IST:MARBL 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	Mar '25 Mar 31, 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	94.81	113.26	129.04	53.59	10.18	-6.67
Depreciation & Amortization	165.72	148.11	97.66	59.87	28.34	23.5
Other Amortization	-0	-0	0.13	0.09	1.42	0.56
Loss (Gain) From Sale of Assets	0.45	-0.69	-2.85	4.79	-0.73	0.21
Asset Writedown & Restructuring Costs	-60.76	-71.49	-72.68	-49.58	-4.81	0.46
Loss (Gain) From Sale of Investments	-19.8	-10.38	-5.01	-0.69	-	-
Loss (Gain) on Equity Investments	-	-	-	-	-0.83	-0.84
Other Operating Activities	-47.11	-92.12	12.17	47.19	34.49	13.72
Change in Accounts Receivable	3.14	-6.53	2.02	-33.9	1.01	0.17
Change in Inventory	-24.41	-78.01	23.05	-30.37	-37.61	3.8
Change in Accounts Payable	-15.87	120.83	-29.91	27.69	25.62	-17.7
Change in Unearned Revenue	62.02	20.16	5.11	-5.86	15.75	5.28
Change in Other Net Operating Assets	64.95	-51.61	-18.68	61.51	-9.29	-0.36
Operating Cash Flow	223.13	91.54	140.04	134.34	63.54	22.13
Operating Cash Flow Growth	-	-34.64%	4.25%	111.44%	187.06%	-
Capital Expenditures	-224.52	-214.64	-80.78	-31.56	-14.28	-7.45
Sale of Property, Plant & Equipment	5.58	2.14	11.07	0.76	5.67	0.45
Other Investing Activities	13.35	29.83	21.07	3.28	2.09	1.31
Investing Cash Flow	-205.59	-182.67	-48.64	-27.52	-6.51	-5.69
Long-Term Debt Issued	-	258.14	24.32	123.58	60.61	109.46
Long-Term Debt Repaid	-	-374.91	-183.65	-185.75	-104.77	-107.91
Net Debt Issued (Repaid)	-73.9	-116.78	-159.33	-62.17	-44.16	1.55
Issuance of Common Stock	2.36	-	501.75	144	-	-
Other Financing Activities	-60.19	-73.11	-143.25	-168.73	-15.6	-11.33
Financing Cash Flow	-131.73	-189.88	199.17	-86.9	-59.76	-9.78
Net Cash Flow	-114.19	-281.02	290.57	19.92	-2.73	6.66
Free Cash Flow	-1.39	-123.11	59.26	102.78	49.26	14.68
Free Cash Flow Growth	-	-	-42.34%	108.67%	235.57%	-
Free Cash Flow Margin	-0.06%	-5.15%	3.58%	8.84%	9.17%	4.71%
Free Cash Flow Per Share	-0.01	-0.54	0.32	3.12	13.68	4.08
Cash Interest Paid	81.28	71.15	64.25	30.42	15.6	13.48
Cash Income Tax Paid	9.66	9.66	-	-	-	-
Levered Free Cash Flow	-147.49	-226.79	-248.27	47.19	-71.99	-
Unlevered Free Cash Flow	-96.69	-182.32	-208.11	66.21	-62.24	-
Change in Working Capital	89.82	4.84	-18.41	19.08	-4.52	-8.81

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