IST:DMSAS 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	-128.13	-85.11	174.1	-252.51	32.04	15.76
Depreciation & Amortization	153.91	156.12	85.85	164.54	17.19	15.36
Other Operating Activities	156.18	-96.18	-206.11	-412.97	46.36	23.47
Change in Accounts Receivable	-67.38	388.47	104.85	-30.55	-109.21	-41.4
Change in Inventory	18.23	71.56	175.18	-101.07	-37.43	-7.55
Change in Accounts Payable	96.42	-230.93	2.08	141.02	55.8	31.29
Change in Unearned Revenue	0.92	-3.19	2.74	0.68	-0.2	0.53
Change in Other Net Operating Assets	66.32	2.34	175.63	34.67	-29.22	-3.07
Operating Cash Flow	296.48	203.08	514.34	-456.19	-24.68	34.4
Operating Cash Flow Growth	-	-60.51%	-	-	-	33.68%
Capital Expenditures	-80.78	-135.47	-344.1	-176.51	-49.04	-11.34
Sale of Property, Plant & Equipment	70.74	73.97	43.65	22.98	1.41	3.03
Investing Cash Flow	-10.04	-61.5	-300.45	-153.53	-47.63	-8.31
Long-Term Debt Issued	-	-	-	472.71	312.81	155.14
Long-Term Debt Repaid	-	-533.17	-130.17	-10.71	-256.63	-144.09
Net Debt Issued (Repaid)	-419.36	-533.17	-130.17	462	56.18	11.05
Issuance of Common Stock	-	100.58	-	-	-	-
Common Dividends Paid	-	-	-	-	-8.63	-
Other Financing Activities	-52.86	159.54	258.98	85.33	-9.27	-6.57
Financing Cash Flow	-505.66	-273.04	128.8	547.33	38.28	4.48
Miscellaneous Cash Flow Adjustments	-289.9	-133.68	17.76	21.53	-	-
Net Cash Flow	-509.13	-265.14	360.46	-40.86	-34.02	30.57
Free Cash Flow	215.69	67.61	170.24	-632.71	-73.71	23.05
Free Cash Flow Growth	-	-60.28%	-	-	-	258.11%
Free Cash Flow Margin	8.07%	1.95%	4.12%	-23.00%	-10.83%	5.95%
Free Cash Flow Per Share	1.08	0.34	1.70	-6.33	-0.74	0.23
Cash Interest Paid	-	-	-	-	-	10.87
Cash Income Tax Paid	-	-6.47	-8.88	-	-	-4.22
Levered Free Cash Flow	72.86	7.04	-240.37	-1,741	-138.71	-6.48
Unlevered Free Cash Flow	207.69	236.24	-11.86	-1,646	-117.35	7.33
Change in Working Capital	114.52	228.25	460.49	44.74	-120.26	-20.19

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