Eminis Ambalaj Sanayi ve Ticaret A.S. (IST:EMNIS)

IST:EMNIS Cash Flow Statement

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

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Net Income	6.41	99.67	18.47	8.14	12.54
Depreciation & Amortization	54.7	84.08	9.49	5.67	4.92
Provision & Write-off of Bad Debts	-	-	-0.16	0.16	0.37
Other Operating Activities	-13.56	0.91	7.79	-1.85	6.45
Change in Accounts Receivable	20.15	-15.24	-3.24	-9.05	-1.07
Change in Inventory	16.27	-39.44	-15.94	-4	-2.65
Change in Accounts Payable	-38.65	-64.94	12.84	23.29	-19.57
Change in Unearned Revenue	-	-	0.72	-	-
Change in Other Net Operating Assets	32.54	46.18	-4.35	-13.39	0.79
Operating Cash Flow	77.86	111.22	25.64	8.97	1.77
Operating Cash Flow Growth	-30.00%	333.88%	185.72%	406.82%	-58.09%
Capital Expenditures	-75.33	-127.12	-0.81	-0.24	-0.19
Sale (Purchase) of Intangibles	-	-	-	-	-0.01
Other Investing Activities	2.88	-2.32	-	-	-
Investing Cash Flow	-72.45	-129.44	-0.81	-0.24	-0.19
Long-Term Debt Issued	-	0.51	-	-	-
Long-Term Debt Repaid	-6.75	-	-	-5.86	-1.43
Net Debt Issued (Repaid)	-6.75	0.51	-	-5.86	-1.43
Issuance of Common Stock	-	18.25	-	-	-
Other Financing Activities	-	-	-26.42	-	-
Financing Cash Flow	-6.75	18.76	-26.42	-5.86	-1.43
Miscellaneous Cash Flow Adjustments	-2.4	-1.11	-	-	-
Net Cash Flow	-3.74	-0.56	-1.59	2.87	0.14
Free Cash Flow	2.53	-15.89	24.82	8.73	1.58
Free Cash Flow Growth	-	-	184.29%	451.49%	-60.02%
Free Cash Flow Margin	0.66%	-3.52%	12.52%	9.72%	2.88%
Free Cash Flow Per Share	0.41	-2.56	4.00	1.41	0.26
Cash Interest Paid	-	-	2.37	1.74	0.51
Levered Free Cash Flow	59.37	-124.72	-25.11	-21.2	0.16
Unlevered Free Cash Flow	60.55	-106.23	-13.06	-7.87	0.82
Change in Net Working Capital	-67.09	89.56	33.76	18.09	4.27

Updated Mar 3, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.