IST:CRDFA Income Statement

Financials in millions TRY. Fiscal year is January - December.

Millions TRY. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	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
Operating Revenue	107.18	65.59	41.67	18.58	15.13
Other Revenue	927.78	571.89	268.12	140.14	81.5
Revenue	1,035	637.48	309.79	158.72	96.63
Revenue Growth (YoY)	62.35%	105.78%	95.18%	64.25%	60.83%
Cost of Revenue	39.06	38.53	20.16	14.48	11.06
Gross Profit	995.9	598.95	289.63	144.24	85.57
Selling, General & Admin	174.91	112.57	54.38	28.02	14.95
Other Operating Expenses	-14.79	-9	-4.48	-6.45	-2.29
Operating Expenses	160.12	103.57	49.9	21.56	12.66
Operating Income	835.78	495.37	239.73	122.68	72.91
Interest Expense	-579.53	-334.97	-150.91	-82.95	-57.7
Interest & Investment Income	739.23	9.29	5.47	4.27	0.45
Earnings From Equity Investments	11.32	4.57	2.81	-0.75	2.48
Currency Exchange Gain (Loss)	0.14	0.02	0.01	0.06	0.11
EBT Excluding Unusual Items	1,007	174.28	97.11	43.31	18.24
Legal Settlements	-4.83	-3.03	-1.52	-2.12	-0.68
Pretax Income	1,002	171.26	95.59	41.19	17.57
Income Tax Expense	85.86	51.88	29.48	11.04	4.03
Net Income	916.25	119.38	66.11	30.15	13.53
Net Income to Common	916.25	119.38	66.11	30.15	13.53
Net Income Growth	667.50%	80.59%	119.23%	122.83%	-12.13%
Shares Outstanding (Basic)	100	100	100	87	100
Shares Outstanding (Diluted)	100	100	100	87	100
Shares Change (YoY)	-	-	15.38%	-13.33%	-
EPS (Basic)	9.16	1.19	0.66	0.35	0.14
EPS (Diluted)	9.16	1.19	0.66	0.30	0.14
EPS Growth	667.51%	80.59%	120.36%	121.69%	-12.13%
Free Cash Flow	-1,169	-292.83	32.17	-36.02	-36.81
Free Cash Flow Per Share	-11.69	-2.93	0.32	-0.42	-0.37
Gross Margin	96.23%	93.96%	93.49%	90.88%	88.55%
Operating Margin	80.75%	77.71%	77.39%	77.29%	75.45%
Profit Margin	88.53%	18.73%	21.34%	19.00%	14.00%
Free Cash Flow Margin	-112.93%	-45.93%	10.38%	-22.70%	-38.09%
EBITDA	842.07	498.4	242.08	122.8	73.22
EBITDA Margin	81.36%	78.18%	78.14%	77.37%	75.77%
D&A For EBITDA	6.28	3.02	2.35	0.12	0.31
EBIT	835.78	495.37	239.73	122.68	72.91
EBIT Margin	80.75%	77.71%	77.39%	77.29%	75.45%
Effective Tax Rate	8.57%	30.29%	30.84%	26.79%	22.96%
Revenue as Reported	1,035	637.48	309.79	158.72	96.63

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