IST:KRTEK 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
Period Ending	Sep '25 Sep 30, 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
Net Income	-46.39	-361.78	200.95	165.57	68.31	19.13
Depreciation & Amortization	122.42	120.88	45.22	36.24	19.13	10.48
Loss (Gain) on Equity Investments	0.42	-	-	-	0.13	0.02
Other Operating Activities	174.84	153.44	233.88	-274.04	-66.47	47.1
Operating Cash Flow	251.29	-87.46	480.05	-72.23	21.11	76.73
Operating Cash Flow Growth	25.61%	-	-	-	-72.49%	322.51%
Capital Expenditures	23.71	-76.73	-169.81	-45.09	-16.9	-15.84
Sale of Property, Plant & Equipment	-	-	-	-	1.38	0.04
Other Investing Activities	-234.75	-147.27	-	-0.18	-0.13	-27.61
Investing Cash Flow	-211.04	-224	-169.81	-45.27	-15.65	-43.41
Long-Term Debt Issued	-	1,180	747.59	560.57	240.74	202.5
Long-Term Debt Repaid	-	-493.01	-915.16	-399.18	-226.28	-202.26
Net Debt Issued (Repaid)	106.01	687.31	-167.56	161.38	14.46	0.24
Common Dividends Paid	-	-	-0	-0	-0	-0
Other Financing Activities	-180.87	-317.57	-211.51	-78.16	-35.38	-17.29
Financing Cash Flow	-74.86	369.74	-379.08	83.22	-20.92	-17.06
Foreign Exchange Rate Adjustments	-	-	-	50.34	2.94	-1.43
Net Cash Flow	-34.61	58.28	-68.84	16.05	-12.52	14.83
Free Cash Flow	275	-164.19	310.24	-117.32	4.21	60.89
Free Cash Flow Growth	178.10%	-	-	-	-93.09%	438.08%
Free Cash Flow Margin	18.87%	-8.44%	13.20%	-5.74%	0.79%	19.22%
Free Cash Flow Per Share	7.83	-4.68	8.84	-3.34	0.12	1.74
Cash Interest Paid	192.01	354.61	272.14	126.72	73.85	30.33
Cash Income Tax Paid	23.04	-	-	1.87	5.19	1.06
Levered Free Cash Flow	-	-240.6	-560.45	-30.15	-114.94	1.95
Unlevered Free Cash Flow	-	-20.19	-381.38	105.22	-84.55	19.32

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