IST:CASA 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	-131.19	7.59	280.95	138.22	35.62
Depreciation & Amortization	-	-	48.8	30.5	11.17
Loss (Gain) From Sale of Assets	-	-	-	-	0.28
Asset Writedown & Restructuring Costs	-	-	-	-1.66	25.38
Provision & Write-off of Bad Debts	-	-	-	-	0.34
Other Operating Activities	55.22	-7.13	-488.64	49.1	6.21
Change in Accounts Receivable	-1.71	115.25	97.54	-54.42	61.25
Change in Inventory	-	-	-	-	50.84
Change in Accounts Payable	-1.42	-119.37	119.22	-95.86	-63.49
Change in Other Net Operating Assets	17.18	-0.97	0.46	-26.17	-127.14
Operating Cash Flow	-61.92	-4.62	58.34	39.7	0.46
Operating Cash Flow Growth	-	-	46.93%	8458.38%	-41.21%
Capital Expenditures	-	-	-	-0.03	-
Sale of Property, Plant & Equipment	-	-	-	2.63	-
Sale (Purchase) of Intangibles	-	-	4.78	-	0.64
Other Investing Activities	-	-	-	-	-0.01
Investing Cash Flow	-	-	4.78	2.6	0.63
Short-Term Debt Issued	-	2.32	-	-	-
Total Debt Issued	-	2.32	-	-	-
Net Debt Issued (Repaid)	-	2.32	-	-	-
Common Dividends Paid	-	-	-	-	-1.43
Other Financing Activities	61.95	2.29	-	-	-
Financing Cash Flow	61.95	4.61	-	-	-1.43
Foreign Exchange Rate Adjustments	-	-	0.1	-0.02	0.33
Miscellaneous Cash Flow Adjustments	-	-	-63.23	-42.29	-
Net Cash Flow	0.03	-0.01	-0	-0.01	-0.01
Free Cash Flow	-61.92	-4.62	58.34	39.67	0.46
Free Cash Flow Growth	-	-	47.04%	8451.94%	-41.21%
Free Cash Flow Margin	-5.42%	-	6.75%	2.33%	0.05%
Free Cash Flow Per Share	-12.64	-0.94	11.90	8.10	0.10
Cash Income Tax Paid	-	-	3.14	5.17	-0.46
Levered Free Cash Flow	-4.29	-116.33	909.59	-232.92	-85.49
Unlevered Free Cash Flow	-4.29	-116.33	909.98	-232.92	-85.49
Change in Working Capital	14.04	-5.08	217.23	-176.45	-78.54

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