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	Jun '25 Jun 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022
Revenue	737.49	628.32	422.89	156.34
Revenue Growth (YoY)	371.71%	48.58%	170.49%	-
Cost of Revenue	229.87	212.99	130.93	83.76
Gross Profit	507.62	415.33	291.97	72.59
Selling, General & Admin	177.7	118.77	62.3	29.78
Research & Development	32.01	24.58	11.35	4.52
Other Operating Expenses	-8.95	-11.02	17.51	8.1
Operating Expenses	200.76	132.33	91.17	42.39
Operating Income	306.86	283	200.8	30.2
Interest Expense	-105.24	-65.56	-20.2	-8.82
Interest & Investment Income	17.36	1.49	1.43	0.46
Currency Exchange Gain (Loss)	-30.08	-44.6	-4.92	3.5
EBT Excluding Unusual Items	188.9	174.33	177.12	25.34
Gain (Loss) on Sale of Investments	0.01	-0.89	-12.2	-8.28
Pretax Income	188.91	173.44	164.92	17.06
Income Tax Expense	-	-	-2.16	-0.03
Earnings From Continuing Operations	188.91	173.44	167.08	17.09
Minority Interest in Earnings	-14.21	-8.93	0.11	-
Net Income	174.7	164.51	167.19	17.09
Net Income to Common	174.7	164.51	167.19	17.09
Net Income Growth	922.09%	-1.60%	878.14%	-
Shares Outstanding (Basic)	125	125	125	125
Shares Outstanding (Diluted)	125	125	125	125
EPS (Basic)	1.40	1.32	1.34	0.14
EPS (Diluted)	1.40	1.32	1.34	0.14
EPS Growth	922.09%	-1.60%	878.15%	-
Free Cash Flow	-314.46	-100.88	38.87	-30.23
Free Cash Flow Per Share	-2.52	-0.81	0.31	-0.24
Gross Margin	68.83%	66.10%	69.04%	46.43%
Operating Margin	41.61%	45.04%	47.48%	19.32%
Profit Margin	23.69%	26.18%	39.53%	10.93%
Free Cash Flow Margin	-42.64%	-16.06%	9.19%	-19.34%
EBITDA	316.97	290.38	206.35	34.48
EBITDA Margin	42.98%	46.22%	48.80%	22.05%
D&A For EBITDA	10.11	7.38	5.55	4.28
EBIT	306.86	283	200.8	30.2
EBIT Margin	41.61%	45.04%	47.48%	19.32%
Advertising Expenses	-	0.78	0.4	0.19

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