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	Mar '25 Mar 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Revenue	6,247	6,786	10,297	7,814	912.4
Revenue Growth (YoY)	-44.01%	-34.09%	31.76%	756.47%	-
Cost of Revenue	1,358	1,463	3,553	3,572	417.5
Gross Profit	4,889	5,323	6,743	4,243	494.9
Selling, General & Admin	241.58	275.83	585.83	503.68	114.78
Other Operating Expenses	-16.96	-16.12	-23.7	-6.29	-5.16
Operating Expenses	224.62	259.71	562.13	497.38	109.62
Operating Income	4,664	5,064	6,181	3,745	385.28
Interest Expense	-474.06	-442.28	-339.13	-120.39	-14.07
Interest & Investment Income	486.01	525.65	263.1	106.83	20.98
Currency Exchange Gain (Loss)	0.71	14.98	10.58	-0.27	-0.03
Other Non Operating Income (Expenses)	-3,450	-3,741	-3,500	-1,295	-6.48
EBT Excluding Unusual Items	1,227	1,421	2,616	2,437	385.68
Gain (Loss) on Sale of Investments	-1.98	-2.53	-0.45	-0.55	-1.05
Legal Settlements	-	-	-0.23	-0.68	-
Pretax Income	1,225	1,419	2,615	2,436	384.62
Income Tax Expense	520.18	590.92	293.26	489.7	72
Earnings From Continuing Operations	704.61	828.01	2,322	1,946	312.62
Minority Interest in Earnings	-	-	-	-	-0.33
Net Income	704.61	828.01	2,322	1,946	312.29
Net Income to Common	704.61	828.01	2,322	1,946	312.29
Net Income Growth	-73.60%	-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)	7.32%	-	-	98.03%	-
EPS (Basic)	0.27	-	0.94	0.79	0.25
EPS (Diluted)	0.27	-	0.94	0.79	0.25
EPS Growth	-75.40%	-	19.32%	214.63%	-
Free Cash Flow	81.14	378.07	-198.68	-480.03	-575.28
Free Cash Flow Per Share	0.03	-	-0.08	-0.20	-0.46
Gross Margin	78.26%	78.45%	65.49%	54.29%	54.24%
Operating Margin	74.67%	74.62%	60.03%	47.93%	42.23%
Profit Margin	11.28%	12.20%	22.55%	24.90%	34.23%
Free Cash Flow Margin	1.30%	5.57%	-1.93%	-6.14%	-63.05%
EBITDA	4,679	5,083	6,194	3,751	386.24
EBITDA Margin	74.90%	74.91%	60.16%	48.00%	42.33%
D&A For EBITDA	14.87	19.64	13.09	5.86	0.96
EBIT	4,664	5,064	6,181	3,745	385.28
EBIT Margin	74.67%	74.62%	60.03%	47.93%	42.23%
Effective Tax Rate	42.47%	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.