IST:DYOBY 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	FY 2021	FY 2020
Period Ending	Sep '25 Sep 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Revenue	7,770	10,718	12,312	8,158	2,301	1,481
Revenue Growth (YoY)	-44.04%	-12.95%	50.92%	254.56%	55.39%	30.53%
Cost of Revenue	4,898	7,799	9,426	6,881	1,690	979.54
Gross Profit	2,873	2,919	2,886	1,277	610.54	501.25
Selling, General & Admin	1,277	1,571	1,653	1,010	284.26	205.29
Research & Development	135.49	245.13	276.29	116.73	36.16	24.92
Other Operating Expenses	817.54	173.56	18.49	2.07	11.69	8.11
Operating Expenses	2,230	1,989	1,948	1,129	332.11	238.32
Operating Income	642.94	929.58	938.11	147.97	278.43	262.93
Interest Expense	-3,003	-1,265	-787.34	-369.89	-90.6	-74.73
Interest & Investment Income	315.6	107.88	86.72	42.94	4.96	4.95
Currency Exchange Gain (Loss)	73.33	-658.63	-1,963	-126.67	-180.7	-35.09
Other Non Operating Income (Expenses)	902.89	796.45	1,878	595.26	-24.35	-11.56
EBT Excluding Unusual Items	-1,068	-89.26	152.73	289.61	-12.26	146.5
Gain (Loss) on Sale of Investments	184.62	-1.45	-2.64	-1.19	-0.01	-0.06
Legal Settlements	-	-	-13.11	-11.82	-	-
Pretax Income	-883.82	-90.71	136.98	276.6	-12.27	146.44
Income Tax Expense	-259.84	78.25	-334.43	-77.85	-11.55	12.87
Net Income	-623.99	-168.97	471.41	354.45	-0.72	133.57
Net Income to Common	-623.99	-168.97	471.41	354.45	-0.72	133.57
Net Income Growth	-	-	33.00%	-	-	560.99%
Shares Outstanding (Basic)	300	300	300	300	300	300
Shares Outstanding (Diluted)	300	300	300	300	300	300
EPS (Basic)	-2.08	-0.56	1.57	1.18	-0.00	0.45
EPS (Diluted)	-2.08	-0.56	1.57	1.18	-0.00	0.45
EPS Growth	-	-	33.00%	-	-	560.99%
Free Cash Flow	2,341	572.4	756.42	-388.69	84.24	235.67
Free Cash Flow Per Share	7.80	1.91	2.52	-1.30	0.28	0.79
Dividend Per Share	-	-	-	0.343	-	0.038
Gross Margin	36.97%	27.23%	23.44%	15.65%	26.53%	33.85%
Operating Margin	8.27%	8.67%	7.62%	1.81%	12.10%	17.76%
Profit Margin	-8.03%	-1.58%	3.83%	4.35%	-0.03%	9.02%
Free Cash Flow Margin	30.13%	5.34%	6.14%	-4.76%	3.66%	15.92%
EBITDA	908.38	1,232	1,224	338.32	318.19	298.55
EBITDA Margin	11.69%	11.50%	9.94%	4.15%	13.83%	20.16%
D&A For EBITDA	265.44	302.75	285.96	190.35	39.76	35.62
EBIT	642.94	929.58	938.11	147.97	278.43	262.93
EBIT Margin	8.27%	8.67%	7.62%	1.81%	12.10%	17.76%
Effective Tax Rate	-	-	-	-	-	8.79%
Advertising Expenses	-	84.63	108.45	99.22	19.29	14.64

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