IST:MOGAN Balance Sheet

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

Millions TRY. Fiscal year is Jan - Dec.

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	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
Cash & Equivalents	3,009	2,899	4,152	1,537	818.41
Accounts Receivable	1,370	3,053	3,476	565.13	270.34
Other Receivables	44.37	5.23	4.78	190.66	24.5
Inventory	347.66	421.8	467.62	174.08	5.26
Prepaid Expenses	227.13	73.83	219.54	244.01	216.15
Other Current Assets	248.89	2,061	79.9	57.41	56.09
Total Current Assets	5,248	8,514	8,400	2,768	1,391
Property, Plant & Equipment	107,991	111,750	86,535	42,225	21,700
Goodwill	1,105	1,105	765.42	117.44	117.44
Other Intangible Assets	2,158	2,475	1,934	359.41	393.71
Long-Term Investments	-	-	-	-	88.57
Long-Term Deferred Tax Assets	-	-	-	3,044	1,027
Long-Term Accounts Receivable	-	1,136	790.71	-	-
Other Long-Term Assets	4,031	2,284	898.66	491.42	491.98
Total Assets	120,533	127,265	99,324	49,005	25,210
Accounts Payable	2,503	2,092	2,535	571.18	330.87
Accrued Expenses	1,710	2,270	44.44	9.88	9.46
Short-Term Debt	-	-	-	-	2
Current Portion of Long-Term Debt	9,085	11,415	8,309	3,541	1,681
Current Unearned Revenue	8.43	0.59	0.04	-	-
Other Current Liabilities	10.57	11.33	1,677	437.22	114.77
Total Current Liabilities	13,317	15,789	12,566	4,559	2,138
Long-Term Debt	23,058	36,516	30,902	15,231	9,336
Pension & Post-Retirement Benefits	88.03	86.05	77.79	17.06	8.36
Long-Term Deferred Tax Liabilities	16,157	17,299	9,838	5,716	2,191
Other Long-Term Liabilities	431.65	1,007	644.19	314.7	1,174
Total Liabilities	53,053	70,697	54,028	25,838	14,846
Common Stock	2,440	2,230	2,230	2,230	70
Additional Paid-In Capital	2,660	-	-	-	-
Retained Earnings	14,878	16,659	8,951	953.64	171.47
Comprehensive Income & Other	38,262	29,871	27,808	17,053	7,650
Total Common Equity	58,240	48,760	38,989	20,237	7,891
Minority Interest	9,240	7,808	6,306	2,931	2,472
Shareholders' Equity	67,480	56,568	45,295	23,168	10,364
Total Liabilities & Equity	120,533	127,265	99,324	49,005	25,210
Total Debt	32,143	47,931	39,211	18,772	11,019
Net Cash (Debt)	-29,134	-45,033	-35,059	-17,235	-10,200
Net Cash Per Share	-11.94	-20.19	-15.72	-	-
Filing Date Shares Outstanding	2,440	2,230	2,230	-	-
Total Common Shares Outstanding	2,440	2,230	2,230	-	-
Working Capital	-8,070	-7,275	-4,166	-1,791	-747.28
Book Value Per Share	23.87	21.87	17.48	-	-
Tangible Book Value	54,977	45,180	36,290	19,760	7,380
Tangible Book Value Per Share	22.53	20.26	16.27	-	-
Land	482.73	492.54	354.48	557.96	295.02
Buildings	10,109	10,200	7,228	3,220	1,451
Machinery	109,389	107,140	76,912	31,243	16,613
Construction In Progress	563.51	2.41	2.2	623.76	482.21

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