IST:DMRGD 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	1,211	813.99	1,027	583.36	61
Revenue Growth (YoY)	48.76%	-20.74%	76.05%	856.28%	4409.23%
Cost of Revenue	656.54	474.59	571.1	419.67	45.11
Gross Profit	554.33	339.4	455.9	163.69	15.9
Selling, General & Admin	516.66	414.53	413.12	154.19	11.18
Other Operating Expenses	-131.25	24.94	42.06	13.78	0.14
Operating Expenses	385.42	439.47	455.17	167.97	11.32
Operating Income	168.91	-100.07	0.73	-4.29	4.58
Interest Expense	-28.08	-54.98	-75.25	-24.67	-2.84
Interest & Investment Income	22.13	318.39	147.38	21.47	0.98
Currency Exchange Gain (Loss)	-	3.85	-15.14	-0.12	1.21
Other Non Operating Income (Expenses)	-16.81	38.24	164.62	-11	-
EBT Excluding Unusual Items	146.15	205.43	222.33	-18.6	3.93
Gain (Loss) on Sale of Investments	-0.2	-	-0.04	-	-0.43
Pretax Income	145.94	205.43	222.29	-18.6	3.5
Income Tax Expense	39.37	65.72	25.93	8.07	0.75
Net Income	106.58	139.71	196.36	-26.67	2.74
Net Income to Common	106.58	139.71	196.36	-26.67	2.74
Net Income Growth	-23.71%	-28.85%	-	-	1682.79%
Shares Outstanding (Basic)	-	1,483	1,482	882	882
Shares Outstanding (Diluted)	-	1,483	1,482	882	882
Shares Change (YoY)	-	0.07%	67.95%	-	-
EPS (Basic)	-	0.09	0.13	-0.03	0.00
EPS (Diluted)	-	0.09	0.13	-0.03	0.00
EPS Growth	-	-28.91%	-	-	-
Free Cash Flow	-210.42	-330.03	-524.03	13.18	-38.2
Free Cash Flow Per Share	-	-0.22	-0.35	0.01	-0.04
Gross Margin	45.78%	41.70%	44.39%	28.06%	26.06%
Operating Margin	13.95%	-12.29%	0.07%	-0.73%	7.50%
Profit Margin	8.80%	17.16%	19.12%	-4.57%	4.50%
Free Cash Flow Margin	-17.38%	-40.54%	-51.03%	2.26%	-62.61%
EBITDA	295.11	-49.14	44.67	17.25	6.48
EBITDA Margin	24.37%	-6.04%	4.35%	2.96%	10.62%
D&A For EBITDA	126.2	50.93	43.94	21.53	1.9
EBIT	168.91	-100.07	0.73	-4.29	4.58
EBIT Margin	13.95%	-12.29%	0.07%	-0.73%	7.50%
Effective Tax Rate	26.97%	31.99%	11.66%	-	21.56%
Advertising Expenses	-	23.21	21.03	2.87	0.14

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