IST:ADESE Income 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
Revenue Growth (YoY	99.09%	85.42%	41.11%	82.48%	429.46%	-76.46%
Currency Exchange Gain (Loss)	-35.47	-35.47	-14.19	-3.34	-8.68	-5.18
Pretax Income	1,684	1,692	488.55	3,341	875.49	467.89
Income Tax Expense	1,060	1,127	-359.28	1,383	162.76	86.66
Earnings From Continuing Operations	623.73	565.5	847.82	1,958	712.73	381.23
Earnings From Discontinued Operations	-	-	-	-1.31	3.12	3.59
Net Income to Company	623.73	565.5	847.82	1,957	715.84	384.82
Minority Interest in Earnings	-345.16	-408.23	-85.44	-147.15	-	-
Net Income	278.56	157.26	762.38	1,810	715.84	384.82
Net Income to Common	278.56	157.26	762.38	1,810	715.84	384.82
Net Income Growth	-54.11%	-79.37%	-57.87%	152.80%	86.02%	-
Basic Shares Outstanding	5,112	5,040	5,040	5,040	5,040	5,040
Diluted Shares Outstanding	5,112	5,040	5,040	5,040	5,040	5,040
Shares Change (YoY)	-7.52%	-	-	-	-	300.00%
EPS (Basic)	0.05	0.03	0.15	0.36	0.14	0.08
EPS (Diluted)	0.05	0.03	0.15	0.36	0.14	0.08
EPS Growth	-50.38%	-79.37%	-57.87%	152.80%	86.02%	-
Gross Margin	37.63%	41.98%	45.46%	50.62%	49.19%	91.41%
Operating Margin	16.27%	18.67%	23.59%	41.17%	37.35%	54.96%
Profit Margin	20.63%	12.39%	111.42%	373.19%	269.39%	766.74%
Free Cash Flow Margin	67.93%	43.75%	-51.64%	-175.79%	-161.21%	-30.05%
EBITDA	274.74	291.16	213.09	220.89	105.26	28.57
EBITDA Margin	20.35%	22.95%	31.14%	45.55%	39.61%	56.92%
D&A For Ebitda	55.14	54.29	51.66	21.26	6.01	0.99
EBIT	219.6	236.86	161.43	199.63	99.26	27.58
EBIT Margin	16.27%	18.67%	23.59%	41.17%	37.35%	54.96%
Effective Tax Rate	62.96%	66.59%	-	41.39%	18.59%	18.52%