IST:BLUME 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	Sep '25 Sep 30, 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	15.84	17.15	24.84	22.59	-17.81	0.06
Depreciation & Amortization	36.52	34.09	34.02	23.12	3.57	2.5
Loss (Gain) From Sale of Assets	-1.64	-2.46	-	1.08	-0.41	-0.07
Asset Writedown & Restructuring Costs	-	-	-	-3.46	-	-0.48
Provision & Write-off of Bad Debts	-	-	-	-	0.01	-
Other Operating Activities	15.37	-22.69	-55.42	20.15	-0.57	1.47
Change in Accounts Receivable	-67.13	-12.47	5.33	-2.95	1.23	0.86
Change in Inventory	-0.06	64.97	35.79	-118.9	-23.52	2.26
Change in Accounts Payable	7.62	-4.16	-7.15	7.98	0.18	-0.26
Change in Unearned Revenue	2.47	0.16	-96.56	66.88	-	-
Change in Other Net Operating Assets	5.24	-38.22	54.72	-22.9	-3.41	1.8
Operating Cash Flow	-23.93	32.47	-7.99	-6.41	-37.73	5.14
Operating Cash Flow Growth	-	-	-	-	-	-14.70%
Capital Expenditures	-32.95	-10.73	-1.72	-3.85	-12.31	-0.59
Sale of Property, Plant & Equipment	1.64	2.46	-	-	-	0.54
Sale (Purchase) of Intangibles	-2.19	-0.07	0.27	-	-0.38	-
Sale (Purchase) of Real Estate	-37.93	-	-	9.37	-0.64	-
Investing Cash Flow	-71.43	-8.34	-1.46	5.53	-13.33	-0.05
Long-Term Debt Issued	-	-	33.28	0.36	18.18	2.36
Total Debt Issued	30.55	-	33.28	0.36	18.18	2.36
Long-Term Debt Repaid	-	-77.6	-35.19	-39.09	-	-
Net Debt Issued (Repaid)	32.82	-77.6	-1.91	-38.73	18.18	2.36
Issuance of Common Stock	3.67	68.64	-	-	36	1.96
Repurchase of Common Stock	-17.46	-14.46	-	-	-	-1.13
Other Financing Activities	130.32	-	1.84	-0.14	-	0.06
Financing Cash Flow	149.35	-23.42	-0.06	-38.87	54.18	3.25
Net Cash Flow	53.74	0.71	-9.52	-39.75	3.12	8.34
Free Cash Flow	-56.88	21.74	-9.72	-10.25	-50.04	4.55
Free Cash Flow Growth	-	-	-	-	-	25.01%
Free Cash Flow Margin	-82.49%	10.20%	-2.98%	-8.19%	-467.87%	32.01%
Free Cash Flow Per Share	-0.45	0.23	-0.18	-0.19	-0.93	0.25
Cash Interest Paid	0.13	12.44	19.66	5.35	3.11	1.76
Cash Income Tax Paid	2.51	-0.95	22.13	4.45	0.69	-
Levered Free Cash Flow	-121.1	34.03	-27.22	-80.42	-36.77	9.22
Unlevered Free Cash Flow	-121.07	42	-14.93	-77.08	-34.83	10.32
Change in Working Capital	-90.03	6.38	-11.43	-69.89	-22.52	1.67

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