IST:IDGYO Cash Flow Statement

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

Millions TRY. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep '25 Sep 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Net Income	-14.93	-156.02	-8.92	26.67	3.65	7.1
Depreciation & Amortization	0.32	0.1	0.07	-0.11	0.05	0.01
Asset Writedown & Restructuring Costs	8.24	8.24	-13.3	-53.11	-9.59	-
Other Operating Activities	4.68	23.89	0.23	26.5	4.44	0.08
Change in Accounts Receivable	-4.91	18.31	-17.73	-0.64	-	0.14
Change in Inventory	-35.22	138.45	-76.96	20.62	-11.2	-3.93
Change in Accounts Payable	-39.29	55.07	-32.23	-24.26	19.84	0.96
Change in Unearned Revenue	32.04	-116	83.73	6.19	-5.34	9.71
Change in Other Net Operating Assets	-3.59	51.52	-40.02	-35.1	8.37	-11.39
Operating Cash Flow	-52.66	23.56	-105.14	-33.24	10.22	2.7
Operating Cash Flow Growth	-	-	-	-	278.96%	-
Capital Expenditures	-83.77	-37.13	-6.83	-	-4.9	-0.04
Sale of Property, Plant & Equipment	-	-	-	9.65	-	-
Sale (Purchase) of Real Estate	10.4	-40.91	-6.86	-	-26.57	-
Investing Cash Flow	-73.37	-78.05	-13.7	9.65	-31.47	-0.04
Short-Term Debt Issued	-	-	-	-	-	0.09
Long-Term Debt Issued	-	27.9	107.29	11.81	5.46	-
Total Debt Issued	95.94	27.9	107.29	11.81	5.46	0.09
Short-Term Debt Repaid	-	-	-	-0.11	-0.04	-
Long-Term Debt Repaid	-	-80.68	-	-3.47	-2.39	-4.59
Total Debt Repaid	-41.03	-80.68	-	-3.58	-2.43	-4.59
Net Debt Issued (Repaid)	54.92	-52.78	107.29	8.23	3.02	-4.49
Issuance of Common Stock	9.92	109.92	-	-	40.32	-
Financing Cash Flow	64.83	57.13	107.29	8.23	43.34	-4.49
Foreign Exchange Rate Adjustments	-	-	-	-31.15	-	-
Miscellaneous Cash Flow Adjustments	-0.89	-0.5	-8.16	-	-	-
Net Cash Flow	-62.08	2.14	-19.71	-46.52	22.09	-1.84
Free Cash Flow	-136.43	-13.58	-111.97	-33.24	5.32	2.65
Free Cash Flow Growth	-	-	-	-	100.66%	-
Free Cash Flow Margin	-2573.72%	-17.36%	-557.48%	-1630.87%	44.17%	17.79%
Free Cash Flow Per Share	-0.61	-0.09	-2.24	-0.67	0.11	0.27
Cash Income Tax Paid	-	-	-	0.1	-	-
Levered Free Cash Flow	-113.44	21.31	-158.13	-45.59	-5.84	10.84
Unlevered Free Cash Flow	-113.44	51.51	-146.85	-42.62	-5.52	11.01
Change in Working Capital	-50.97	147.35	-83.21	-33.19	11.66	-4.5

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.