Say Yenilenebilir Enerji Ekipmanlari Sanayi ve Ticaret A.S. (IST:SAYAS)
Turkey · Delayed Price · Currency is TRY 41.80
+1.74 (4.34%)
At close: Feb 9, 2026
IST:SAYAS 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 | 74.33 | 19.54 | 174.04 | 145.32 | 66.44 | 18.65 |
Depreciation & Amortization | 41.15 | 29.38 | 19.66 | 13.86 | 2.89 | 2.53 |
Other Amortization | 0.22 | 0.28 | 0.19 | 0.13 | 0.02 | 0.04 |
Loss (Gain) From Sale of Assets | 1.22 | 2.26 | 0.04 | -0.1 | -0.37 | -0.47 |
Asset Writedown & Restructuring Costs | 22.91 | - | - | - | 0.25 | - |
Provision & Write-off of Bad Debts | -2 | -2 | 1.08 | 0.49 | 0.5 | 0.1 |
Other Operating Activities | 119.65 | -25.37 | 68.21 | 1.27 | 4.21 | 6.71 |
Change in Accounts Receivable | 100.15 | -146.66 | 77.69 | -17.73 | -29.34 | -45.22 |
Change in Inventory | -156.64 | 90.02 | -21.4 | 21.05 | 0.17 | -45.25 |
Change in Accounts Payable | 140.98 | 113.99 | -70.4 | 7.11 | 13.06 | 8.14 |
Change in Unearned Revenue | 9.81 | 9.81 | -0.74 | 13.89 | -16.43 | 33.95 |
Change in Other Net Operating Assets | -117.98 | 25.67 | -112.48 | -60.02 | 1.58 | -0.5 |
Operating Cash Flow | 233.8 | 116.93 | 135.89 | 125.26 | 42.98 | -21.32 |
Operating Cash Flow Growth | -13.05% | -13.96% | 8.49% | 191.42% | - | - |
Capital Expenditures | -166.35 | -193.52 | -92.47 | -6.4 | -8.94 | -1.81 |
Sale of Property, Plant & Equipment | 4.79 | 2.65 | 0.31 | 0.22 | 0.51 | 2.03 |
Sale (Purchase) of Intangibles | -0.37 | -0.37 | -0.05 | -0.06 | -0.14 | -0.01 |
Investment in Securities | 30.13 | - | - | - | - | - |
Other Investing Activities | 156.93 | 156.93 | -169.32 | - | - | - |
Investing Cash Flow | 25.13 | -34.31 | -261.52 | -6.25 | -8.57 | 0.22 |
Short-Term Debt Issued | - | - | - | 1.14 | - | - |
Long-Term Debt Issued | - | 305.81 | 235.52 | 59.38 | 21.16 | 36.56 |
Total Debt Issued | -18.32 | 305.81 | 235.52 | 60.52 | 21.16 | 36.56 |
Short-Term Debt Repaid | - | -0.65 | -0.84 | - | -0.01 | -0.37 |
Long-Term Debt Repaid | - | -198.35 | -149.32 | -70.25 | -34.94 | -11.12 |
Total Debt Repaid | -76.41 | -199 | -150.17 | -70.25 | -34.96 | -11.48 |
Net Debt Issued (Repaid) | -94.73 | 106.81 | 85.35 | -9.73 | -13.8 | 25.08 |
Issuance of Common Stock | - | - | - | - | - | 0.36 |
Repurchase of Common Stock | - | - | -15.75 | - | - | - |
Other Financing Activities | -28.39 | -30.86 | -30.5 | -1.69 | -0.76 | -0.7 |
Financing Cash Flow | -123.12 | 75.95 | 39.11 | -11.42 | -14.56 | 24.74 |
Foreign Exchange Rate Adjustments | - | - | - | -26.11 | - | - |
Miscellaneous Cash Flow Adjustments | -46.93 | -13.33 | -84.12 | - | - | - |
Net Cash Flow | 88.88 | 145.24 | -170.64 | 81.49 | 19.85 | 3.64 |
Free Cash Flow | 67.45 | -76.59 | 43.42 | 118.86 | 34.04 | -23.12 |
Free Cash Flow Growth | 75.73% | - | -63.47% | 249.19% | - | - |
Free Cash Flow Margin | 4.62% | -4.57% | 3.30% | 9.81% | 9.78% | -15.25% |
Free Cash Flow Per Share | 0.87 | -0.99 | 0.56 | 1.54 | 0.44 | -0.30 |
Cash Interest Paid | 9.26 | 30.86 | 30.5 | 1.72 | 0.76 | 0.7 |
Cash Income Tax Paid | 5.79 | 18.57 | 101.69 | 82.19 | 18.68 | 0.02 |
Levered Free Cash Flow | -184.47 | -5.19 | -169.53 | 71.64 | 8.72 | -25.92 |
Unlevered Free Cash Flow | -145.99 | 17.2 | -148.95 | 73.54 | 9.36 | -25.16 |
Change in Working Capital | -23.67 | 92.83 | -127.32 | -35.71 | -30.96 | -48.87 |
Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.