IST:BEGYO 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	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
Revenue	710.77	970.8	159.31	167.48	35.57	24
Revenue Growth (YoY)	58.87%	509.38%	-4.88%	370.85%	48.20%	-
Cost of Revenue	283.19	464.97	26.88	37.52	10.95	10.85
Gross Profit	427.58	505.82	132.43	129.96	24.62	13.16
Selling, General & Admin	20.4	19.21	28.4	7.17	1.7	1.9
Other Operating Expenses	17.69	3.57	-1.43	-2.82	-0.45	-1.01
Operating Expenses	38.1	22.78	26.97	4.35	1.25	0.89
Operating Income	389.48	483.04	105.46	125.6	23.37	12.27
Interest Expense	-65.6	-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	-0.69	-73.74	-319.61	-318.01	-126.96
Other Non Operating Income (Expenses)	-305.72	721.27	1,030	1,157	-0.08	-0.02
EBT Excluding Unusual Items	17.48	1,130	433.09	931.88	-163.53	-224.81
Gain (Loss) on Sale of Investments	-	-	-	-90.9	-0	-
Asset Writedown	28.27	28.27	-183.84	-	-	-
Pretax Income	45.75	1,159	249.25	840.98	-163.53	-224.81
Income Tax Expense	-36.39	25.22	49.36	155.68	-51.36	-47.66
Net Income	82.14	1,133	199.89	685.3	-112.17	-177.14
Net Income to Common	82.14	1,133	199.89	685.3	-112.17	-177.14
Net Income Growth	-90.10%	466.97%	-70.83%	-	-	-
Shares Outstanding (Basic)	815	815	545	258	5	5
Shares Outstanding (Diluted)	815	815	545	258	5	5
Shares Change (YoY)	6.41%	49.55%	111.17%	5061.53%	-	-
EPS (Basic)	0.10	1.39	0.37	2.66	-22.43	-35.43
EPS (Diluted)	0.10	1.39	0.37	2.66	-22.43	-35.43
EPS Growth	-90.69%	279.13%	-86.19%	-	-	-
Free Cash Flow	302.92	93.5	644.4	-10.29	397.65	218.28
Free Cash Flow Per Share	0.37	0.12	1.18	-0.04	79.53	43.66
Gross Margin	60.16%	52.10%	83.13%	77.60%	69.21%	54.81%
Operating Margin	54.80%	49.76%	66.20%	75.00%	65.70%	51.12%
Profit Margin	11.56%	116.74%	125.47%	409.19%	-315.35%	-738.10%
Free Cash Flow Margin	42.62%	9.63%	404.50%	-6.14%	1117.98%	909.49%
EBITDA	391.04	485.18	109.08	127.18	23.64	12.58
EBITDA Margin	55.02%	49.98%	68.47%	75.94%	66.47%	52.43%
D&A For EBITDA	1.56	2.14	3.62	1.58	0.27	0.31
EBIT	389.48	483.04	105.46	125.6	23.37	12.27
EBIT Margin	54.80%	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.