IST:SANKO 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	-66.06	-261.12	-91.26	-309.24	128.02
Depreciation & Amortization	17.97	22.3	16.14	21.03	8.07
Other Amortization	0.02	0.08	0.06	0.12	0.15
Loss (Gain) From Sale of Assets	0.05	-	-	-	-2.87
Asset Writedown & Restructuring Costs	-13.37	210.2	-115.71	-3.31	-
Provision & Write-off of Bad Debts	5.08	-	-5.41	-2.86	-1.94
Other Operating Activities	135.12	82.4	294.66	-171.79	17.31
Change in Accounts Receivable	-346.81	-306.31	-216.67	-275.02	-320.3
Change in Inventory	10.14	3.66	3.12	-2.68	-4.68
Change in Accounts Payable	-157.31	351.7	282.44	439.12	256.3
Change in Other Net Operating Assets	13.6	-156.05	6.89	122.83	3.3
Operating Cash Flow	-401.55	-53.14	174.25	-181.8	83.36
Capital Expenditures	-0.73	-2.66	-1.74	-2.18	-0.38
Sale of Property, Plant & Equipment	0.29	-	-	-	-
Sale (Purchase) of Intangibles	-	-	-	-	-0.15
Investing Cash Flow	-0.44	-2.66	-1.74	-2.18	-0.53
Common Dividends Paid	-	-	-151.6	-172.48	-15
Other Financing Activities	93.82	136.75	93.35	482.7	-
Financing Cash Flow	93.82	136.75	-58.25	310.21	-15
Foreign Exchange Rate Adjustments	-	-	115.82	72.96	17.89
Miscellaneous Cash Flow Adjustments	-143.39	-233.71	-227.23	-	-
Net Cash Flow	-451.57	-152.75	2.85	199.19	85.72
Free Cash Flow	-402.28	-55.8	172.51	-183.98	82.98
Free Cash Flow Margin	-5.89%	-0.55%	1.88%	-2.66%	4.63%
Free Cash Flow Per Share	-2.68	-0.37	1.15	-1.06	0.55
Cash Income Tax Paid	29.85	58.52	72.1	100.63	14.59
Levered Free Cash Flow	-297.37	-250.29	89.84	223.4	-17.51
Unlevered Free Cash Flow	-251.69	-195.98	139.45	244.43	-13.5
Change in Working Capital	-480.37	-107	75.77	284.25	-65.38

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