IST:EBEBK 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	20,586	18,322	16,400	8,702	2,063	1,522
Revenue Growth (YoY)	-6.06%	11.72%	88.46%	321.91%	35.50%	-
Cost of Revenue	13,112	11,810	11,780	6,616	1,397	1,028
Gross Profit	7,474	6,513	4,620	2,086	665.43	494.33
Selling, General & Admin	5,795	4,924	4,178	2,119	500.47	377.3
Other Operating Expenses	1,531	1,606	1,015	340.79	67.7	63.36
Operating Expenses	7,326	6,530	5,193	2,460	568.16	440.66
Operating Income	147.86	-17.46	-573.15	-373.35	97.26	53.67
Interest Expense	-210.16	-159.25	-154.76	-88.97	-103.54	-41.71
Interest & Investment Income	35.21	63.54	106.3	11.26	6.6	4.98
Currency Exchange Gain (Loss)	-8.62	-4.51	-27.72	-11.8	-2.67	-0.2
Other Non Operating Income (Expenses)	125.83	454.26	1,304	739.79	-	-
Pretax Income	90.11	336.57	655.01	276.94	-2.34	16.74
Income Tax Expense	251.18	251.97	218.42	12.45	0.21	5.18
Earnings From Continuing Operations	-161.07	84.6	436.59	264.49	-2.56	11.56
Minority Interest in Earnings	59.33	31.38	-0.43	4.92	-	-
Net Income	-101.73	115.98	436.17	269.41	-2.56	11.56
Net Income to Common	-101.73	115.98	436.17	269.41	-2.56	11.56
Net Income Growth	-	-73.41%	61.89%	-	-	-
Shares Outstanding (Basic)	160	160	160	160	-	-
Shares Outstanding (Diluted)	160	160	160	160	-	-
EPS (Basic)	-0.64	0.72	2.73	1.68	-	-
EPS (Diluted)	-0.64	0.72	2.73	1.68	-	-
EPS Growth	-	-73.41%	61.89%	-	-	-
Free Cash Flow	962.96	1,157	170.65	181.14	118.66	-21.86
Free Cash Flow Per Share	6.02	7.23	1.07	1.13	-	-
Dividend Per Share	0.500	1.000	0.500	-	-	-
Dividend Growth	-33.33%	100.00%	-	-	-	-
Gross Margin	36.30%	35.55%	28.17%	23.97%	32.26%	32.48%
Operating Margin	0.72%	-0.10%	-3.50%	-4.29%	4.72%	3.53%
Profit Margin	-0.49%	0.63%	2.66%	3.10%	-0.12%	0.76%
Free Cash Flow Margin	4.68%	6.32%	1.04%	2.08%	5.75%	-1.44%
EBITDA	695.27	361.02	-226.14	-160.63	175.84	116.26
EBITDA Margin	3.38%	1.97%	-1.38%	-1.85%	8.53%	7.64%
D&A For EBITDA	547.4	378.48	347.01	212.72	78.57	62.59
EBIT	147.86	-17.46	-573.15	-373.35	97.26	53.67
EBIT Margin	0.72%	-0.10%	-3.50%	-4.29%	4.72%	3.53%
Effective Tax Rate	278.74%	74.86%	33.35%	4.50%	-	30.94%
Advertising Expenses	-	368.26	287.89	169.22	45.59	31.62

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.