IST:DOFRB 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
Period Ending	Sep '25 Sep 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022
Revenue	866.12	628.32	422.89	156.34
Revenue Growth (YoY)	104.81%	48.58%	170.49%	-
Cost of Revenue	271.07	212.99	130.93	83.76
Gross Profit	595.05	415.33	291.97	72.59
Selling, General & Admin	212.87	118.77	62.3	29.78
Research & Development	36.31	24.58	11.35	4.52
Other Operating Expenses	-52.49	-11.02	17.51	8.1
Operating Expenses	196.69	132.33	91.17	42.39
Operating Income	398.37	283	200.8	30.2
Interest Expense	-130.45	-65.56	-20.2	-8.82
Interest & Investment Income	47.24	1.49	1.43	0.46
Currency Exchange Gain (Loss)	-48.2	-44.6	-4.92	3.5
EBT Excluding Unusual Items	266.95	174.33	177.12	25.34
Gain (Loss) on Sale of Investments	-0.89	-0.89	-12.2	-8.28
Pretax Income	200.08	173.44	164.92	17.06
Income Tax Expense	-0.43	-	-2.16	-0.03
Earnings From Continuing Operations	200.5	173.44	167.08	17.09
Minority Interest in Earnings	-16.69	-8.93	0.11	-
Net Income	183.82	164.51	167.19	17.09
Net Income to Common	183.82	164.51	167.19	17.09
Net Income Growth	9.95%	-1.60%	878.14%	-
Shares Outstanding (Basic)	148	125	125	125
Shares Outstanding (Diluted)	148	125	125	125
EPS (Basic)	1.25	1.32	1.34	0.14
EPS (Diluted)	1.25	1.32	1.34	0.14
EPS Growth	-6.83%	-1.60%	878.15%	-
Free Cash Flow	-1,058	-100.88	38.87	-30.23
Free Cash Flow Per Share	-7.17	-0.81	0.31	-0.24
Gross Margin	68.70%	66.10%	69.04%	46.43%
Operating Margin	45.99%	45.04%	47.48%	19.32%
Profit Margin	21.22%	26.18%	39.53%	10.93%
Free Cash Flow Margin	-122.12%	-16.06%	9.19%	-19.34%
EBITDA	413.53	290.38	206.35	34.48
EBITDA Margin	47.74%	46.22%	48.80%	22.05%
D&A For EBITDA	15.16	7.38	5.55	4.28
EBIT	398.37	283	200.8	30.2
EBIT Margin	45.99%	45.04%	47.48%	19.32%
Advertising Expenses	-	0.78	0.4	0.19

Source: S&P Global Market Intelligence. Standard template. Financial Sources.