IST:BAKAB Cash Flow Statement

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

Millions TRY. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Net Income	-175.42	-383.62	54.56	120.21	76.18
Depreciation & Amortization	321.05	313.01	220.76	157.82	21.24
Loss (Gain) From Sale of Assets	-7.68	-1.72	-7.3	-0.69	-0.6
Provision & Write-off of Bad Debts	-0.03	1.43	-1.98	0.85	0.12
Other Operating Activities	217.9	317.57	595.44	-283.07	4.87
Change in Accounts Receivable	-592.63	-89.78	-239.73	18.93	-135.29
Change in Inventory	-188.47	-122.52	-312.07	0.54	-103.45
Change in Accounts Payable	414.7	442.6	177.85	-323.54	187.65
Change in Unearned Revenue	0.63	15.53	-0.12	-4.04	0.23
Change in Other Net Operating Assets	16.81	4.96	-106.16	35.43	-19.75
Operating Cash Flow	6.85	497.45	381.25	-277.55	31.2
Operating Cash Flow Growth	-98.62%	30.48%	-	-	-36.98%
Capital Expenditures	-86.83	-125.11	-167.94	-225.22	-67.64
Sale of Property, Plant & Equipment	12.97	2.61	7.45	0.69	0.76
Sale (Purchase) of Intangibles	-36.53	-40.97	-	-13.24	-3.02
Other Investing Activities	6.7	-3.09	1.35	2.88	-2.43
Investing Cash Flow	-103.69	-166.56	-159.15	-234.88	-72.34
Long-Term Debt Issued	720.72	252.22	250.84	1,484	158.05
Long-Term Debt Repaid	-505.06	-570.21	-461.69	-944.41	-79.81
Net Debt Issued (Repaid)	215.66	-317.99	-210.85	539.71	78.24
Common Dividends Paid	-	-	-	-56.81	-15.49
Other Financing Activities	-124.06	-183.34	-139.57	-38.47	-9.01
Financing Cash Flow	91.6	-501.32	-350.42	444.43	53.74
Foreign Exchange Rate Adjustments	50.35	28.46	122.39	65.44	67.89
Miscellaneous Cash Flow Adjustments	-47.29	-43.57	-102.6	-154.09	-
Net Cash Flow	-2.18	-185.54	-108.52	-156.65	80.5
Free Cash Flow	-79.98	372.34	213.32	-502.77	-36.44
Free Cash Flow Growth	-	74.55%	-	-	-
Free Cash Flow Margin	-1.39%	6.49%	4.32%	-13.16%	-4.07%
Free Cash Flow Per Share	-1.11	5.17	2.96	-6.98	-0.51
Cash Interest Paid	90.23	144.51	139.57	38.47	9.01
Cash Income Tax Paid	1.36	2.52	-15.37	60.72	10.89
Levered Free Cash Flow	42.64	333.47	-159.13	-843.74	-64.48
Unlevered Free Cash Flow	47.85	335.94	-55.61	-798.64	-55.97
Change in Working Capital	-348.97	250.79	-480.23	-272.68	-70.61

Source: S&P Global Market Intelligence. Standard template. Financial Sources.