IST:ZEDUR 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	-45.42	20.73	101.06	281.45	191.36	271.52
Depreciation & Amortization	64.63	65.64	66.41	63.86	37.94	12.82
Loss (Gain) From Sale of Assets	0	-0	-0.51	-8.27	-11.67	-
Asset Writedown & Restructuring Costs	-0.22	-0.22	-2.28	-	-	-
Loss (Gain) From Sale of Investments	-	-	-	-29.39	-53.89	1.9
Provision & Write-off of Bad Debts	-2.56	-1.28	-	-	-	-
Other Operating Activities	-95.18	-144.5	-78.33	-267.13	-206.07	-501.78
Change in Accounts Receivable	-14.57	-3.98	9.52	24.26	8.12	-11.35
Change in Inventory	-	-	7.74	-2.89	4.79	-2.54
Change in Accounts Payable	-1.51	1.16	4.01	-3.16	-32.42	3.96
Change in Unearned Revenue	1.41	-0.4	-0.3	-2.84	0.22	-
Change in Other Net Operating Assets	-4.86	-5.75	2.98	1.96	46.18	22.71
Operating Cash Flow	-98.28	-68.59	110.3	57.86	-15.45	-202.74
Operating Cash Flow Growth	-	-	90.63%	-	-	-
Capital Expenditures	-4.09	-5.72	-20.48	-18.9	-45.48	-120.65
Sale of Property, Plant & Equipment	1.29	2.39	9.24	16.71	21.58	162.38
Other Investing Activities	-	-	-	-	-	12.64
Investing Cash Flow	-2.79	-3.34	-11.24	-2.19	-23.9	54.37
Long-Term Debt Issued	-	350.1	208.77	144.95	83.58	607.81
Total Debt Issued	340.05	350.1	208.77	144.95	83.58	607.81
Long-Term Debt Repaid	-	-153.1	-228.28	-168.9	-37.49	-460.39
Net Debt Issued (Repaid)	174.52	197	-19.51	-23.95	46.08	147.42
Other Financing Activities	-103.05	-99.5	-74.24	-29.89	4.84	0.22
Financing Cash Flow	71.47	97.5	-93.75	-53.84	50.92	147.64
Miscellaneous Cash Flow Adjustments	-5.81	-3.61	-4.43	-12.67	-	0.29
Net Cash Flow	-35.41	21.97	0.87	-10.85	11.58	-0.45
Free Cash Flow	-102.36	-74.32	89.82	38.96	-60.93	-323.39
Free Cash Flow Growth	-	-	130.53%	-	-	-
Free Cash Flow Margin	-81.01%	-57.44%	49.04%	27.80%	-42.28%	-2116.21%
Free Cash Flow Per Share	-	-0.42	0.51	0.22	-0.35	-1.85
Cash Interest Paid	99.12	99.12	70.86	22.81	12.85	-
Cash Income Tax Paid	-	-	-	4.5	-	-
Levered Free Cash Flow	-15.11	-37	18.62	33.94	-51.72	-145.76
Unlevered Free Cash Flow	42.87	24.95	62.91	48.19	-4.78	-144.78
Change in Working Capital	-19.52	-8.96	23.95	17.34	26.88	12.79

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