IST:DMRGD 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	FY 2020
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	Dec '20 Dec 31, 2020
Revenue	942.5	813.99	1,027	583.36	61	1.35
Revenue Growth (YoY)	-20.47%	-20.74%	76.05%	856.28%	4409.23%	-77.12%
Cost of Revenue	490.56	474.59	571.1	419.67	45.11	0.22
Gross Profit	451.93	339.4	455.9	163.69	15.9	1.13
Selling, General & Admin	437.99	414.53	413.12	154.19	11.18	1.32
Other Operating Expenses	169.64	24.94	42.06	13.78	0.14	-0.24
Operating Expenses	607.63	439.47	455.17	167.97	11.32	1.08
Operating Income	-155.7	-100.07	0.73	-4.29	4.58	0.06
Interest Expense	-55.95	-54.98	-75.25	-24.67	-2.84	-0.12
Interest & Investment Income	204.32	318.39	147.38	21.47	0.98	0.21
Currency Exchange Gain (Loss)	3.85	3.85	-15.14	-0.12	1.21	0.05
Other Non Operating Income (Expenses)	175.94	38.24	164.62	-11	-	-
EBT Excluding Unusual Items	172.46	205.43	222.33	-18.6	3.93	0.21
Gain (Loss) on Sale of Investments	1.13	-	-0.04	-	-0.43	-
Pretax Income	173.59	205.43	222.29	-18.6	3.5	0.21
Income Tax Expense	17.6	65.72	25.93	8.07	0.75	0.05
Net Income	155.98	139.71	196.36	-26.67	2.74	0.15
Net Income to Common	155.98	139.71	196.36	-26.67	2.74	0.15
Net Income Growth	3.03%	-28.85%	-	-	1682.79%	-72.72%
Shares Outstanding (Basic)	1,482	1,483	1,482	882	882	-
Shares Outstanding (Diluted)	1,482	1,483	1,482	882	882	-
Shares Change (YoY)	-26.35%	0.07%	67.95%	-	-	-
EPS (Basic)	0.11	0.09	0.13	-0.03	0.00	-
EPS (Diluted)	0.11	0.09	0.13	-0.03	0.00	-
EPS Growth	39.88%	-28.91%	-	-	-	-
Free Cash Flow	-387.25	-330.03	-524.03	13.18	-38.2	0.11
Free Cash Flow Per Share	-0.26	-0.22	-0.35	0.01	-0.04	-
Gross Margin	47.95%	41.70%	44.39%	28.06%	26.06%	83.89%
Operating Margin	-16.52%	-12.29%	0.07%	-0.73%	7.50%	4.42%
Profit Margin	16.55%	17.16%	19.12%	-4.57%	4.50%	11.37%
Free Cash Flow Margin	-41.09%	-40.54%	-51.03%	2.26%	-62.61%	8.19%
EBITDA	-102.34	-49.14	44.67	17.25	6.48	0.35
EBITDA Margin	-10.86%	-6.04%	4.35%	2.96%	10.62%	25.80%
D&A For EBITDA	53.36	50.93	43.94	21.53	1.9	0.29
EBIT	-155.7	-100.07	0.73	-4.29	4.58	0.06
EBIT Margin	-16.52%	-12.29%	0.07%	-0.73%	7.50%	4.42%
Effective Tax Rate	10.14%	31.99%	11.66%	-	21.56%	26.16%
Advertising Expenses	-	23.21	21.03	2.87	0.14	0.06

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.