IST:DAPGM 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
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
Revenue	5,629	6,786	10,297	7,814	912.4
Revenue Growth (YoY)	-43.39%	-34.09%	31.76%	756.47%	-
Cost of Revenue	1,141	1,463	3,553	3,572	417.5
Gross Profit	4,488	5,323	6,743	4,243	494.9
Selling, General & Admin	245.65	275.83	585.83	503.68	114.78
Other Operating Expenses	50.74	-16.12	-23.7	-6.29	-5.16
Operating Expenses	296.39	259.71	562.13	497.38	109.62
Operating Income	4,191	5,064	6,181	3,745	385.28
Interest Expense	-498.35	-442.28	-339.13	-120.39	-14.07
Interest & Investment Income	232.66	525.65	263.1	106.83	20.98
Currency Exchange Gain (Loss)	-1.43	14.98	10.58	-0.27	-0.03
Other Non Operating Income (Expenses)	-2,801	-3,741	-3,500	-1,295	-6.48
EBT Excluding Unusual Items	1,123	1,421	2,616	2,437	385.68
Gain (Loss) on Sale of Investments	-2.54	-2.53	-0.45	-0.55	-1.05
Legal Settlements	-	-	-0.23	-0.68	-
Pretax Income	1,121	1,419	2,615	2,436	384.62
Income Tax Expense	352.92	590.92	293.26	489.7	72
Earnings From Continuing Operations	767.86	828.01	2,322	1,946	312.62
Minority Interest in Earnings	-	-	-	-	-0.33
Net Income	767.86	828.01	2,322	1,946	312.29
Net Income to Common	767.86	828.01	2,322	1,946	312.29
Net Income Growth	-73.27%	-64.34%	19.32%	523.08%	-
Shares Outstanding (Basic)	2,650	-	2,467	2,467	1,246
Shares Outstanding (Diluted)	2,650	-	2,467	2,467	1,246
Shares Change (YoY)	-	-	-	98.03%	-
EPS (Basic)	0.29	-	0.94	0.79	0.25
EPS (Diluted)	0.29	-	0.94	0.79	0.25
EPS Growth	-73.27%	-	19.32%	214.63%	-
Free Cash Flow	15.86	378.07	-198.68	-480.03	-575.28
Free Cash Flow Per Share	0.01	-	-0.08	-0.20	-0.46
Gross Margin	79.72%	78.45%	65.49%	54.29%	54.24%
Operating Margin	74.46%	74.62%	60.03%	47.93%	42.23%
Profit Margin	13.64%	12.20%	22.55%	24.90%	34.23%
Free Cash Flow Margin	0.28%	5.57%	-1.93%	-6.14%	-63.05%
EBITDA	4,196	5,083	6,194	3,751	386.24
EBITDA Margin	74.54%	74.91%	60.16%	48.00%	42.33%
D&A For EBITDA	4.93	19.64	13.09	5.86	0.96
EBIT	4,191	5,064	6,181	3,745	385.28
EBIT Margin	74.46%	74.62%	60.03%	47.93%	42.23%
Effective Tax Rate	31.49%	41.65%	11.21%	20.11%	18.72%
Advertising Expenses	-	52.12	113.12	74.57	29.65

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