IST:DERIM 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	53.62	75.61	17.73	-43.77	2.73	-5.34
Depreciation & Amortization	-0.43	3.94	11.79	4.35	0.7	0.82
Provision & Write-off of Bad Debts	0.12	2.06	3.49	0.52	-0.66	3.37
Other Operating Activities	67.15	-0.98	30.03	60.16	14.07	8.86
Change in Accounts Receivable	-290.21	-390.09	-62.59	116.97	36.03	-0.29
Change in Inventory	31	11.81	11.27	11.88	-22.29	-0.24
Change in Accounts Payable	98.54	354.67	38.75	-72.93	84.72	-16.69
Change in Other Net Operating Assets	-46.42	1.27	-40.27	127.42	-7.9	2.56
Operating Cash Flow	-86.35	58.31	10.21	204.6	107.41	-6.96
Operating Cash Flow Growth	-	471.31%	-95.01%	90.49%	-	-
Capital Expenditures	-0.78	-0.53	-3.06	-2.42	-	-0.62
Investing Cash Flow	-0.78	-0.53	-3.06	-2.42	-	-0.62
Long-Term Debt Issued	-	33.57	149.74	67.56	23.36	48.03
Total Debt Issued	-5.09	33.57	149.74	67.56	23.36	48.03
Long-Term Debt Repaid	-	-16.29	-150.15	-142.05	-66	-31.95
Total Debt Repaid	-40.25	-16.29	-150.15	-142.05	-66	-31.95
Net Debt Issued (Repaid)	-45.34	17.28	-0.42	-74.49	-42.64	16.08
Issuance of Common Stock	-	-	-	27.24	-	-
Other Financing Activities	38.53	12.78	-14.24	-19.11	-15.74	-13.93
Financing Cash Flow	-6.81	30.06	-14.66	-66.37	-58.39	2.14
Foreign Exchange Rate Adjustments	-68.34	-68.34	-98.33	-51.59	-	-
Net Cash Flow	-150.17	19.51	-105.84	84.22	49.02	-5.44
Free Cash Flow	-87.14	57.78	7.15	202.18	107.41	-7.58
Free Cash Flow Growth	-	708.18%	-96.46%	88.23%	-	-
Free Cash Flow Margin	-2.48%	1.58%	0.19%	10.15%	28.50%	-3.04%
Free Cash Flow Per Share	-1.61	1.07	0.13	3.74	3.98	-0.28
Cash Interest Paid	0.54	14.21	25.38	26.73	16.01	14.16
Cash Income Tax Paid	34.32	14.59	36.18	7.13	0.01	0.07
Levered Free Cash Flow	-332.3	-152.28	-52.87	127.2	76.01	-35.63
Unlevered Free Cash Flow	-98.85	99.31	67.65	181.39	109.17	-15.87
Change in Working Capital	-207.09	-22.33	-52.84	183.34	90.57	-14.67

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.