Ulusoy Elektrik Imalat Taahhut ve Ticaret AS
IST:ULUSE.E
Cash Flow Statement
Cash Flow Statement
Ulusoy Elektrik Imalat Taahhut ve 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 |
7
|
29
|
(14)
|
(10)
|
(74)
|
(90)
|
(29)
|
(78)
|
59
|
169
|
(51)
|
68
|
(456)
|
(659)
|
(408)
|
(412)
|
(723)
|
(825)
|
(900)
|
|
| Depreciation & Amortization |
14
|
12
|
14
|
16
|
17
|
20
|
23
|
25
|
112
|
28
|
32
|
33
|
163
|
136
|
162
|
207
|
150
|
144
|
162
|
|
| Other Non-Cash Items |
5
|
(3)
|
4
|
(2)
|
39
|
43
|
52
|
66
|
(216)
|
56
|
308
|
315
|
(61)
|
18
|
(374)
|
(202)
|
(41)
|
(107)
|
134
|
|
| Cash Taxes Paid |
4
|
1
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
51
|
|
| Cash Interest Paid |
0
|
(7)
|
0
|
(22)
|
0
|
12
|
16
|
20
|
3
|
0
|
11
|
13
|
28
|
0
|
36
|
52
|
117
|
260
|
96
|
|
| Change in Working Capital |
(43)
|
(41)
|
(11)
|
(63)
|
(105)
|
(192)
|
(312)
|
(193)
|
59
|
(219)
|
(371)
|
(422)
|
384
|
328
|
770
|
578
|
228
|
659
|
188
|
|
| Cash from Operating Activities |
(17)
N/A
|
(4)
+78%
|
(7)
-93%
|
(59)
-717%
|
(124)
-111%
|
(218)
-76%
|
(265)
-22%
|
(181)
+32%
|
(137)
+24%
|
34
N/A
|
(82)
N/A
|
(6)
+93%
|
(172)
-3 004%
|
(177)
-3%
|
150
N/A
|
171
+14%
|
(386)
N/A
|
(128)
+67%
|
(416)
-224%
|
|
| Investing Cash Flow | ||||||||||||||||||||
| Capital Expenditures |
(41)
|
(37)
|
(36)
|
(56)
|
(170)
|
(174)
|
(172)
|
(150)
|
(51)
|
(30)
|
(35)
|
(47)
|
(102)
|
(82)
|
(74)
|
(45)
|
(45)
|
0
|
(83)
|
|
| Other Items |
8
|
0
|
8
|
9
|
5
|
0
|
5
|
4
|
10
|
9
|
5
|
5
|
16
|
6
|
11
|
19
|
5
|
8
|
(37)
|
|
| Cash from Investing Activities |
(33)
N/A
|
(29)
+13%
|
(28)
+4%
|
(46)
-66%
|
(165)
-257%
|
(169)
-2%
|
(166)
+2%
|
(146)
+12%
|
(40)
+72%
|
(21)
+47%
|
(29)
-38%
|
(42)
-42%
|
(85)
-104%
|
(76)
+11%
|
(63)
+17%
|
(25)
+60%
|
(40)
-59%
|
(13)
+67%
|
(120)
-811%
|
|
| Financing Cash Flow | ||||||||||||||||||||
| Net Issuance of Debt |
(2)
|
(2)
|
1
|
67
|
226
|
354
|
392
|
353
|
229
|
31
|
91
|
25
|
344
|
40
|
(37)
|
(168)
|
297
|
444
|
361
|
|
| Other |
(0)
|
0
|
7
|
17
|
3
|
(8)
|
(1)
|
(15)
|
4
|
(1)
|
42
|
45
|
37
|
0
|
(105)
|
(121)
|
(195)
|
(337)
|
(99)
|
|
| Cash from Financing Activities |
(2)
N/A
|
(2)
+16%
|
8
N/A
|
84
+984%
|
230
+173%
|
346
+50%
|
391
+13%
|
338
-13%
|
233
-31%
|
31
-87%
|
134
+336%
|
70
-48%
|
380
+444%
|
70
-82%
|
(141)
N/A
|
(289)
-104%
|
102
N/A
|
107
+5%
|
262
+144%
|
|
| Change in Cash | ||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
(10)
|
0
|
0
|
0
|
11
|
9
|
20
|
11
|
85
|
117
|
106
|
80
|
138
|
114
|
114
|
|
| Net Change in Cash |
(53)
N/A
|
(35)
+34%
|
(27)
+21%
|
(21)
+24%
|
(69)
-230%
|
(41)
+40%
|
(41)
+0%
|
11
N/A
|
66
+494%
|
52
-21%
|
42
-19%
|
34
-20%
|
208
+520%
|
(67)
N/A
|
51
N/A
|
(64)
N/A
|
(187)
-193%
|
80
N/A
|
(161)
N/A
|
|
| Free Cash Flow | ||||||||||||||||||||
| Free Cash Flow |
(58)
N/A
|
(41)
+30%
|
(43)
-6%
|
(114)
-167%
|
(294)
-157%
|
(392)
-33%
|
(437)
-11%
|
(331)
+24%
|
(188)
+43%
|
4
N/A
|
(117)
N/A
|
(53)
+55%
|
(274)
-419%
|
(259)
+5%
|
76
N/A
|
126
+66%
|
(432)
N/A
|
(128)
+70%
|
(500)
-289%
|
|