IST:BEGYO Income Statement

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
Revenue	970.8	159.31	167.48	35.57	24
Revenue Growth (YoY)	509.38%	-4.88%	370.85%	48.20%	-
Cost of Revenue	464.97	26.88	37.52	10.95	10.85
Gross Profit	505.82	132.43	129.96	24.62	13.16
Selling, General & Admin	19.21	28.4	7.17	1.7	1.9
Other Operating Expenses	3.57	-1.43	-2.82	-0.45	-1.01
Operating Expenses	22.78	26.97	4.35	1.25	0.89
Operating Income	483.04	105.46	125.6	23.37	12.27
Interest Expense	-78.06	-629.28	-351.94	-236.37	-138.54
Interest & Investment Income	4.7	0.17	320.74	367.56	28.45
Currency Exchange Gain (Loss)	-0.69	-73.74	-319.61	-318.01	-126.96
Other Non Operating Income (Expenses)	721.27	1,030	1,157	-0.08	-0.02
EBT Excluding Unusual Items	1,130	433.09	931.88	-163.53	-224.81
Gain (Loss) on Sale of Investments	-	-	-90.9	-0	-
Asset Writedown	28.27	-183.84	-	-	-
Pretax Income	1,159	249.25	840.98	-163.53	-224.81
Income Tax Expense	25.22	49.36	155.68	-51.36	-47.66
Net Income	1,133	199.89	685.3	-112.17	-177.14
Net Income to Common	1,133	199.89	685.3	-112.17	-177.14
Net Income Growth	466.97%	-70.83%	-	-	-
Shares Outstanding (Basic)	815	545	258	5	5
Shares Outstanding (Diluted)	815	545	258	5	5
Shares Change (YoY)	49.55%	111.17%	5061.53%	-	-
EPS (Basic)	1.39	0.37	2.66	-22.43	-35.43
EPS (Diluted)	1.39	0.37	2.66	-22.43	-35.43
EPS Growth	279.13%	-86.19%	-	-	-
Free Cash Flow	93.5	644.4	-10.29	397.65	218.28
Free Cash Flow Per Share	0.12	1.18	-0.04	79.53	43.66
Gross Margin	52.10%	83.13%	77.60%	69.21%	54.81%
Operating Margin	49.76%	66.20%	75.00%	65.70%	51.12%
Profit Margin	116.74%	125.47%	409.19%	-315.35%	-738.10%
Free Cash Flow Margin	9.63%	404.50%	-6.14%	1117.98%	909.49%
EBITDA	485.18	109.08	127.18	23.64	12.58
EBITDA Margin	49.98%	68.47%	75.94%	66.47%	52.43%
D&A For EBITDA	2.14	3.62	1.58	0.27	0.31
EBIT	483.04	105.46	125.6	23.37	12.27
EBIT Margin	49.76%	66.20%	75.00%	65.70%	51.12%
Effective Tax Rate	2.18%	19.80%	18.51%	-	-
Advertising Expenses	1.35	5.6	0.4	0	0.01

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