IST:VERTU Cash Flow Statement

Financials in millions TRY. Fiscal year is January - December.

Millions TRY. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '26 Mar 31, 2026	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	-45.01	-246.67	-238.49	-4,951	2,007	1,153
Depreciation & Amortization	3.74	3.76	3.81	2.94	0.22	0.01
Loss (Gain) From Sale of Investments	21.19	226.91	214.02	4,917	-2,005	-1,141
Other Operating Activities	33.03	42.53	576.79	-93.34	-3.87	-37.59
Change in Accounts Receivable	0	0	0	-0.01	-	-
Change in Accounts Payable	0.05	0.05	-0.05	-9.46	10.86	-0
Change in Other Net Operating Assets	-31.07	-37.49	-4.11	-0.86	-1.21	0.06
Operating Cash Flow	-18.07	-10.9	551.97	-133.89	8.13	-26.47
Capital Expenditures	-	-	-	-0.05	-9.91	-0.03
Investing Cash Flow	-	-	-	-0.05	-9.91	-0.03
Long-Term Debt Issued	-	33.25	-	165.75	19.34	26.63
Total Debt Issued	41.36	33.25	-	165.75	19.34	26.63
Long-Term Debt Repaid	-	-	-500.34	-	-	-
Total Debt Repaid	-	-	-500.34	-	-	-
Net Debt Issued (Repaid)	41.36	33.25	-500.34	165.75	19.34	26.63
Issuance of Common Stock	-	-	30.71	0.84	-	-
Common Dividends Paid	-	-	-14.06	-16.11	-12.49	-2.6
Other Financing Activities	-22.55	-23.12	-65.16	-1.24	-0.01	-0
Financing Cash Flow	18.81	10.12	-548.85	149.25	6.84	24.03
Miscellaneous Cash Flow Adjustments	-1.4	-1.57	-1.87	-14.43	-7.3	-
Net Cash Flow	-0.67	-2.35	1.26	0.88	-2.23	-2.47
Free Cash Flow	-18.07	-10.9	551.97	-133.94	-1.78	-26.5
Free Cash Flow Margin	-	-	-	-84.37%	-	-
Free Cash Flow Per Share	-0.35	-0.21	10.62	-2.58	-0.03	-0.51
Cash Interest Paid	2.61	3.19	65.16	1.24	0.01	0
Levered Free Cash Flow	-67.08	-60.76	-58.24	-140.13	-15.95	6.55
Unlevered Free Cash Flow	-62.77	-58.64	-17.5	-64.41	-6.78	12.94
Change in Working Capital	-31.02	-37.43	-4.16	-10.32	9.65	0.06