Otto 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	-3.47	40.66	40.09	69	0.85
Depreciation & Amortization	14.85	14.14	11.55	1.11	0.27
Asset Writedown & Restructuring Costs	-	-99.65	16.83	-53.24	0.86
Provision & Write-off of Bad Debts	-	-	-	-	-0.82
Other Operating Activities	47.12	83.74	17.46	12.24	-2.73
Change in Accounts Receivable	-9.71	32.6	9.23	-28.07	2.88
Change in Inventory	0.04	-0.18	0.04	1.3	-0.16
Change in Accounts Payable	-6.9	19.8	14.17	0.83	0.47
Change in Unearned Revenue	20.5	12.74	1.2	-0.01	-0.03
Change in Other Net Operating Assets	-63.97	91.47	-121.43	45.49	0.8
Operating Cash Flow	-1.55	195.32	-10.85	48.64	2.4
Operating Cash Flow Growth	-	-	-	1923.30%	-
Capital Expenditures	-18	-73.59	-	-14.41	-
Sale of Property, Plant & Equipment	57.48	-	23.74	-	-
Cash Acquisitions	-11.41	-	-26.19	-	-
Divestitures	-	16.92	-	-	-
Sale (Purchase) of Intangibles	-	-45.42	-96.71	-34.65	-
Other Investing Activities	-	-	-	3.81	-
Investing Cash Flow	28.08	-102.09	-99.16	-45.25	-
Long-Term Debt Issued	-	4.55	28.52	0.29	-
Short-Term Debt Repaid	-	-	-	-	-0.07
Long-Term Debt Repaid	-1.69	-58.35	-0.57	-2.77	-2.34
Total Debt Repaid	-1.69	-58.35	-0.57	-2.77	-2.41
Net Debt Issued (Repaid)	-1.69	-53.81	27.95	-2.48	-2.41
Issuance of Common Stock	-	-	88.11	-	-
Other Financing Activities	-	-	-1.84	-	-
Financing Cash Flow	-1.69	-53.81	114.22	-2.48	-2.41
Miscellaneous Cash Flow Adjustments	-49.99	-15.61	-	-	-
Net Cash Flow	-25.15	23.81	4.2	0.91	-0
Free Cash Flow	-19.54	121.73	-10.85	34.24	2.4
Free Cash Flow Growth	-	-	-	1324.15%	-
Free Cash Flow Margin	-6.00%	39.68%	-4.92%	111.76%	86.29%
Free Cash Flow Per Share	-2.56	15.94	-1.42	4.84	0.34
Cash Income Tax Paid	56.42	231.49	-81.21	0.05	-
Levered Free Cash Flow	-70.65	72.67	-65.25	-80.49	3.17
Unlevered Free Cash Flow	-66.78	89.98	-58.32	-80.11	3.38
Change in Working Capital	-60.05	156.43	-96.78	19.53	3.97

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