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	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	121.26	113.26	129.04	53.59	10.18	-6.67
Depreciation & Amortization	209.49	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	0.52	-0.69	-2.85	4.79	-0.73	0.21
Asset Writedown & Restructuring Costs	-50.84	-71.49	-72.68	-49.58	-4.81	0.46
Loss (Gain) From Sale of Investments	-1.52	-10.38	-5.01	-0.69	-	-
Loss (Gain) on Equity Investments	-	-	-	-	-0.83	-0.84
Other Operating Activities	-201.38	-92.12	12.17	47.19	34.49	13.72
Change in Accounts Receivable	-57.98	-6.53	2.02	-33.9	1.01	0.17
Change in Inventory	-153.44	-78.01	23.05	-30.37	-37.61	3.8
Change in Accounts Payable	-35.92	120.83	-29.91	27.69	25.62	-17.7
Change in Unearned Revenue	-38.31	20.16	5.11	-5.86	15.75	5.28
Change in Other Net Operating Assets	236.54	-51.61	-18.68	61.51	-9.29	-0.36
Operating Cash Flow	28.42	91.54	140.04	134.34	63.54	22.13
Operating Cash Flow Growth	-	-34.64%	4.25%	111.44%	187.06%	-
Capital Expenditures	-145.63	-214.64	-80.78	-31.56	-14.28	-7.45
Sale of Property, Plant & Equipment	21.83	2.14	11.07	0.76	5.67	0.45
Other Investing Activities	3.82	29.83	21.07	3.28	2.09	1.31
Investing Cash Flow	-119.99	-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)	156.05	-116.78	-159.33	-62.17	-44.16	1.55
Issuance of Common Stock	-	-	501.75	144	-	-
Other Financing Activities	-81.65	-73.11	-143.25	-168.73	-15.6	-11.33
Financing Cash Flow	74.4	-189.88	199.17	-86.9	-59.76	-9.78
Net Cash Flow	-17.17	-281.02	290.57	19.92	-2.73	6.66
Free Cash Flow	-117.21	-123.11	59.26	102.78	49.26	14.68
Free Cash Flow Growth	-	-	-42.34%	108.67%	235.57%	-
Free Cash Flow Margin	-3.89%	-5.15%	3.58%	8.84%	9.17%	4.71%
Free Cash Flow Per Share	-0.51	-0.54	0.32	3.12	13.68	4.08
Cash Interest Paid	89.79	71.15	64.25	30.42	15.6	13.48
Cash Income Tax Paid	32.76	9.66	-	-	-	-
Levered Free Cash Flow	-192.38	-226.79	-248.27	47.19	-71.99	-
Unlevered Free Cash Flow	-136.26	-182.32	-208.11	66.21	-62.24	-
Change in Working Capital	-49.11	4.84	-18.41	19.08	-4.52	-8.81

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