Mazhar Zorlu Holding A.S. 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	-46.12	-238.87	-7.49	-12.54	-27.25
Depreciation & Amortization	126.43	97.37	51.44	32.09	6.15
Loss (Gain) From Sale of Assets	-	-	-	-	-0.66
Asset Writedown & Restructuring Costs	8.27	-13.53	24.21	-	-
Loss (Gain) From Sale of Investments	-	2.77	-	-9.2	0.01
Provision & Write-off of Bad Debts	-3.58	2.87	-3.26	9	11.02
Other Operating Activities	-258.79	-95.63	-270.32	-166.84	51.01
Change in Accounts Receivable	-2.4	51.49	132.94	-124.56	-7.52
Change in Inventory	-69.87	137.45	24.44	56.21	-21.4
Change in Accounts Payable	117.71	27.1	108.52	-12.19	11.22
Change in Unearned Revenue	-	-	-	165.86	-0.01
Change in Other Net Operating Assets	-7.04	87.5	-212.94	42.24	-56.32
Operating Cash Flow	-135.4	58.53	-152.46	-19.93	-33.72
Capital Expenditures	-79.94	-43.06	-74.18	-24.27	-149.94
Sale of Property, Plant & Equipment	0.03	0.07	0.03	0.8	0.67
Cash Acquisitions	-	-	-	-	-0.07
Divestitures	-	-	-	111.59	113.96
Sale (Purchase) of Intangibles	-0.28	-	-	-	-
Sale (Purchase) of Real Estate	13.03	-	-	2.61	0.16
Other Investing Activities	1,311	1,433	531.33	1.33	0.83
Investing Cash Flow	1,244	1,390	457.17	92.06	-34.39
Long-Term Debt Issued	309.64	156.8	40.21	9.18	24.01
Long-Term Debt Repaid	-238.55	-149.94	-39.68	-18.99	-3.49
Net Debt Issued (Repaid)	71.09	6.86	0.53	-9.81	20.52
Other Financing Activities	-1,167	-1,462	-533.55	31.53	-1.2
Financing Cash Flow	-1,096	-1,455	-533.02	21.72	19.32
Foreign Exchange Rate Adjustments	-11.93	4.21	-0.97	-1.62	-0.48
Miscellaneous Cash Flow Adjustments	4.09	4.85	96.32	-	-
Net Cash Flow	4.64	2.31	-132.94	92.23	-49.28
Free Cash Flow	-215.33	15.46	-226.64	-44.19	-183.66
Free Cash Flow Margin	-9.59%	1.00%	-10.51%	-2.98%	-42.61%
Free Cash Flow Per Share	-	0.14	-2.09	-0.41	-1.69
Cash Interest Paid	-	20.35	9.79	5.9	17.61
Cash Income Tax Paid	-	30.62	72.66	59.9	12.25
Levered Free Cash Flow	108.35	199.06	-201.6	-73.89	-71.69
Unlevered Free Cash Flow	278.04	211.78	-195.65	-70.2	-70.38
Change in Working Capital	38.4	303.54	52.96	127.56	-74.02

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