IST:AZTEK Balance Sheet

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
Cash & Equivalents	410.16	488.79	960.1	362.28	12.65
Cash & Short-Term Investments	410.16	488.79	960.1	362.28	12.65
Cash Growth	-16.09%	-49.09%	165.02%	2763.11%	-78.66%
Accounts Receivable	3,109	3,107	2,063	1,065	333.57
Other Receivables	56.47	5.12	2.6	0.47	-
Receivables	3,166	3,112	2,065	1,066	333.57
Inventory	1,828	1,531	1,005	551.53	172.48
Prepaid Expenses	4.18	4.45	3.97	2.27	0.48
Other Current Assets	20.25	14.55	23.58	2.04	2.73
Total Current Assets	5,428	5,150	4,058	1,984	521.91
Property, Plant & Equipment	360.18	292.96	224.95	100.36	21.2
Long-Term Investments	36.16	28.54	21.28	51.58	-
Other Intangible Assets	8.97	3.9	0.52	0.21	0.06
Long-Term Deferred Tax Assets	3.34	20.3	14.46	-	-
Other Long-Term Assets	0.79	2.02	67.53	39.83	13.33
Total Assets	5,838	5,498	4,387	2,176	556.49
Accounts Payable	1,110	773.51	467.79	294.32	152.29
Accrued Expenses	294.93	424.12	249.01	161.46	5.55
Short-Term Debt	2,256	1,434	1,472	439.91	123.46
Current Portion of Long-Term Debt	126.59	118.69	49.3	16.37	23.33
Current Portion of Leases	31.7	28.12	83.74	10.49	1.13
Current Income Taxes Payable	-	54.12	59.14	22.43	13.16
Current Unearned Revenue	2.26	0.14	0.51	2.72	0.06
Other Current Liabilities	30.72	38.24	0.58	0.31	0.35
Total Current Liabilities	3,853	2,871	2,382	948	319.32
Long-Term Debt	-	42.55	10.73	8.36	12.66
Long-Term Leases	99.14	84.27	68.02	17.53	3.76
Pension & Post-Retirement Benefits	8.08	6.27	5.55	6.12	1.19
Long-Term Deferred Tax Liabilities	4.84	-	9.22	10.72	3.71
Total Liabilities	3,965	3,005	2,476	990.73	340.64
Common Stock	100	100	100	100	80
Additional Paid-In Capital	712.24	712.24	496.12	343.63	-
Retained Earnings	446.3	1,013	847.59	434.7	132.26
Treasury Stock	-	-	-40.72	-	-
Comprehensive Income & Other	619.83	670.89	508.33	305.91	3.54
Total Common Equity	1,878	2,496	1,911	1,184	215.8
Minority Interest	-5.36	-2.79	-0.38	0.7	0.05
Shareholders' Equity	1,873	2,493	1,911	1,185	215.86
Total Liabilities & Equity	5,838	5,498	4,387	2,176	556.49
Total Debt	2,514	1,708	1,684	492.65	164.33
Net Cash (Debt)	-2,104	-1,219	-723.83	-130.37	-151.68
Net Cash Per Share	-2.10	-1.22	-0.72	-0.15	-0.19
Filing Date Shares Outstanding	1,000	1,000	991.5	1,000	800
Total Common Shares Outstanding	1,000	1,000	991.5	1,000	800
Working Capital	1,576	2,279	1,676	1,036	202.59
Book Value Per Share	1.88	2.50	1.93	1.18	0.27
Tangible Book Value	1,869	2,492	1,911	1,184	215.74
Tangible Book Value Per Share	1.87	2.49	1.93	1.18	0.27
Land	41.79	42.45	34.02	21.93	7.69
Buildings	8.44	7.12	5.61	3.64	0.96
Machinery	136.75	126.53	91.29	58.83	9.74
Leasehold Improvements	183.05	98.9	59.93	28.38	3.89

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