IST:BSOKE 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	4,182	4,272	5,951	3,999	737.08	471.97
Revenue Growth (YoY)	-30.25%	-28.21%	48.81%	442.57%	56.17%	99.14%
Cost of Revenue	3,887	4,092	5,118	4,179	674.12	408.41
Gross Profit	294.69	179.86	833.41	-179.5	62.97	63.55
Selling, General & Admin	702.64	600.02	497.39	202.29	60.16	99.31
Other Operating Expenses	79.63	-11.28	59.99	15.34	0.78	-0.01
Operating Expenses	782.27	588.74	557.37	217.63	60.94	99.3
Operating Income	-487.59	-408.88	276.04	-397.12	2.03	-35.75
Interest Expense	-385.04	-823.31	-968.45	-588.19	-88.69	-69.49
Interest & Investment Income	0.39	34.26	122.59	46.44	13.63	4.84
Earnings From Equity Investments	-	-	-	58.32	-18.23	-7.19
Currency Exchange Gain (Loss)	-328.09	-688.28	-2,558	-1,312	-593.22	-249.18
Other Non Operating Income (Expenses)	397.22	1,686	3,172	2,429	-2.75	-2.68
EBT Excluding Unusual Items	-803.11	-200.17	44.02	236.38	-687.24	-359.45
Gain (Loss) on Sale of Investments	-	-	-	-366.68	-	-
Pretax Income	-803.11	-200.17	44.02	-130.29	-687.24	-359.45
Income Tax Expense	-623.4	-450.92	-1,216	79.79	2.34	-10.99
Net Income	-179.7	250.75	1,260	-210.08	-689.58	-348.46
Net Income to Common	-179.7	250.75	1,260	-210.08	-689.58	-348.46
Net Income Growth	-	-80.10%	-	-	-	-
Shares Outstanding (Basic)	2,500	1,600	400	400	400	400
Shares Outstanding (Diluted)	2,500	1,600	400	400	400	400
Shares Change (YoY)	525.00%	300.00%	-	-	-	-
EPS (Basic)	-0.07	0.16	3.15	-0.53	-1.72	-0.87
EPS (Diluted)	-0.07	0.16	3.15	-0.53	-1.72	-0.87
EPS Growth	-	-95.02%	-	-	-	-
Free Cash Flow	470.54	266.75	116.69	177.45	-145.77	23.07
Free Cash Flow Per Share	0.19	0.17	0.29	0.44	-0.36	0.06
Gross Margin	7.05%	4.21%	14.00%	-4.49%	8.54%	13.47%
Operating Margin	-11.66%	-9.57%	4.64%	-9.93%	0.27%	-7.57%
Profit Margin	-4.30%	5.87%	21.17%	-5.25%	-93.55%	-73.83%
Free Cash Flow Margin	11.25%	6.24%	1.96%	4.44%	-19.78%	4.89%
EBITDA	96.62	103.86	730.45	-83.04	51.19	15.95
EBITDA Margin	2.31%	2.43%	12.27%	-2.08%	6.94%	3.38%
D&A For EBITDA	584.21	512.74	454.42	314.08	49.17	51.7
EBIT	-487.59	-408.88	276.04	-397.12	2.03	-35.75
EBIT Margin	-11.66%	-9.57%	4.64%	-9.93%	0.27%	-7.57%

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