IST:ORGE 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	486.44	691.19	315.15	138.23	103.96	54.58
Depreciation & Amortization	9.99	12.27	8.67	4.82	1.34	1.17
Loss (Gain) From Sale of Assets	-0.24	-0.24	-	-	-0.05	1.53
Asset Writedown & Restructuring Costs	15.72	36.85	11.18	-50.16	-31.58	-4.59
Provision & Write-off of Bad Debts	-	-	-	-	0.23	0.03
Other Operating Activities	-49.32	123.93	39.8	20.85	9.25	8.23
Change in Accounts Receivable	-704.68	-789.62	-703.83	-0.6	-148.09	-6.75
Change in Inventory	-94.99	26.71	189.59	-24.36	-39.93	4.09
Change in Accounts Payable	-62.87	-189.93	150.35	-97.51	91.12	0.1
Change in Unearned Revenue	-	-	-	-	-	-46.68
Change in Other Net Operating Assets	51.92	10.87	-4.5	-38.22	-7.45	-1.63
Operating Cash Flow	-348.02	-77.97	6.41	-46.96	-21.19	10.07
Capital Expenditures	-8.33	-23.01	-16.62	-2.96	-1.76	-0.73
Sale of Property, Plant & Equipment	0.24	0.24	-	-	0.1	0.15
Sale (Purchase) of Real Estate	0.26	82.06	-	-	-	9.01
Investing Cash Flow	-7.83	59.29	-16.62	-2.96	-1.66	8.43
Long-Term Debt Issued	-	54.9	148.13	104.5	-	35.59
Long-Term Debt Repaid	-	-162.09	-39.52	-0.64	-11	-0.33
Net Debt Issued (Repaid)	21.82	-107.19	108.61	103.86	-11	35.26
Issuance of Common Stock	70.45	-	13.9	18.63	-	-
Repurchase of Common Stock	-5.2	-61.9	-	-	-	-
Other Financing Activities	-6.65	-61.26	-55.93	-56.2	-6.22	-6.72
Financing Cash Flow	80.41	-230.34	66.59	66.29	-17.21	28.54
Foreign Exchange Rate Adjustments	91.96	91.96	57.08	-	-	-
Net Cash Flow	-100.82	-157.06	113.46	16.37	-40.07	47.04
Free Cash Flow	-356.36	-100.98	-10.21	-49.92	-22.95	9.34
Free Cash Flow Margin	-12.12%	-2.94%	-0.36%	-3.55%	-7.43%	5.66%
Free Cash Flow Per Share	-4.45	-1.26	-0.13	-0.62	-0.29	0.12
Cash Interest Paid	61.26	61.26	55.93	56.2	6.22	7.15
Cash Income Tax Paid	45.85	17.05	13.58	-3.15	10.32	2.86
Levered Free Cash Flow	-855.69	154.72	-52.82	-394.08	-47.59	-16.23
Unlevered Free Cash Flow	-845.91	217.95	8.63	-354.76	-43.48	-10.31
Change in Working Capital	-810.62	-941.98	-368.4	-160.69	-104.35	-50.88

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