IST:DURDO Income Statement

Financials in millions TRY. Fiscal year is January - December.

Millions TRY. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '26 Mar 31, 2026	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	2,588	2,561	2,622	2,177	2,200	528.7
Revenue Growth (YoY)	36.59%	-2.32%	20.45%	-1.07%	316.16%	78.03%
Cost of Revenue	2,042	2,071	2,068	1,705	1,234	340.32
Gross Profit	546.3	490.15	554.12	471.2	966.34	188.38
Selling, General & Admin	511.07	515.54	517.21	356.41	438.78	115.48
Other Operating Expenses	-24.83	-28.05	19.88	727.17	3.37	-2.63
Operating Expenses	486.24	487.49	537.09	1,084	442.14	112.85
Operating Income	60.07	2.66	17.03	-612.38	524.2	75.52
Interest Expense	-121.35	-169.62	-109.13	-50.04	-76.69	-21.71
Interest & Investment Income	7.8	7.45	9.06	23.64	5.34	0.56
Currency Exchange Gain (Loss)	-174.71	-174.71	-36.68	686	-116.15	-45.15
Other Non Operating Income (Expenses)	57.13	73.56	78.35	74.26	115.27	-0.97
EBT Excluding Unusual Items	-171.06	-260.67	-41.37	121.49	451.97	8.25
Gain (Loss) on Sale of Investments	-0.1	-0.17	-0.1	-0.2	-16.73	-
Pretax Income	-169.47	-259.15	-39.05	121.29	439.4	8.25
Income Tax Expense	79.56	28.38	169.33	-47.22	-58.95	6.93
Earnings From Continuing Operations	-249.04	-287.53	-208.38	168.51	498.35	1.32
Minority Interest in Earnings	-0.01	-0	0	0.01	0	0
Net Income	-249.05	-287.53	-208.38	168.52	498.36	1.32
Net Income to Common	-249.05	-287.53	-208.38	168.52	498.36	1.32
Net Income Growth	-	-	-	-66.19%	37529.96%	-
Shares Outstanding (Basic)	-	383	500	278	500	500
Shares Outstanding (Diluted)	-	383	500	278	500	500
Shares Change (YoY)	-	-23.45%	79.67%	-44.34%	-	-
EPS (Basic)	-	-0.75	-0.42	0.61	1.00	0.00
EPS (Diluted)	-	-0.75	-0.42	0.61	1.00	0.00
EPS Growth	-	-	-	-39.25%	37540.11%	-
Free Cash Flow	410.32	330.42	-50.52	433.1	152.8	-6.97
Free Cash Flow Per Share	-	0.86	-0.10	1.56	0.31	-0.01
Dividend Per Share	-	-	-	0.020	0.045	-
Dividend Growth	-	-	-	-55.36%	-	-
Gross Margin	21.11%	19.14%	21.14%	21.65%	43.92%	35.63%
Operating Margin	2.32%	0.10%	0.65%	-28.13%	23.82%	14.29%
Profit Margin	-9.62%	-11.23%	-7.95%	7.74%	22.65%	0.25%
Free Cash Flow Margin	15.85%	12.90%	-1.93%	19.90%	6.94%	-1.32%
EBITDA	229.17	167.29	185.81	-507.26	595.96	86.43
EBITDA Margin	8.86%	6.53%	7.09%	-23.30%	27.09%	16.35%
D&A For EBITDA	169.1	164.63	168.77	105.12	71.76	10.9
EBIT	60.07	2.66	17.03	-612.38	524.2	75.52
EBIT Margin	2.32%	0.10%	0.65%	-28.13%	23.82%	14.29%
Effective Tax Rate	-	-	-	-	-	83.96%

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