(65)
|
(84)
|
(74)
|
(85)
|
(75)
|
(96)
|
|
| Other Items |
0
|
0
|
(0)
|
0
|
(0)
|
(1)
|
(0)
|
(41)
|
(7)
|
(43)
|
(73)
|
1
|
(3)
|
34
|
65
|
2
|
2
|
2
|
|
| Cash from Investing Activities |
(26)
N/A
|
(30)
-14%
|
(32)
-7%
|
(36)
-13%
|
(42)
-17%
|
(42)
+1%
|
(48)
-16%
|
(155)
-219%
|
(78)
+49%
|
(111)
-42%
|
(139)
-25%
|
(102)
+26%
|
(68)
+34%
|
(50)
+26%
|
(8)
+83%
|
(83)
-894%
|
(73)
+12%
|
(94)
-29%
|
|
| Financing Cash Flow | |||||||||||||||||||
| Net Issuance of Debt |
(11)
|
(22)
|
(19)
|
(12)
|
(4)
|
34
|
29
|
73
|
39
|
5
|
22
|
(45)
|
6
|
44
|
47
|
28
|
19
|
1
|
|
| Other |
(7)
|
(6)
|
(5)
|
(6)
|
(6)
|
(7)
|
(7)
|
(13)
|
(8)
|
(11)
|
(14)
|
(36)
|
(32)
|
(41)
|
(52)
|
(59)
|
(81)
|
(88)
|
|
| Cash from Financing Activities |
(18)
N/A
|
(27)
-55%
|
(25)
+10%
|
(18)
+27%
|
(10)
+46%
|
27
N/A
|
22
-19%
|
60
+174%
|
31
-48%
|
(5)
N/A
|
9
N/A
|
(81)
N/A
|
(26)
+67%
|
2
N/A
|
(6)
N/A
|
(31)
-449%
|
(62)
-98%
|
(87)
-40%
|
|
| Change in Cash | |||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
3
|
0
|
4
|
5
|
0
|
1
|
0
|
(2)
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
|
| Net Change in Cash |
(1)
N/A
|
(2)
-104%
|
(4)
-147%
|
4
N/A
|
(14)
N/A
|
29
N/A
|
28
-1%
|
24
-14%
|
16
-33%
|
(30)
N/A
|
(28)
+7%
|
(71)
-158%
|
(18)
+75%
|
5
N/A
|
66
+1 320%
|
4
-94%
|
(26)
N/A
|
(84)
-229%
|
|
| Free Cash Flow | |||||||||||||||||||
| Free Cash Flow |
17
N/A
|
26
+54%
|
21
-19%
|
18
-12%
|
(4)
N/A
|
(2)
+59%
|
1
N/A
|
5
+429%
|
(9)
N/A
|
18
N/A
|
39
+114%
|
8
-79%
|
13
+53%
|
(31)
N/A
|
6
N/A
|
32
+421%
|
34
+5%
|
0
-100%
|
|