IST:KRSTL 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	2016 - 2020
Period Ending	Mar '25 Mar 31, 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	2016 - 2020
Net Income	166.94	137.43	-21.78	-107.5	10.58	5.13	Upgrade
Depreciation & Amortization	54.58	54.33	64.79	42.2	2.64	2.51	Upgrade
Loss (Gain) From Sale of Assets	-0.81	-0.44	0.37	-	-0.23	-0.17	Upgrade
Asset Writedown & Restructuring Costs	-3.97	-3.97	-4.86	-3.64	-0.59	-0.05	Upgrade
Other Operating Activities	-13.3	-11.91	-28.15	-5.99	-2.98	2.82	Upgrade
Change in Accounts Receivable	84.28	179.02	-90.41	37.64	-20.87	10.13	Upgrade
Change in Inventory	27.84	11.42	25.54	13.91	-20.01	-6.04	Upgrade
Change in Accounts Payable	181.43	-60.35	70.55	-14.39	34.12	-3.41	Upgrade
Change in Other Net Operating Assets	7.24	-127.04	-42.21	27.93	-0.97	-4.98	Upgrade
Operating Cash Flow	504.23	178.5	-26.16	-9.84	1.69	5.95	Upgrade
Operating Cash Flow Growth	-	-	-	-	-71.63%	-	Upgrade
Capital Expenditures	-600.36	-90.16	-6.42	-40.05	-74.3	-1.03	Upgrade
Sale of Property, Plant & Equipment	2.5	2.71	1.11	-	0.23	0.17	Upgrade
Sale (Purchase) of Intangibles	-	-	-0.87	-	-0.26	-0.02	Upgrade
Sale (Purchase) of Real Estate	-24.62	-24.62	-	-	-	-0.02	Upgrade
Investing Cash Flow	-622.48	-112.07	-6.18	-40.05	-74.33	-0.91	Upgrade
Long-Term Debt Issued	-	13.51	-	-	-	-	Upgrade
Total Debt Issued	105.46	13.51	-	-	-	-	Upgrade
Long-Term Debt Repaid	-	-	-	-7.97	-5.29	-4.83	Upgrade
Net Debt Issued (Repaid)	105.46	13.51	-	-7.97	-5.29	-4.83	Upgrade
Issuance of Common Stock	-	-	-	-	96.53	-	Upgrade
Other Financing Activities	-0.42	4.02	1.35	-0.31	2.23	-2.07	Upgrade
Financing Cash Flow	105.04	17.53	1.35	-8.28	93.47	-6.89	Upgrade
Miscellaneous Cash Flow Adjustments	-3.79	-3.22	-1.1	-	-	-	Upgrade
Net Cash Flow	-17	80.74	-32.08	-58.16	20.82	-1.85	Upgrade
Free Cash Flow	-96.13	88.33	-32.58	-49.88	-72.61	4.92	Upgrade
Free Cash Flow Margin	-4.04%	3.64%	-1.36%	-3.58%	-28.37%	2.56%	Upgrade
Free Cash Flow Per Share	-0.50	0.46	-0.17	-0.26	-0.38	0.05	Upgrade
Cash Interest Paid	6.57	0.61	0.2	1.11	1.27	2.16	Upgrade
Cash Income Tax Paid	23.9	23.9	17.71	1.23	0.2	0.1	Upgrade
Levered Free Cash Flow	-160.66	277.24	106.55	-109.54	-92.21	7.78	Upgrade
Unlevered Free Cash Flow	-154.23	279.3	106.7	-108.85	-91.41	9.13	Upgrade
Change in Net Working Capital	-217.55	-146.21	73.68	126.54	15.45	-4.29	Upgrade

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