Teknosa Ic ve Dis Ticaret AS
IST:TKNSA.E
Cash Flow Statement
Cash Flow Statement
Teknosa Ic ve Dis 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 | Mar-2025 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||
| Net Income |
88
|
129
|
96
|
131
|
187
|
326
|
437
|
525
|
609
|
632
|
784
|
748
|
511
|
(215)
|
(936)
|
(1 420)
|
(1 739)
|
(1 737)
|
|
| Depreciation & Amortization |
151
|
124
|
133
|
142
|
152
|
164
|
179
|
673
|
228
|
268
|
315
|
1 150
|
986
|
1 213
|
1 500
|
1 387
|
1 549
|
1 657
|
|
| Other Non-Cash Items |
298
|
262
|
271
|
243
|
284
|
324
|
388
|
1 449
|
674
|
847
|
1 130
|
(836)
|
3 330
|
1 520
|
685
|
(955)
|
(2 640)
|
(1 580)
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
5
|
37
|
137
|
0
|
118
|
140
|
336
|
201
|
210
|
159
|
31
|
0
|
1
|
|
| Change in Working Capital |
(425)
|
(538)
|
(163)
|
290
|
192
|
150
|
168
|
(1 001)
|
(228)
|
(447)
|
297
|
1 511
|
(4 177)
|
(1 649)
|
802
|
3 991
|
5 115
|
4 132
|
|
| Cash from Operating Activities |
112
N/A
|
(22)
N/A
|
337
N/A
|
807
+140%
|
815
+1%
|
964
+18%
|
1 172
+22%
|
1 645
+40%
|
1 283
-22%
|
1 300
+1%
|
2 527
+94%
|
2 903
+15%
|
651
-78%
|
869
+34%
|
2 051
+136%
|
3 003
+46%
|
2 285
-24%
|
2 472
+8%
|
|
| Investing Cash Flow | |||||||||||||||||||
| Capital Expenditures |
(45)
|
(46)
|
(50)
|
(71)
|
(78)
|
(97)
|
(130)
|
(344)
|
(249)
|
(386)
|
(396)
|
(840)
|
(630)
|
(632)
|
(881)
|
(863)
|
(939)
|
(914)
|
|
| Other Items |
16
|
15
|
12
|
15
|
19
|
26
|
41
|
109
|
90
|
142
|
152
|
430
|
305
|
318
|
178
|
430
|
457
|
448
|
|
| Cash from Investing Activities |
(29)
N/A
|
(31)
-6%
|
(38)
-24%
|
(56)
-47%
|
(59)
-5%
|
(71)
-21%
|
(89)
-25%
|
(235)
-165%
|
(159)
+33%
|
(245)
-54%
|
(245)
0%
|
(410)
-68%
|
(326)
+20%
|
(314)
+4%
|
(703)
-124%
|
(433)
+38%
|
(481)
-11%
|
(466)
+3%
|
|
| Financing Cash Flow | |||||||||||||||||||
| Net Issuance of Debt |
50
|
(349)
|
(565)
|
(546)
|
(324)
|
(194)
|
(121)
|
(9)
|
(256)
|
(239)
|
(187)
|
(258)
|
914
|
1 094
|
(306)
|
(583)
|
389
|
216
|
|
| Other |
(145)
|
137
|
121
|
98
|
63
|
(285)
|
(320)
|
(796)
|
(512)
|
(581)
|
(836)
|
(2 351)
|
(2 090)
|
(2 711)
|
(3 302)
|
(3 528)
|
(3 618)
|
(3 717)
|
|
| Cash from Financing Activities |
(95)
N/A
|
(212)
-123%
|
(444)
-109%
|
(447)
-1%
|
(261)
+42%
|
(479)
-84%
|
(441)
+8%
|
(805)
-83%
|
(768)
+5%
|
(820)
-7%
|
(1 023)
-25%
|
(2 610)
-155%
|
(1 175)
+55%
|
(1 617)
-38%
|
(3 608)
-123%
|
(4 111)
-14%
|
(3 228)
+21%
|
(3 501)
-8%
|
|
| Change in Cash | |||||||||||||||||||
| Effect of Foreign Exchange Rates |
5
|
5
|
(0)
|
14
|
27
|
42
|
74
|
119
|
49
|
102
|
90
|
254
|
241
|
191
|
204
|
143
|
132
|
153
|
|
| Net Change in Cash |
(7)
N/A
|
(260)
-3 472%
|
(146)
+44%
|
317
N/A
|
523
+65%
|
456
-13%
|
716
+57%
|
723
+1%
|
405
-44%
|
338
-17%
|
1 349
+299%
|
138
-90%
|
(610)
N/A
|
(871)
-43%
|
(2 057)
-136%
|
(1 398)
+32%
|
(1 293)
+7%
|
(1 342)
-4%
|
|
| Free Cash Flow | |||||||||||||||||||
| Free Cash Flow |
67
N/A
|
(67)
N/A
|
287
N/A
|
736
+157%
|
737
+0%
|
867
+18%
|
1 042
+20%
|
1 301
+25%
|
1 034
-20%
|
913
-12%
|
2 130
+133%
|
2 063
-3%
|
20
-99%
|
237
+1 074%
|
1 170
+394%
|
2 140
+83%
|
1 346
-37%
|
1 558
+16%
|
|