IST:DYOBY 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	10,218	14,029	12,312	8,158	2,301
Revenue Growth (YoY)	-27.16%	13.94%	50.92%	254.56%	55.39%
Cost of Revenue	7,008	10,215	9,426	6,881	1,690
Gross Profit	3,210	3,814	2,886	1,277	610.54
Selling, General & Admin	1,869	2,056	1,653	1,010	284.26
Research & Development	228.43	320.85	276.29	116.73	36.16
Other Operating Expenses	281.78	220.37	18.49	2.07	11.69
Operating Expenses	2,379	2,597	1,948	1,129	332.11
Operating Income	831.14	1,217	938.11	147.97	278.43
Interest Expense	-1,671	-1,655	-787.34	-369.89	-90.6
Interest & Investment Income	201.96	141.2	86.72	42.94	4.96
Currency Exchange Gain (Loss)	-1,062	-862.09	-1,963	-126.67	-180.7
Other Non Operating Income (Expenses)	889.91	1,042	1,878	595.26	-24.35
EBT Excluding Unusual Items	-809.7	-116.83	152.73	289.61	-12.26
Gain (Loss) on Sale of Investments	-2.76	-1.9	-2.64	-1.19	-0.01
Legal Settlements	-	-	-13.11	-11.82	-
Pretax Income	-812.46	-118.73	136.98	276.6	-12.27
Income Tax Expense	-385.12	102.43	-334.43	-77.85	-11.55
Net Income	-427.35	-221.16	471.41	354.45	-0.72
Net Income to Common	-427.35	-221.16	471.41	354.45	-0.72
Net Income Growth	-	-	33.00%	-	-
Shares Outstanding (Basic)	300	300	300	300	300
Shares Outstanding (Diluted)	300	300	300	300	300
EPS (Basic)	-1.42	-0.74	1.57	1.18	-0.00
EPS (Diluted)	-1.42	-0.74	1.57	1.18	-0.00
EPS Growth	-	-	33.00%	-	-
Free Cash Flow	1,712	753.63	756.42	-388.69	84.24
Free Cash Flow Per Share	5.71	2.51	2.52	-1.30	0.28
Dividend Per Share	-	-	-	0.343	-
Gross Margin	31.41%	27.18%	23.44%	15.65%	26.53%
Operating Margin	8.13%	8.67%	7.62%	1.81%	12.10%
Profit Margin	-4.18%	-1.58%	3.83%	4.35%	-0.03%
Free Cash Flow Margin	16.76%	5.37%	6.14%	-4.76%	3.66%
EBITDA	1,256	1,613	1,224	338.32	318.19
EBITDA Margin	12.29%	11.50%	9.94%	4.15%	13.83%
D&A For EBITDA	425.07	396.27	285.96	190.35	39.76
EBIT	831.14	1,217	938.11	147.97	278.43
EBIT Margin	8.13%	8.67%	7.62%	1.81%	12.10%
Advertising Expenses	65.97	110.77	108.45	99.22	19.29

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