IST:DOKTA 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	13,700	11,936	9,636	6,381	2,722
Revenue Growth (YoY)	14.79%	23.86%	51.02%	134.41%	104.15%
Cost of Revenue	11,818	10,602	7,884	5,646	2,234
Gross Profit	1,882	1,333	1,752	734.85	488.08
Selling, General & Admin	1,319	1,101	672.33	448.67	219.13
Research & Development	90.4	59.12	28.61	27.02	6.78
Other Operating Expenses	69.62	18.15	218.7	72.02	-93.66
Operating Expenses	1,479	1,178	919.65	547.71	132.26
Operating Income	403.35	154.97	832.09	187.14	355.83
Interest Expense	-739.3	-638.08	-562.24	-303.23	-96.21
Interest & Investment Income	18.69	30.99	17.7	2.71	1.16
Earnings From Equity Investments	50	36.53	35.9	9.74	1.01
Currency Exchange Gain (Loss)	-27.24	47.28	95.55	164.8	96.51
Other Non Operating Income (Expenses)	-71.31	-90.32	-57.17	-24.15	-7.08
EBT Excluding Unusual Items	-365.82	-458.63	361.83	37.01	351.22
Gain (Loss) on Sale of Investments	-36.29	-	-29.66	-	-15.3
Legal Settlements	-	-	-	3.85	-
Pretax Income	-402.11	-458.63	332.17	40.87	335.92
Income Tax Expense	645.12	2.43	-140.91	-63.59	-11.94
Net Income	-1,047	-461.06	473.07	104.46	347.87
Net Income to Common	-1,047	-461.06	473.07	104.46	347.87
Net Income Growth	-	-	352.88%	-69.97%	313.01%
Shares Outstanding (Basic)	324	324	324	162	116
Shares Outstanding (Diluted)	324	324	324	162	116
Shares Change (YoY)	-	-	100.00%	39.66%	-
EPS (Basic)	-3.23	-1.42	1.46	0.64	3.00
EPS (Diluted)	-3.23	-1.42	1.46	0.64	3.00
EPS Growth	-	-	126.44%	-78.50%	313.01%
Free Cash Flow	1,134	-433.17	797.68	-116.14	-57.24
Free Cash Flow Per Share	3.50	-1.34	2.46	-0.72	-0.49
Gross Margin	13.74%	11.17%	18.18%	11.52%	17.93%
Operating Margin	2.94%	1.30%	8.63%	2.93%	13.07%
Profit Margin	-7.64%	-3.86%	4.91%	1.64%	12.78%
Free Cash Flow Margin	8.28%	-3.63%	8.28%	-1.82%	-2.10%
EBITDA	938.37	577.31	1,106	358.68	443.67
EBITDA Margin	6.85%	4.84%	11.47%	5.62%	16.30%
D&A For EBITDA	535.02	422.34	273.53	171.54	87.84
EBIT	403.35	154.97	832.09	187.14	355.83
EBIT Margin	2.94%	1.30%	8.63%	2.93%	13.07%

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