IST:MEGMT 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	1,798	1,647	1,508	126.22	113.76
Short-Term Investments	-	-	21.71	-	13.2
Cash & Short-Term Investments	1,798	1,647	1,530	126.22	126.96
Cash Growth	9.18%	7.63%	1111.99%	-0.58%	102.84%
Accounts Receivable	2,268	1,393	880.09	618.97	554.52
Other Receivables	94.09	56.23	164.21	270.61	98.98
Receivables	2,362	1,449	1,044	889.59	653.5
Inventory	3,669	1,925	1,345	745.9	714.83
Prepaid Expenses	77.32	51.61	14.09	21.18	6.18
Other Current Assets	892.66	396.05	234.59	188.6	68.8
Total Current Assets	8,799	5,468	4,168	1,971	1,570
Property, Plant & Equipment	4,828	2,626	2,197	1,306	798.08
Long-Term Investments	47.97	36.39	30.01	19.06	-
Other Intangible Assets	16.15	4.94	3.61	1.23	1.31
Long-Term Deferred Tax Assets	361.44	114.84	-	-	-
Other Long-Term Assets	656.56	599.66	459.52	265.54	108.15
Total Assets	14,709	8,850	6,858	3,563	2,478
Accounts Payable	2,645	594.34	1,072	710.99	670.61
Accrued Expenses	126.64	65.49	39.26	21.07	8.22
Short-Term Debt	4,662	3,109	1,578	786.64	493.26
Current Portion of Long-Term Debt	265.25	58.53	200.14	410.72	161.49
Current Portion of Leases	336.15	224.49	199.56	105.03	66.14
Current Income Taxes Payable	29.06	33.92	6.14	2.26	3.19
Current Unearned Revenue	540.89	413.46	367.87	208.62	151.73
Other Current Liabilities	17.88	40.52	39.97	3.19	8
Total Current Liabilities	8,623	4,540	3,502	2,249	1,563
Long-Term Debt	808.24	318.7	122.07	113.25	141.72
Long-Term Leases	965.67	252.87	274.45	195.38	97.78
Long-Term Unearned Revenue	-	19.07	136.02	110.38	78.54
Pension & Post-Retirement Benefits	93.83	67.72	33.61	20.4	8.04
Long-Term Deferred Tax Liabilities	-	-	21.63	52.02	5.43
Other Long-Term Liabilities	248.05	-	-	-	-
Total Liabilities	10,739	5,198	4,090	2,740	1,894
Common Stock	265	265	265	225	215
Additional Paid-In Capital	1,047	1,047	1,047	-	-
Retained Earnings	2,293	823.22	400.61	100.49	28.8
Comprehensive Income & Other	365.6	1,517	1,056	497.44	339.85
Shareholders' Equity	3,970	3,652	2,768	822.93	583.65
Total Liabilities & Equity	14,709	8,850	6,858	3,563	2,478
Total Debt	7,038	3,963	2,374	1,611	960.4
Net Cash (Debt)	-5,240	-2,317	-843.94	-1,485	-833.43
Net Cash Per Share	-19.77	-8.74	-3.75	-6.60	-4.86
Filing Date Shares Outstanding	265	265	265	225	171.47
Total Common Shares Outstanding	265	265	265	225	171.47
Working Capital	175.58	928.45	666.07	-277.03	7.62
Book Value Per Share	14.98	13.78	10.45	3.66	3.40
Tangible Book Value	3,954	3,647	2,764	821.7	582.34
Tangible Book Value Per Share	14.92	13.76	10.43	3.65	3.40
Land	141.11	123.8	103.3	32.48	15.63
Buildings	1,631	457.92	381.83	236.19	152.45
Machinery	5,499	3,715	2,924	1,688	1,003
Construction In Progress	420.7	58.17	35.33	2.65	10.15
Leasehold Improvements	41.03	34.92	25.67	10.45	4.81

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.