IST:TUCLK 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	57.87	174.85	447.32	204.06	76.16	6.93
Depreciation & Amortization	116.24	106.02	105.36	27.26	11.87	6.17
Loss (Gain) From Sale of Assets	-50.2	-3.35	-19.9	-15.66	-91.74	-0.09
Asset Writedown & Restructuring Costs	21.52	21.52	-30.68	-	-	-
Provision & Write-off of Bad Debts	1.27	0.03	-0.07	2.61	-0.5	-
Other Operating Activities	-75.23	-76.55	-69.67	-4.8	-12.53	4.14
Change in Accounts Receivable	5.84	96.58	7.45	-6.13	-132.8	-27.32
Change in Inventory	-592.66	-25.84	-29.09	-17.03	-32.5	-11.28
Change in Accounts Payable	590.65	-250.24	43.9	33.3	88.75	18.15
Change in Unearned Revenue	-47.03	48.97	3.21	0.58	0.96	-2.05
Change in Other Net Operating Assets	-251.25	74.6	-63.84	27.95	-31.69	-3.95
Operating Cash Flow	-222.98	166.59	394.01	252.13	-124.02	-9.28
Operating Cash Flow Growth	-	-57.72%	56.27%	-	-	-
Capital Expenditures	-210.49	-93.1	-625.47	-804.29	-75.61	-36.14
Sale of Property, Plant & Equipment	173.42	28.72	20.97	9	157.95	2.07
Investing Cash Flow	-37.07	-64.38	-604.49	-795.29	82.34	-34.07
Long-Term Debt Issued	-	-	541.66	424.14	109.38	55.47
Long-Term Debt Repaid	-	-181.71	-	-	-	-
Net Debt Issued (Repaid)	490.04	-181.71	541.66	424.14	109.38	55.47
Issuance of Common Stock	257.16	-	-	-	62.75	-
Other Financing Activities	-263.08	-123.36	-111.67	6.15	-15.66	-
Financing Cash Flow	484.11	-305.07	429.99	430.3	156.47	55.47
Foreign Exchange Rate Adjustments	-	-	-	-	-57.81	1.11
Miscellaneous Cash Flow Adjustments	-66.12	-91.5	-34.7	-	-	-
Net Cash Flow	157.94	-294.36	184.81	-112.86	56.98	13.23
Free Cash Flow	-433.47	73.49	-231.46	-552.15	-199.63	-45.42
Free Cash Flow Margin	-30.60%	4.55%	-11.21%	-43.56%	-61.63%	-24.18%
Free Cash Flow Per Share	-2.41	0.41	-1.29	-3.07	-1.11	-0.25
Cash Interest Paid	259.9	120.17	112.47	36.11	16.13	-
Cash Income Tax Paid	-	-	-	-	0.01	0.09
Levered Free Cash Flow	-659.81	122.67	-927.98	-997.89	-112.36	-54.6
Unlevered Free Cash Flow	-497.37	197.78	-866.37	-975.33	-101.43	-45.83
Change in Working Capital	-294.46	-55.93	-38.36	38.67	-107.28	-26.44

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