Astor Enerji A.S. Income 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
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
Revenue	24,074	26,624	24,421	13,784	3,154
Revenue Growth (YoY)	-27.58%	9.02%	77.17%	336.97%	-
Cost of Revenue	15,798	17,421	15,083	9,598	2,270
Gross Profit	8,275	9,203	9,338	4,185	884.07
Selling, General & Admin	2,111	1,895	1,317	647.76	85.21
Research & Development	-125.8	191.52	102.99	52.21	22.59
Other Operating Expenses	712.34	399.69	-84.13	-249.88	21.21
Operating Expenses	2,698	2,486	1,336	450.09	129.01
Operating Income	5,578	6,717	8,001	3,735	755.06
Interest Expense	-1,241	-676.25	-736.09	-865.11	-85.38
Interest & Investment Income	6,037	3,229	1,686	259.92	22.04
Currency Exchange Gain (Loss)	-64.01	-34.96	101.95	237.85	-57.51
Other Non Operating Income (Expenses)	-5,579	-3,646	-1,085	-1,068	-65.29
EBT Excluding Unusual Items	4,731	5,588	7,969	2,300	568.91
Gain (Loss) on Sale of Investments	6.71	-442.14	-411.46	-16.65	-13.81
Pretax Income	4,738	5,146	7,557	2,283	555.1
Income Tax Expense	-425.99	121.3	918.08	242.56	37.42
Net Income	5,164	5,025	6,639	2,040	517.68
Net Income to Common	5,164	5,025	6,639	2,040	517.68
Net Income Growth	-41.97%	-24.31%	225.36%	294.16%	-
Shares Outstanding (Basic)	998	998	992	850	205
Shares Outstanding (Diluted)	998	998	992	850	205
Shares Change (YoY)	-1.31%	0.65%	16.65%	313.94%	-
EPS (Basic)	5.17	5.03	6.70	2.40	2.52
EPS (Diluted)	5.17	5.03	6.70	2.40	2.52
EPS Growth	-41.20%	-24.80%	178.93%	-4.78%	-
Free Cash Flow	-6,381	3,358	3,142	208.3	-371.57
Free Cash Flow Per Share	-6.39	3.36	3.17	0.24	-1.81
Dividend Per Share	1.512	1.512	1.320	0.529	-
Dividend Growth	14.51%	14.51%	149.60%	-	-
Gross Margin	34.38%	34.57%	38.24%	30.36%	28.03%
Operating Margin	23.17%	25.23%	32.77%	27.10%	23.94%
Profit Margin	21.45%	18.87%	27.19%	14.80%	16.41%
Free Cash Flow Margin	-26.51%	12.61%	12.87%	1.51%	-11.78%
EBITDA	6,215	7,247	8,386	3,757	800.03
EBITDA Margin	25.82%	27.22%	34.34%	27.25%	25.36%
D&A For EBITDA	637.57	530.05	384.75	21.44	44.97
EBIT	5,578	6,717	8,001	3,735	755.06
EBIT Margin	23.17%	25.23%	32.77%	27.10%	23.94%
Effective Tax Rate	-	2.36%	12.15%	10.62%	6.74%

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.