IST:MAKIM 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	-108.36	55.36	193.73	95.9	57.14	22.03
Depreciation & Amortization	33.44	20.8	9.61	4.34	0.77	0.45
Loss (Gain) From Sale of Assets	-29.91	-0.03	-	-	-	-
Provision & Write-off of Bad Debts	12.53	-0.1	-0.12	0.02	0.11	0.23
Other Operating Activities	61.76	34.17	45.38	6.69	0.62	0.34
Change in Accounts Receivable	-77.02	210.34	-163.34	-49.56	-17.21	-2.58
Change in Inventory	48.01	-38.77	-32.01	-16.86	-5.93	-5.35
Change in Accounts Payable	60.73	26.3	11.18	13.95	3.55	4.27
Change in Unearned Revenue	1.41	-14.45	13.24	-3.72	2.09	0.08
Change in Other Net Operating Assets	4.88	32.26	-29.96	7.92	-13.79	-2.64
Operating Cash Flow	7.46	325.88	47.72	58.67	27.34	16.84
Operating Cash Flow Growth	-97.81%	582.88%	-18.66%	114.55%	62.41%	3.10%
Capital Expenditures	-147.32	-285.14	-87.22	-67.47	-19.82	-1.39
Sale of Property, Plant & Equipment	4.14	3.14	0.07	-	-	-
Investment in Securities	-3.27	4.4	-4.44	-	0.51	0.22
Investing Cash Flow	-110.04	-277.59	-91.6	-67.47	-19.31	-1.17
Long-Term Debt Issued	-	160.34	263.68	10.58	1	0.2
Long-Term Debt Repaid	-	-72.47	-138.9	-2.56	-	-
Net Debt Issued (Repaid)	233.12	87.87	124.78	8.01	1	0.2
Common Dividends Paid	-	-	-	-	-9.12	-4
Other Financing Activities	-37.11	-40.83	-17.8	-0.4	-0.24	0.09
Financing Cash Flow	196.01	47.04	106.97	7.61	-8.36	-3.71
Miscellaneous Cash Flow Adjustments	-40.31	-32.39	-27.38	-31.77	-	-
Net Cash Flow	53.12	62.95	35.71	-32.97	-0.33	11.96
Free Cash Flow	-139.86	40.75	-39.5	-8.8	7.52	15.44
Free Cash Flow Growth	-	-	-	-	-51.29%	2.63%
Free Cash Flow Margin	-14.35%	3.87%	-3.46%	-1.59%	5.19%	18.77%
Free Cash Flow Per Share	-1.29	0.38	-0.35	-0.08	0.07	0.64
Cash Interest Paid	37.11	40.83	17.8	0.4	0.24	0.23
Cash Income Tax Paid	-	14.15	-10.23	0.04	1.22	0.01
Levered Free Cash Flow	-178.92	-9.44	-95.15	-134.59	-19.33	9.9
Unlevered Free Cash Flow	-149.79	16.08	-74.31	-133.41	-18.83	10.16
Change in Working Capital	38	215.67	-200.88	-48.28	-31.3	-6.21

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