IST:EMKEL Cash Flow Statement

Financials in millions TRY. Fiscal year is January - December.

Millions TRY. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '26 Mar 31, 2026	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	50.86	-56.67	-14.78	-31.86	-39.92	12.27
Depreciation & Amortization	39.47	33.66	24.01	18.99	15.3	2.46
Loss (Gain) From Sale of Investments	-	-	-	1.31	0.02	-
Loss (Gain) on Equity Investments	-	-	6.02	-3.05	-	-0.23
Other Operating Activities	128.01	34.56	5.77	53.78	-38.76	21.32
Change in Accounts Receivable	220.29	-139.77	37.4	23.23	54.03	-33.58
Change in Inventory	-156.08	-19.77	-219.86	-53.45	84.97	-20.54
Change in Accounts Payable	-126.5	-77.09	-64.33	-10.02	-104.26	22.47
Change in Unearned Revenue	-79.98	150.6	7.43	0.26	4.21	0.7
Change in Other Net Operating Assets	-107.49	-4.91	115.88	-15.38	97.74	-32.99
Operating Cash Flow	-31.43	-79.38	-102.46	-16.18	73.33	-28.12
Capital Expenditures	-404.56	-407.15	-5.57	-6.48	-0.58	-15.37
Sale of Property, Plant & Equipment	332.57	332.54	12.58	6.66	-	-
Sale (Purchase) of Intangibles	-	-	-	-	-19.74	-
Investing Cash Flow	-71.99	-74.61	7.01	0.18	-20.32	-15.37
Long-Term Debt Issued	-	215.58	34.07	31.96	-	1.69
Long-Term Debt Repaid	-	-	-	-33.4	-55.6	-5.35
Net Debt Issued (Repaid)	89.14	215.58	34.07	-1.45	-55.6	-3.66
Issuance of Common Stock	-	-	3.95	108.1	-	51.03
Common Dividends Paid	-	-	-	-	-1.34	-
Financing Cash Flow	89.14	215.58	38.03	106.65	-56.95	47.36
Foreign Exchange Rate Adjustments	1.28	0.47	-	-	-11.36	-0.05
Miscellaneous Cash Flow Adjustments	-9.66	-2.59	-32.37	-22.8	-	-
Net Cash Flow	-22.67	59.47	-89.8	67.85	-15.3	3.83
Free Cash Flow	-435.99	-486.54	-108.04	-22.65	72.75	-43.49
Free Cash Flow Margin	-44.69%	-55.53%	-10.62%	-3.71%	14.90%	-18.36%
Free Cash Flow Per Share	-	-3.24	-0.72	-0.30	0.97	-0.58
Levered Free Cash Flow	-654.09	-481.34	-153.73	-130.74	-49.72	-22
Unlevered Free Cash Flow	-596.8	-427.95	-111.15	-116.5	-39.72	-16.67
Change in Working Capital	-249.77	-90.94	-123.49	-55.35	136.69	-63.94

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