IST:LYDYE 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	2,055	1,257	67	-25.15	-5.79
Depreciation & Amortization	16.48	32.54	4.84	2.36	0.34
Loss (Gain) From Sale of Assets	-165.6	0.38	-1.23	-0.59	-0
Asset Writedown & Restructuring Costs	-	-1,644	-86.66	-	-
Provision & Write-off of Bad Debts	0.9	1.18	0.56	-0.08	0.25
Other Operating Activities	359.11	505.66	-25.95	8.47	0.45
Change in Accounts Receivable	-1.29	5.15	-0.1	-5.56	-0.49
Change in Inventory	-	9.74	13.38	-3.65	-1.5
Change in Accounts Payable	-0.31	-16.01	-1.73	3.09	0.2
Change in Unearned Revenue	-	-	-1.25	0.07	0.3
Change in Other Net Operating Assets	-2,333	-76.27	33.35	14.35	-1.89
Operating Cash Flow	-68.43	75.38	-13.62	-6.71	-8.15
Capital Expenditures	-0.29	-0.21	-6.55	-11.88	-1.53
Sale of Property, Plant & Equipment	50.77	-	4.97	1.5	0.05
Sale (Purchase) of Intangibles	0.32	0.33	-0.14	-0.49	-0.09
Sale (Purchase) of Real Estate	0.35	-	-	-	-
Investing Cash Flow	51.14	0.11	-1.72	-10.87	-1.57
Short-Term Debt Issued	-	-	184.74	12.55	-
Total Debt Issued	-	-	184.74	12.55	-
Short-Term Debt Repaid	-	-	-170.5	-	-4.05
Total Debt Repaid	-	-	-170.5	-	-4.05
Net Debt Issued (Repaid)	-	-	14.23	12.55	-4.05
Issuance of Common Stock	-	-	9.38	-	17
Other Financing Activities	3.86	-49.98	-	-	-
Financing Cash Flow	3.86	-49.98	23.62	12.55	12.95
Foreign Exchange Rate Adjustments	-	-	-	-0.17	-
Miscellaneous Cash Flow Adjustments	-4.17	-16.79	-1.92	-3.55	-
Net Cash Flow	-17.59	8.72	6.36	-8.75	3.23
Free Cash Flow	-68.72	75.17	-20.17	-18.59	-9.68
Free Cash Flow Margin	-129.11%	105.09%	-28.25%	-39.39%	-114.42%
Free Cash Flow Per Share	-36.34	39.75	-18.04	-16.62	-9.54
Cash Interest Paid	16.02	49.98	-	-	-
Cash Income Tax Paid	49.42	2.41	-	-	-
Levered Free Cash Flow	-40.83	0.81	20.96	-19.85	-7.85
Unlevered Free Cash Flow	-30.8	32.05	24.17	-18.43	-7.78
Change in Working Capital	-2,334	-77.39	27.82	8.3	-3.38

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