IST:EDATA 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
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
Revenue	1,791	1,201	1,671	1,089	161.61
Revenue Growth (YoY)	17.88%	-28.11%	53.45%	573.65%	-
Cost of Revenue	1,580	1,053	1,514	937.79	129.74
Gross Profit	211.14	147.79	156.31	150.89	31.86
Selling, General & Admin	155.85	125.12	117.51	59.91	11.92
Other Operating Expenses	-5.65	-2.12	-2.73	1.38	0.22
Operating Expenses	150.2	122.99	114.78	61.29	12.14
Operating Income	60.94	24.8	41.53	89.6	19.72
Interest Expense	-1.61	-2.58	-15.94	-5.69	-0.36
Interest & Investment Income	29.67	48.79	198.36	55.65	5.77
Currency Exchange Gain (Loss)	61.65	31.77	121.24	37.8	41.84
Other Non Operating Income (Expenses)	-82.69	-134.19	-216.62	-136.02	-0.4
EBT Excluding Unusual Items	67.95	-31.41	128.57	41.34	66.57
Gain (Loss) on Sale of Investments	0.14	-0.55	-0.43	-1.69	-
Pretax Income	68.09	-31.96	128.14	39.65	66.57
Income Tax Expense	86.74	27.98	33.88	32.24	14.2
Net Income	-18.65	-59.94	94.26	7.41	52.37
Net Income to Common	-18.65	-59.94	94.26	7.41	52.37
Net Income Growth	-	-	1171.71%	-85.85%	-
Shares Outstanding (Basic)	402	402	402	402	344
Shares Outstanding (Diluted)	402	402	402	402	344
Shares Change (YoY)	-	-	-	16.83%	-
EPS (Basic)	-0.05	-0.15	0.23	0.02	0.15
EPS (Diluted)	-0.05	-0.15	0.23	0.02	0.15
EPS Growth	-	-	1171.76%	-87.89%	-
Free Cash Flow	-199.17	-90.24	38.73	-195.84	5.86
Free Cash Flow Per Share	-0.49	-0.22	0.10	-0.49	0.02
Gross Margin	11.79%	12.31%	9.36%	13.86%	19.72%
Operating Margin	3.40%	2.07%	2.49%	8.23%	12.21%
Profit Margin	-1.04%	-4.99%	5.64%	0.68%	32.41%
Free Cash Flow Margin	-11.12%	-7.51%	2.32%	-17.99%	3.62%
EBITDA	71.16	29.84	45.32	92.67	19.96
EBITDA Margin	3.97%	2.48%	2.71%	8.51%	12.35%
D&A For EBITDA	10.23	5.05	3.79	3.07	0.24
EBIT	60.94	24.8	41.53	89.6	19.72
EBIT Margin	3.40%	2.07%	2.49%	8.23%	12.21%
Effective Tax Rate	127.38%	-	26.44%	81.31%	21.33%
Advertising Expenses	-	13.29	16.47	5.27	0.4

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