IST:KLSYN 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
Period Ending	Jun '25 Jun 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Net Income	253.55	440.78	29.63	-274.03	3.26
Depreciation & Amortization	121.36	141.26	111.67	56.3	12.39
Other Amortization	-	-	-	-	2.59
Loss (Gain) From Sale of Assets	-1.92	-0.81	-3.31	-1.28	-0.27
Asset Writedown & Restructuring Costs	-70.24	-70.24	-337.44	-518.88	-56.12
Other Operating Activities	148.32	37.76	275.28	118.57	49.04
Change in Accounts Receivable	-128.44	-161.45	10.21	75.92	-23.66
Change in Inventory	1.27	-51.89	-86.72	-77.72	-14.67
Change in Accounts Payable	45.66	42.57	-42.06	-23.6	23.26
Change in Unearned Revenue	-191.01	-38.87	-201.91	135.21	29.81
Change in Other Net Operating Assets	-11.34	121.55	-120.08	-3.25	-0.04
Operating Cash Flow	167.21	460.66	-364.73	-512.76	25.6
Capital Expenditures	11.86	-392.51	-	-	-7.8
Sale of Property, Plant & Equipment	3.85	7.44	374.1	1,057	0.37
Investment in Securities	-100	-0.41	-0.48	-	-
Investing Cash Flow	-84.29	-385.48	373.62	1,057	-7.44
Long-Term Debt Issued	-	79.79	135.09	-	23.75
Long-Term Debt Repaid	-	-	-	-639.12	-
Net Debt Issued (Repaid)	-18.54	79.79	135.09	-639.12	23.75
Issuance of Common Stock	0.22	-	-	265.71	-
Repurchase of Common Stock	-	-1.19	-37.67	-	-
Common Dividends Paid	-	-	-28.56	-	-
Other Financing Activities	-18.99	-145.87	-141.53	-128.33	-35.95
Financing Cash Flow	-37.32	-67.27	-72.67	-501.75	-12.2
Foreign Exchange Rate Adjustments	-16.31	-24.07	-	-	-
Net Cash Flow	29.28	-16.17	-63.78	42.35	5.96
Free Cash Flow	179.06	68.14	-364.73	-512.76	17.8
Free Cash Flow Margin	9.90%	4.03%	-18.92%	-52.30%	6.39%
Free Cash Flow Per Share	0.41	0.16	-0.84	-1.19	0.07
Cash Interest Paid	114.06	162.05	162.33	135.77	38.14
Cash Income Tax Paid	200.29	166.03	58.55	10.08	0.5
Levered Free Cash Flow	132.99	-205.47	100.44	226.21	-
Unlevered Free Cash Flow	214.4	-104.19	167.68	268.37	-
Change in Working Capital	-283.86	-88.09	-440.56	106.55	14.7

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