Ulusal Faktoring 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	748.48	898.56	503.2	100.36	22
Depreciation & Amortization	117.51	25.6	8.06	5.25	3.31
Other Operating Activities	6.54	106.27	95.75	6.53	2.49
Change in Accounts Receivable	-5,037	-5,676	-2,037	-1,206	-438.32
Change in Other Net Operating Assets	3,397	4,713	1,507	782.52	352.28
Operating Cash Flow	-767.62	67.24	77.24	-311.36	-58.24
Operating Cash Flow Growth	-	-12.94%	-	-	-
Capital Expenditures	-49.72	-72.58	-41.95	-4.71	-5.17
Sale of Property, Plant & Equipment	110.13	29.89	8.77	2.55	0.87
Sale (Purchase) of Intangibles	-29.82	-6.72	-0.09	-2.04	-0.62
Other Investing Activities	-10.69	75	-	-	-
Investing Cash Flow	19.9	25.58	-33.27	-4.21	-4.91
Long-Term Debt Issued	1,620	400	698.95	789.2	191.5
Long-Term Debt Repaid	-468.77	-340.5	-710.9	-468.75	-192.7
Net Debt Issued (Repaid)	1,151	59.5	-11.95	320.45	-1.2
Common Dividends Paid	-157.1	-74.17	-11.15	-3.67	-
Other Financing Activities	-150	-	-	-	76.63
Financing Cash Flow	844.13	-14.67	-23.1	316.78	75.43
Net Cash Flow	96.41	78.16	20.86	1.22	12.28
Free Cash Flow	-817.34	-5.34	35.28	-316.07	-63.41
Free Cash Flow Margin	-9.78%	-0.09%	1.51%	-39.00%	-17.06%
Free Cash Flow Per Share	-1.51	-0.01	0.07	-0.58	-0.15
Cash Interest Paid	5,386	3,510	975.55	424.24	236.51
Cash Income Tax Paid	218.63	511.29	213.89	45.72	11.09
Levered Free Cash Flow	-4,674	-5,223	-1,654	-1,126	-431.41
Unlevered Free Cash Flow	-1,218	-2,892	-931.85	-834.16	-275.2
Change in Working Capital	-1,640	-963.2	-529.77	-423.5	-86.04

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