IST:DZGYO 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	87.53	482.34	1,098	1,355	466.61	366.81
Revenue Growth (YoY)	-90.20%	-56.07%	-18.96%	190.40%	27.21%	2101.78%
Cost of Revenue	30.27	256.99	986.38	1,296	317.17	352.44
Gross Profit	57.27	225.36	111.73	59.38	149.44	14.37
Selling, General & Admin	63.06	84.63	80.61	50.28	18.1	9.78
Other Operating Expenses	-0.79	-4.38	4.68	-1.4	-0.59	-1.37
Operating Expenses	62.27	80.25	85.29	48.88	17.51	8.41
Operating Income	-5	145.11	26.44	10.5	131.93	5.96
Interest Expense	-6.9	-4.81	-1.36	-1.41	-15.48	-2.99
Interest & Investment Income	476.26	190.66	110	83.24	4.9	0.62
Currency Exchange Gain (Loss)	-178.74	25.01	402.53	28.4	-64.73	0.23
Other Non Operating Income (Expenses)	-141.49	-216.4	-76.39	82.99	0.65	-0.03
EBT Excluding Unusual Items	144.12	139.57	461.23	203.73	57.26	3.79
Asset Writedown	339	339	-361.79	83.92	40.87	2.74
Pretax Income	483.12	478.56	99.44	287.65	98.13	6.53
Net Income	428.87	478.56	99.44	287.65	98.13	6.53
Net Income to Common	428.87	478.56	99.44	287.65	98.13	6.53
Net Income Growth	-	381.25%	-65.43%	193.12%	1403.13%	-51.07%
Shares Outstanding (Basic)	400	400	400	400	346	86
Shares Outstanding (Diluted)	400	400	400	400	346	86
Shares Change (YoY)	-	-	-	15.73%	299.86%	72.88%
EPS (Basic)	1.07	1.20	0.25	0.72	0.28	0.08
EPS (Diluted)	1.07	1.20	0.25	0.72	0.28	0.08
EPS Growth	-	381.25%	-65.43%	153.28%	275.92%	-71.70%
Free Cash Flow	110.11	673.23	583.04	665.79	-2.73	-88.27
Free Cash Flow Per Share	0.28	1.68	1.46	1.66	-0.01	-1.02
Gross Margin	65.42%	46.72%	10.17%	4.38%	32.03%	3.92%
Operating Margin	-5.71%	30.08%	2.41%	0.78%	28.27%	1.63%
Profit Margin	489.94%	99.22%	9.06%	21.23%	21.03%	1.78%
Free Cash Flow Margin	125.79%	139.58%	53.10%	49.13%	-0.58%	-24.06%
EBITDA	1.67	151.84	33.22	16.08	133.15	5.99
EBITDA Margin	1.91%	31.48%	3.02%	1.19%	28.54%	1.63%
D&A For EBITDA	6.67	6.73	6.77	5.58	1.22	0.03
EBIT	-5	145.11	26.44	10.5	131.93	5.96
EBIT Margin	-5.71%	30.08%	2.41%	0.78%	28.27%	1.63%
Advertising Expenses	-	3.36	4.21	3.73	4.93	0.26

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