IST:MERIT Cash Flow Statement

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

Millions TRY. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '26 Mar 31, 2026	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
Net Income	759.8	754.96	467.9	121.66	15.55	3.9
Depreciation & Amortization	0.03	0.01	-	-	-	0
Loss (Gain) on Equity Investments	-473.62	-468	-25.64	-	-	-
Other Operating Activities	-0.63	-14.81	-381.99	-60.04	17.53	-0.68
Change in Accounts Receivable	-7.81	-40.17	35.07	-47.73	-13.71	-6.55
Change in Accounts Payable	3.19	-0.04	-0.31	-1.71	2.23	0.07
Change in Other Net Operating Assets	-43	6.91	-25.23	47.04	-10.91	16.29
Operating Cash Flow	237.96	238.87	69.8	59.2	10.7	13.03
Operating Cash Flow Growth	435.24%	242.24%	17.89%	453.43%	-17.89%	240374.38%
Capital Expenditures	-0.3	-0.3	-	-	-	-
Cash Acquisitions	-	-	-	-	-3.38	-
Investment in Securities	-403.11	-403.11	-30.11	-	-	-233
Other Investing Activities	223.43	223.43	-	-	-	-
Investing Cash Flow	-179.98	-179.98	-30.11	-	-3.38	-233
Issuance of Common Stock	-	-	-	-	-	219.98
Common Dividends Paid	-53.59	-53.59	-41.17	-57.9	-5.1	-
Financing Cash Flow	-53.59	-53.59	-41.17	-57.9	-5.1	219.98
Foreign Exchange Rate Adjustments	-	-	-	1.31	-	-
Miscellaneous Cash Flow Adjustments	-1.07	-0.37	-0.46	-	-0.08	-
Net Cash Flow	3.33	4.92	-1.94	2.61	2.15	0.01
Free Cash Flow	237.66	238.56	69.8	59.2	10.7	13.03
Free Cash Flow Growth	434.56%	241.80%	17.89%	453.43%	-17.89%	240374.38%
Free Cash Flow Margin	71.57%	73.44%	35.43%	39.63%	9.50%	114.62%
Free Cash Flow Per Share	0.71	0.71	0.21	0.18	0.03	0.10
Cash Income Tax Paid	28.53	28.52	15.6	8.29	5.56	0.48
Levered Free Cash Flow	41.57	53.52	43.41	41.69	7.88	12.82
Unlevered Free Cash Flow	41.57	53.52	43.41	41.69	7.88	12.82
Change in Working Capital	-47.62	-33.3	9.53	-2.41	-22.39	9.81