IST:ANGEN Cash Flow Statement

Financials in millions TRY. Fiscal year is January - December.

Millions TRY. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Mar '25 Mar 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Net Income	-241.08	-218.88	-197.32	-21.06	433.33	293.4
Depreciation & Amortization	100.81	97.37	76.9	59.64	9.9	5.46
Other Amortization	11.61	12.13	9.54	-	-	-
Asset Writedown & Restructuring Costs	-11.59	-10	-24.09	-	-	-
Provision & Write-off of Bad Debts	-	-	-	-	3.82	4.18
Other Operating Activities	246.71	191.98	316.25	597.9	-15.13	32.74
Change in Accounts Receivable	12	18.24	2.62	108.22	22.28	-50.77
Change in Inventory	-6.61	-34.55	98.86	-84.19	-19.31	-41.05
Change in Accounts Payable	-22.57	30.78	-0.34	-15.16	9.35	1.3
Change in Unearned Revenue	6.61	2.03	-8.31	-13.28	-	-
Change in Other Net Operating Assets	32.23	52.3	150.24	-35.63	-37.04	-9.77
Operating Cash Flow	128.13	141.41	424.36	596.43	407.2	235.47
Operating Cash Flow Growth	-66.24%	-66.68%	-28.85%	46.47%	72.93%	-
Capital Expenditures	-228.77	-246.49	-76.93	-99.96	-77.43	-69.59
Sale of Property, Plant & Equipment	3.16	19.66	16.12	3.08	0.19	0.46
Cash Acquisitions	-	-	-	-109.57	-	-
Sale (Purchase) of Intangibles	54.76	-	-90.12	-41.38	-	-
Investment in Securities	-	-	-	-26.3	-	-
Other Investing Activities	-	-	-	62.15	9.81	1.66
Investing Cash Flow	-170.85	-226.83	-150.93	-211.99	-67.43	-67.47
Long-Term Debt Issued	-	-	-	12.7	-	36.95
Long-Term Debt Repaid	-	-11.38	-10.02	-1.4	-25.77	-12.16
Net Debt Issued (Repaid)	19.05	-11.38	-10.02	11.3	-25.77	24.79
Issuance of Common Stock	-	-	-	-	225	-
Common Dividends Paid	-	-	-266.13	-584.57	-210	-1.53
Other Financing Activities	-1.4	0.09	39.9	27.79	-2.07	-58.14
Financing Cash Flow	17.65	-11.29	-236.26	-545.49	-12.84	-34.88
Miscellaneous Cash Flow Adjustments	-123.78	-133.91	-363.23	-731.86	-	-
Net Cash Flow	-148.85	-230.61	-326.05	-892.9	326.93	133.12
Free Cash Flow	-100.65	-105.08	347.43	496.48	329.77	165.88
Free Cash Flow Growth	-	-	-30.02%	50.55%	98.80%	-
Free Cash Flow Margin	-18.72%	-19.83%	101.02%	106.00%	80.41%	39.35%
Free Cash Flow Per Share	-0.46	-0.48	1.58	2.26	2.18	1.09
Cash Interest Paid	3.53	3.26	3.91	3.49	2.07	2.34
Cash Income Tax Paid	-	-	-3.19	0.49	22.6	31.32
Levered Free Cash Flow	-216.45	-101.16	-161.64	-160.8	75.48	-
Unlevered Free Cash Flow	-214.01	-99.13	-158.59	-158.62	108.72	-
Change in Net Working Capital	153.63	-27	63.69	248.29	16.6	-

Updated Feb 28, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.