IST:ALKLC 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	-121.75	30.22	79.91	4.28	116.48
Depreciation & Amortization	107.77	91.58	50.97	27.26	23.93
Asset Writedown & Restructuring Costs	-0.13	1.92	55.77	-	-
Provision & Write-off of Bad Debts	4.73	10.36	16.29	-1.27	-1.03
Other Operating Activities	106.82	62.5	-87.24	26.66	4.77
Change in Accounts Receivable	-370.94	-307.14	17.08	-117.66	123.23
Change in Inventory	-381.55	-342.43	-436.4	110.62	-127.98
Change in Accounts Payable	222.88	-233.72	58.05	62.72	-119.89
Change in Other Net Operating Assets	-78.82	-85.01	-138.64	-5.27	150.03
Operating Cash Flow	-510.99	-771.72	-384.2	107.34	169.53
Operating Cash Flow Growth	-	-	-	-36.68%	-
Capital Expenditures	-401.87	-810.56	-36.01	-31.33	-111.58
Sale of Property, Plant & Equipment	31.69	10.09	0.03	11.26	-
Sale (Purchase) of Intangibles	-0.19	-	-	-	-
Other Investing Activities	-1.57	-0.46	-3.99	-	-
Investing Cash Flow	-371.94	-800.93	-39.97	-20.07	-111.58
Long-Term Debt Issued	543.32	542.88	461.6	-	33.9
Long-Term Debt Repaid	-	-	-	-17.67	-
Net Debt Issued (Repaid)	543.32	542.88	461.6	-17.67	33.9
Issuance of Common Stock	316.02	1,112	-	-	14.21
Common Dividends Paid	-3.65	-13.05	-	-	-
Other Financing Activities	-5.63	-6.42	-14.99	-72.17	-92.08
Financing Cash Flow	850.06	1,635	446.61	-89.84	-43.97
Foreign Exchange Rate Adjustments	-	-	-0.54	-6	-8.44
Miscellaneous Cash Flow Adjustments	-24.5	-13.52	-	-	-
Net Cash Flow	-57.37	48.86	21.9	-8.57	5.54
Free Cash Flow	-912.85	-1,582	-420.21	76.01	57.95
Free Cash Flow Growth	-	-	-	31.17%	-
Free Cash Flow Margin	-18.35%	-37.35%	-15.67%	4.90%	4.50%
Free Cash Flow Per Share	-8.15	-16.21	-5.38	-	-
Cash Income Tax Paid	36.69	24.51	20.93	4.96	3.74
Levered Free Cash Flow	-592.33	-1,839	-241.89	187.38	-
Unlevered Free Cash Flow	-105.56	-1,584	-172.38	224.84	-
Change in Working Capital	-608.43	-968.3	-499.91	50.4	25.39

Source: S&P Capital IQ. Standard template. Financial Sources.