IST:CRDFA Income Statement

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

Millions TRY. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '26 Mar 31, 2026	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	117.26	107.18	65.59	41.67	18.58	15.13
Other Revenue	994.31	927.78	571.89	268.12	140.14	81.5
Revenue	1,112	1,035	637.48	309.79	158.72	96.63
Revenue Growth (YoY)	50.81%	62.35%	105.78%	95.18%	64.25%	60.83%
Cost of Revenue	50.53	39.06	38.53	20.16	14.48	11.06
Gross Profit	1,061	995.9	598.95	289.63	144.24	85.57
Selling, General & Admin	191.71	174.91	112.57	54.38	28.02	14.95
Other Operating Expenses	-14.48	-14.79	-9	-4.48	-6.45	-2.29
Operating Expenses	177.23	160.12	103.57	49.9	21.56	12.66
Operating Income	883.8	835.78	495.37	239.73	122.68	72.91
Interest Expense	-636.43	-579.53	-334.97	-150.91	-82.95	-57.7
Interest & Investment Income	1,055	739.23	9.29	5.47	4.27	0.45
Earnings From Equity Investments	9.52	11.32	4.57	2.81	-0.75	2.48
Currency Exchange Gain (Loss)	0.09	0.14	0.02	0.01	0.06	0.11
EBT Excluding Unusual Items	1,312	1,007	174.28	97.11	43.31	18.24
Legal Settlements	-4.83	-4.83	-3.03	-1.52	-2.12	-0.68
Pretax Income	1,307	1,002	171.26	95.59	41.19	17.57
Income Tax Expense	83.81	85.86	51.88	29.48	11.04	4.03
Net Income	1,223	916.25	119.38	66.11	30.15	13.53
Net Income to Common	1,223	916.25	119.38	66.11	30.15	13.53
Net Income Growth	657.85%	667.50%	80.59%	119.23%	122.83%	-12.13%
Shares Outstanding (Basic)	-	300	300	300	260	300
Shares Outstanding (Diluted)	-	300	300	300	260	300
Shares Change (YoY)	-	-	-	15.38%	-13.33%	-
EPS (Basic)	-	3.05	0.40	0.22	0.12	0.05
EPS (Diluted)	-	3.05	0.40	0.22	0.10	0.05
EPS Growth	-	667.46%	80.88%	120.00%	121.69%	-12.13%
Free Cash Flow	-1,067	-1,169	-292.83	32.17	-36.02	-36.81
Free Cash Flow Per Share	-	-3.90	-0.98	0.11	-0.14	-0.12
Gross Margin	95.45%	96.23%	93.96%	93.49%	90.88%	88.55%
Operating Margin	79.51%	80.75%	77.71%	77.39%	77.29%	75.45%
Profit Margin	110.05%	88.53%	18.73%	21.34%	19.00%	14.00%
Free Cash Flow Margin	-95.96%	-112.93%	-45.93%	10.38%	-22.70%	-38.09%
EBITDA	890.8	842.07	498.4	242.08	122.8	73.22
EBITDA Margin	80.14%	81.36%	78.18%	78.14%	77.37%	75.77%
D&A For EBITDA	7	6.28	3.02	2.35	0.12	0.31
EBIT	883.8	835.78	495.37	239.73	122.68	72.91
EBIT Margin	79.51%	80.75%	77.71%	77.39%	77.29%	75.45%
Effective Tax Rate	6.41%	8.57%	30.29%	30.84%	26.79%	22.96%
Revenue as Reported	1,112	1,035	637.48	309.79	158.72	96.63

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