Dashboard Tools Market News Investing Ideas Pricing About Us
Sign Up
Log in

Verusa Holding AS
IST:VERUS.E

Watchlist Manager
Verusa Holding AS Logo
Verusa Holding AS
IST:VERUS.E
Watchlist
Price: 246.8 TRY -2.93%
Market Cap: ₺17.3B
Write Note Create Alert Ask AI
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Cash Flow Statement

Operating Cash Flow
+
3Y
-
5Y
-
10Y
-
Investing Cash Flow
+
3Y
-
5Y
-
10Y
-
Financing Cash Flow
+
3Y
-
5Y
-
10Y
-

Cash Flow Statement
Verusa Holding AS

Rotate your device to view
Cash Flow Statement
Currency: TRY
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 Sep-2025
Operating Cash Flow
Net Income
160
217
224
253
295
303
464
517
681
699
708
1 027
454
705
604
148
476
(143)
568
994
Depreciation & Amortization
2
3
3
4
4
5
5
6
22
11
14
17
50
40
50
79
68
76
84
71
Other Non-Cash Items
(138)
(193)
(200)
(234)
(261)
(247)
(379)
(412)
125
(645)
(600)
(877)
(763)
(794)
(789)
(520)
(488)
143
(589)
(979)
Cash Taxes Paid
2
7
7
8
8
7
12
17
34
17
48
60
149
131
111
95
54
103
93
92
Cash Interest Paid
19
17
16
5
25
26
27
31
48
36
38
33
103
110
134
270
168
131
224
201
Change in Working Capital
12
(11)
(3)
(35)
(51)
(66)
(68)
(82)
(164)
(844)
(213)
(268)
(342)
500
32
84
(165)
388
(330)
(345)
Cash from Operating Activities
37
N/A
16
-56%
24
+45%
(13)
N/A
(13)
-4%
(5)
+61%
23
N/A
29
+29%
61
+109%
(779)
N/A
(90)
+88%
(101)
-12%
(400)
-296%
452
N/A
(104)
N/A
(75)
+28%
(108)
-44%
464
N/A
(267)
N/A
(393)
-47%
Investing Cash Flow
Capital Expenditures
(10)
(12)
(17)
(15)
(25)
(26)
(29)
(42)
(53)
(58)
(108)
(140)
(354)
(286)
(289)
(290)
(139)
(95)
(40)
10
Other Items
(66)
(41)
(52)
(4)
221
197
210
178
51
872
973
1 169
1 489
94
(157)
141
287
(85)
252
(391)
Cash from Investing Activities
(76)
N/A
(54)
+29%
(68)
-27%
(20)
+71%
196
N/A
172
-12%
181
+5%
136
-25%
(2)
N/A
813
N/A
865
+6%
1 029
+19%
1 135
+10%
(192)
N/A
(447)
-133%
(149)
+67%
147
N/A
(181)
N/A
211
N/A
(382)
N/A
Financing Cash Flow
Net Issuance of Common Stock
0
0
0
0
0
0
(32)
(80)
(158)
(147)
(206)
(158)
(389)
(209)
(181)
(257)
(139)
(148)
(86)
(11)
Net Issuance of Debt
65
61
57
57
(19)
(14)
42
140
281
142
0
(75)
145
146
209
85
(107)
(162)
375
853
Cash Paid for Dividends
(3)
0
0
(3)
(3)
0
0
(5)
(14)
0
0
(7)
(16)
0
0
(4)
(31)
0
0
0
Other
(19)
(27)
(26)
(7)
(172)
(165)
(166)
(175)
(154)
(30)
(38)
(33)
(103)
(116)
(134)
(270)
(168)
(131)
(240)
(201)
Cash from Financing Activities
43
N/A
31
-27%
31
-2%
46
+50%
(193)
N/A
(182)
+6%
(158)
+13%
(119)
+24%
(45)
+63%
(40)
+10%
(249)
-523%
(273)
-10%
(363)
-33%
(190)
+48%
(117)
+38%
(446)
-280%
(445)
+0%
(472)
-6%
18
N/A
610
+3 290%
Change in Cash
Net Change in Cash
4
N/A
(6)
N/A
(14)
-127%
14
N/A
(10)
N/A
(15)
-46%
45
N/A
46
+1%
14
-69%
(6)
N/A
526
N/A
655
+25%
372
-43%
70
-81%
(667)
N/A
(670)
0%
(406)
+39%
(189)
+53%
(37)
+80%
(165)
-341%
Free Cash Flow
Free Cash Flow
27
N/A
4
-86%
7
+76%
(28)
N/A
(38)
-35%
(31)
+18%
(6)
+79%
(13)
-101%
8
N/A
(837)
N/A
(198)
+76%
(241)
-22%
(754)
-213%
165
N/A
(393)
N/A
(365)
+7%
(247)
+32%
368
N/A
(306)
N/A
(383)
-25%

See Also

Summary
VERUS.E intrinsic value, competitors valuation, and company profile.
DCF Valuation
VERUS.E stock valuation using Discount Cash Flow valuation method.
Relative Valuation
VERUS.E stock valuation using valuation multiples.
Wall Street Estimates
VERUS.E price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
VERUS.E stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 319,700+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2026 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.