IST:BRMEN 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	-34.88	-15.09	-5.71	2.76	-3.13
Depreciation & Amortization	1.75	1.33	1.32	0.95	0.17
Other Amortization	-	-	-	-	0
Provision & Write-off of Bad Debts	-	0.92	-	-	-
Other Operating Activities	20.28	4.05	-0.2	0.52	0.19
Change in Accounts Receivable	-1.98	-13.4	0.23	3.63	-0.81
Change in Inventory	-3.13	-18.06	-21.49	-1.75	-0.01
Change in Accounts Payable	20.58	1.94	29.14	-0.08	0.06
Change in Unearned Revenue	-1.11	-0.4	-0.84	-0.9	-
Change in Other Net Operating Assets	-6.62	29.27	13.88	-7.7	3.5
Operating Cash Flow	-5.12	-9.44	16.33	-2.57	-0.04
Capital Expenditures	-1.32	-2.26	-1.89	-2.4	-0.07
Sale of Property, Plant & Equipment	0.13	-	0.53	0.5	-
Investing Cash Flow	-1.19	-2.26	-1.36	-1.89	-0.07
Short-Term Debt Issued	18.47	-	-	-	0.01
Long-Term Debt Issued	1.76	1.04	-	0.83	-
Total Debt Issued	20.23	1.04	-	0.83	0.01
Long-Term Debt Repaid	-1.45	-0.54	-1.34	-0.08	-
Total Debt Repaid	-1.45	-0.54	-1.34	-0.08	-
Net Debt Issued (Repaid)	18.78	0.5	-1.34	0.75	0.01
Other Financing Activities	-25.34	6.67	-4.95	9.08	-
Financing Cash Flow	-6.56	7.17	-6.3	9.82	0.01
Miscellaneous Cash Flow Adjustments	3.73	-	-	-	-
Net Cash Flow	-9.13	-4.53	8.67	5.36	-0.09
Free Cash Flow	-6.44	-11.7	14.44	-4.97	-0.1
Free Cash Flow Margin	-3.22%	-9.07%	30.49%	-138.43%	-3.28%
Free Cash Flow Per Share	-	-0.26	0.32	-0.19	-0.01
Cash Interest Paid	-	7.82	-	-	-
Cash Income Tax Paid	-	5	5.15	-	-
Levered Free Cash Flow	33.01	-8.24	-29.08	-7.71	-1.86
Unlevered Free Cash Flow	50.96	-3.34	-29.08	-6.44	-0.23
Change in Working Capital	7.73	-0.65	20.91	-6.8	2.73

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