IST:DARDL 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	13,993	10,839	9,338	5,374	1,161
Revenue Growth (YoY)	29.09%	16.08%	73.77%	363.03%	22.95%
Cost of Revenue	9,432	7,067	6,580	4,631	845.02
Gross Profit	4,560	3,772	2,758	743.19	315.57
Selling, General & Admin	4,101	2,643	1,936	929.53	214.31
Research & Development	59.02	42.57	27.14	17.04	1.82
Other Operating Expenses	-282.3	1.48	-29.2	8.43	6.52
Operating Expenses	3,878	2,687	1,934	954.99	222.65
Operating Income	682.29	1,085	823.68	-211.8	92.91
Interest Expense	-2,729	-1,430	-722.51	-287.66	-46.3
Interest & Investment Income	85.57	594.18	245.09	269.74	26.9
Currency Exchange Gain (Loss)	-	-452.15	-771.08	-215.53	-95.29
Other Non Operating Income (Expenses)	365.51	5.23	95.74	542.65	-
EBT Excluding Unusual Items	-1,596	-197.71	-329.09	97.39	-21.78
Gain (Loss) on Sale of Investments	-	-	-	-15.63	-0.01
Legal Settlements	-	-	-	-	0.37
Pretax Income	-1,596	-197.71	-329.09	81.76	-21.42
Income Tax Expense	-389.2	-19.31	-241.06	-183.35	1.19
Net Income	-1,207	-178.4	-88.03	265.11	-22.6
Net Income to Common	-1,207	-178.4	-88.03	265.11	-22.6
Shares Outstanding (Basic)	-	586	586	586	231
Shares Outstanding (Diluted)	-	586	586	586	231
Shares Change (YoY)	-	-	-	153.85%	333.33%
EPS (Basic)	-	-0.30	-0.15	0.45	-0.10
EPS (Diluted)	-	-0.30	-0.15	0.45	-0.10
Free Cash Flow	-700.02	-1,134	-348.02	-573.59	-507.91
Free Cash Flow Per Share	-	-1.94	-0.59	-0.98	-2.20
Gross Margin	32.59%	34.80%	29.54%	13.83%	27.19%
Operating Margin	4.88%	10.01%	8.82%	-3.94%	8.01%
Profit Margin	-8.63%	-1.65%	-0.94%	4.93%	-1.95%
Free Cash Flow Margin	-5.00%	-10.46%	-3.73%	-10.67%	-43.76%
EBITDA	1,095	1,352	976.49	-132.97	103.02
EBITDA Margin	7.83%	12.48%	10.46%	-2.47%	8.88%
D&A For EBITDA	412.8	267.28	152.81	78.83	10.1
EBIT	682.29	1,085	823.68	-211.8	92.91
EBIT Margin	4.88%	10.01%	8.82%	-3.94%	8.01%
Advertising Expenses	-	87.55	128.65	73.49	24.63

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