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	1,065	1,027	583.36	61
Revenue Growth (YoY)	13.65%	3.74%	76.05%	856.28%	4409.23%
Cost of Revenue	662.33	621.2	571.1	419.67	45.11
Gross Profit	548.53	444.25	455.9	163.69	15.9
Selling, General & Admin	510.87	542.59	413.12	154.19	11.18
Other Operating Expenses	35.33	32.64	42.06	13.78	0.14
Operating Expenses	546.2	575.23	455.17	167.97	11.32
Operating Income	2.33	-130.98	0.73	-4.29	4.58
Interest Expense	-67.92	-69.19	-75.25	-24.67	-2.84
Interest & Investment Income	265.03	416.75	147.38	21.47	0.98
Currency Exchange Gain (Loss)	-12.26	5.04	-15.14	-0.12	1.21
Other Non Operating Income (Expenses)	-41.04	47.27	164.62	-11	-
EBT Excluding Unusual Items	146.15	268.89	222.33	-18.6	3.93
Gain (Loss) on Sale of Investments	-0.2	-	-0.04	-	-0.43
Pretax Income	145.94	268.89	222.29	-18.6	3.5
Income Tax Expense	39.37	86.03	25.93	8.07	0.75
Net Income	106.58	182.86	196.36	-26.67	2.74
Net Income to Common	106.58	182.86	196.36	-26.67	2.74
Net Income Growth	-41.72%	-6.87%	-	-	1682.79%
Shares Outstanding (Basic)	1,482	1,482	1,482	882	882
Shares Outstanding (Diluted)	1,482	1,482	1,482	882	882
Shares Change (YoY)	0.03%	-0.01%	67.95%	-	-
EPS (Basic)	0.07	0.12	0.13	-0.03	0.00
EPS (Diluted)	0.07	0.12	0.13	-0.03	0.00
EPS Growth	-41.73%	-6.87%	-	-	-
Free Cash Flow	-210.42	-448.29	-524.03	13.18	-38.2
Free Cash Flow Per Share	-0.14	-0.30	-0.35	0.01	-0.04
Gross Margin	45.30%	41.70%	44.39%	28.06%	26.06%
Operating Margin	0.19%	-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%	-42.08%	-51.03%	2.26%	-62.61%
EBITDA	80.93	-64.32	44.67	17.25	6.48
EBITDA Margin	6.68%	-6.04%	4.35%	2.96%	10.62%
D&A For EBITDA	78.6	66.66	43.94	21.53	1.9
EBIT	2.33	-130.98	0.73	-4.29	4.58
EBIT Margin	0.19%	-12.29%	0.07%	-0.73%	7.50%
Effective Tax Rate	26.97%	31.99%	11.66%	-	21.56%
Advertising Expenses	16.98	24.37	21.03	2.87	0.14

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