IST:MSGYO 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	2015 - 2019
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	2015 - 2019
Net Income	-79.34	102.21	1,260	826.07	215.35	12.6	Upgrade
Depreciation & Amortization	0.9	0.77	0.38	0.21	0.05	0.04	Upgrade
Gain (Loss) on Sale of Assets	0.12	-0.32	-22.8	-54.3	-	-	Upgrade
Gain (Loss) on Sale of Investments	-33.3	-0.71	-7.85	-	-	-	Upgrade
Asset Writedown	70.42	13.55	-1,100	-691.96	-182.87	-7.07	Upgrade
Change in Accounts Receivable	89.68	0.39	76.63	-53.23	-3.46	2.93	Upgrade
Change in Accounts Payable	89.52	0.14	0.17	-0.07	-0.1	-0.44	Upgrade
Change in Other Net Operating Assets	-25.26	-8.3	-11.89	7.48	0.46	-0.13	Upgrade
Other Operating Activities	68.37	-6.76	37.22	49.4	-0.21	-0.01	Upgrade
Operating Cash Flow	-349.63	107.48	255.47	102.66	53	9.37	Upgrade
Operating Cash Flow Growth	-	-57.93%	148.86%	93.70%	465.84%	-51.44%	Upgrade
Acquisition of Real Estate Assets	-4.95	-1.54	-17.53	-95.94	-0.01	-0.01	Upgrade
Sale of Real Estate Assets	-0.15	0.45	70.89	90.6	-	-	Upgrade
Net Sale / Acq. of Real Estate Assets	-5.1	-1.1	53.36	-5.34	-0.01	-0.01	Upgrade
Other Investing Activities	-44.42	287.53	-107.79	-	-	-	Upgrade
Investing Cash Flow	-49.51	286.43	-54.43	-5.34	-0.01	-0.01	Upgrade
Short-Term Debt Repaid	-	-	-	-	-	-1.15	Upgrade
Total Debt Repaid	-	-	-	-	-	-1.15	Upgrade
Net Debt Issued (Repaid)	-	-	-	-	-	-1.15	Upgrade
Repurchase of Common Stock	-5.14	-21.12	-22.86	-	-	-	Upgrade
Common Dividends Paid	-104.16	-104.16	-116.71	-28.4	-4.39	-4.38	Upgrade
Other Financing Activities	-	-	-	-	-0.24	-0.01	Upgrade
Foreign Exchange Rate Adjustments	-37.72	-	-	-55.48	-	-	Upgrade
Miscellaneous Cash Flow Adjustments	-60.7	-60.7	-88.11	-	-	-	Upgrade
Net Cash Flow	-606.87	207.93	-26.65	13.44	48.35	3.82	Upgrade
Cash Interest Paid	-	-	-	-	0.24	0.01	Upgrade
Cash Income Tax Paid	-	7.41	1.28	-0.06	0.18	0.01	Upgrade
Levered Free Cash Flow	-686.14	-178.93	69.23	-157.26	44.21	6.24	Upgrade
Unlevered Free Cash Flow	-686.14	-178.93	69.23	-157.26	44.36	6.25	Upgrade
Change in Working Capital	-376.8	-1.27	88.51	-26.76	20.71	3.81	Upgrade

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