IST:DAGI 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
Revenue	3,212	2,747	2,040	1,097	237.88
Revenue Growth (YoY)	16.95%	34.62%	86.04%	361.02%	115.00%
Cost of Revenue	1,597	1,254	885.89	467.3	126.56
Gross Profit	1,615	1,492	1,154	629.37	111.32
Selling, General & Admin	1,705	1,952	1,258	635.78	120.72
Other Operating Expenses	-5.13	2.01	6.36	4.2	-0.87
Operating Expenses	1,700	1,955	1,265	639.99	119.86
Operating Income	-84.81	-462.38	-110.32	-10.62	-8.54
Interest Expense	-458.74	-555.27	-342.32	-158.22	-19.46
Interest & Investment Income	63.27	63.92	189.19	84.92	5.22
Earnings From Equity Investments	-	-	-1.27	23.7	-3.61
Currency Exchange Gain (Loss)	383.83	936.71	548.12	181.32	3.29
Other Non Operating Income (Expenses)	-79.21	-110.51	-67.55	-26.95	2.45
EBT Excluding Unusual Items	-175.66	-127.52	215.84	94.15	-20.65
Gain (Loss) on Sale of Investments	-2.51	-0.02	-0	-	-0
Pretax Income	-178.16	-127.55	215.84	94.15	-20.65
Income Tax Expense	18.99	8.11	61.79	3.14	-8.03
Net Income	-197.15	-135.66	154.05	91.01	-12.62
Net Income to Common	-197.15	-135.66	154.05	91.01	-12.62
Net Income Growth	-	-	69.26%	-	-
Shares Outstanding (Basic)	400	400	400	400	400
Shares Outstanding (Diluted)	400	400	400	400	400
Shares Change (YoY)	-	-	-	-	192.09%
EPS (Basic)	-0.49	-0.34	0.39	0.23	-0.03
EPS (Diluted)	-0.49	-0.34	0.39	0.23	-0.03
EPS Growth	-	-	69.26%	-	-
Free Cash Flow	618.06	305.16	-63.07	-281.16	-84.04
Free Cash Flow Per Share	1.54	0.76	-0.16	-0.70	-0.21
Gross Margin	50.29%	54.33%	56.58%	57.39%	46.80%
Operating Margin	-2.64%	-16.84%	-5.41%	-0.97%	-3.59%
Profit Margin	-6.14%	-4.94%	7.55%	8.30%	-5.30%
Free Cash Flow Margin	19.24%	11.11%	-3.09%	-25.64%	-35.33%
EBITDA	-3.27	-384.82	-52.34	24.39	-3.39
EBITDA Margin	-0.10%	-14.01%	-2.56%	2.22%	-1.43%
D&A For EBITDA	81.54	77.56	57.98	35	5.15
EBIT	-84.81	-462.38	-110.32	-10.62	-8.54
EBIT Margin	-2.64%	-16.84%	-5.41%	-0.97%	-3.59%
Effective Tax Rate	-	-	28.63%	3.34%	-
Advertising Expenses	56.06	79.59	110.59	71.11	10.9

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.