IST:GEREL 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	99.35	331.96	-166.58	-30.71	6.99
Depreciation & Amortization	42.64	35.15	20.75	14.33	3.31
Provision & Write-off of Bad Debts	-27.93	-54.6	-85.97	4.76	-
Other Operating Activities	228.88	1,001	183.42	-161.66	-6.7
Change in Accounts Receivable	-241.1	42.91	41.52	117.15	-80.75
Change in Inventory	-766.02	-698.86	108.72	-3.15	-32.85
Change in Accounts Payable	-916.25	915.99	-0.09	-31.69	42.04
Change in Unearned Revenue	35.04	-37.71	-117.83	87.38	9.89
Change in Other Net Operating Assets	-118.31	-341.21	172.51	-36.83	22.67
Operating Cash Flow	-1,664	1,194	156.44	-40.41	-35.4
Operating Cash Flow Growth	-	663.50%	-	-	-
Capital Expenditures	-102.9	-1,173	-22.54	-4.57	-0.84
Sale of Property, Plant & Equipment	0.45	50.71	0.07	1.35	0.12
Sale (Purchase) of Intangibles	-4.2	-14.54	-	-0.95	-0.03
Investment in Securities	-	-	-	-0.15	-
Other Investing Activities	-	-	-	-	-0.64
Investing Cash Flow	-106.65	-1,137	-22.47	-4.33	-1.39
Long-Term Debt Issued	568.11	787.74	32.77	199.36	56.05
Long-Term Debt Repaid	-266.73	-1.78	-97.2	-253.83	-
Total Debt Repaid	-266.73	-1.78	-97.2	-253.83	-
Net Debt Issued (Repaid)	301.38	785.96	-64.44	-54.48	56.05
Issuance of Common Stock	1,919	160	-	-	-
Repurchase of Common Stock	-	-1,033	-	-	-
Other Financing Activities	-449.79	-	-29.45	-15.93	-
Financing Cash Flow	1,770	-87.27	-93.88	-70.4	56.05
Foreign Exchange Rate Adjustments	-	-	-	55.41	-7.66
Miscellaneous Cash Flow Adjustments	-12.34	-28.1	-103.85	-	-0
Net Cash Flow	-12.5	-58.06	-63.77	-59.73	11.6
Free Cash Flow	-1,767	21.13	133.9	-44.98	-36.24
Free Cash Flow Growth	-	-84.22%	-	-	-
Free Cash Flow Margin	-65.59%	0.61%	6.35%	-2.80%	-9.52%
Free Cash Flow Per Share	-4.74	0.09	0.56	-0.19	-0.15
Cash Interest Paid	-	-	-	17.15	-
Cash Income Tax Paid	-1.14	-6.23	17.59	24.77	2.99
Levered Free Cash Flow	-1,833	-1,375	-133.95	-70.49	-57.03
Unlevered Free Cash Flow	-1,818	-1,365	-48.55	-53.6	-49.31
Change in Working Capital	-2,007	-118.87	204.82	132.86	-39

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.