IST:EDATA Income Statement

Financials in millions TRY. Fiscal year is January - December.

Millions TRY. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '26 Mar 31, 2026	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	2,387	2,443	1,572	1,671	1,089	161.61
Revenue Growth (YoY)	85.85%	55.43%	-5.91%	53.45%	573.65%	-
Cost of Revenue	2,122	2,168	1,379	1,514	937.79	129.74
Gross Profit	265.21	275.17	193.16	156.31	150.89	31.86
Selling, General & Admin	221.42	207.53	163.48	117.51	59.91	11.92
Other Operating Expenses	15.13	-1.9	12.89	-2.73	1.38	0.22
Operating Expenses	236.55	205.64	176.37	114.78	61.29	12.14
Operating Income	28.66	69.54	16.79	41.53	89.6	19.72
Interest Expense	-1.8	-2.2	-4.41	-15.94	-5.69	-0.36
Interest & Investment Income	24.55	35.83	79.61	198.36	55.65	5.77
Currency Exchange Gain (Loss)	66.75	66.75	41.51	121.24	37.8	41.84
Other Non Operating Income (Expenses)	-159.55	-131.16	-174.6	-216.62	-136.02	-0.4
EBT Excluding Unusual Items	-41.39	38.76	-41.11	128.57	41.34	66.57
Gain (Loss) on Sale of Investments	-0.66	-0.19	-0.72	-0.43	-1.69	-
Pretax Income	-42.05	38.58	-41.83	128.14	39.65	66.57
Income Tax Expense	30.29	52.18	36.63	33.88	32.24	14.2
Net Income	-72.33	-13.6	-78.46	94.26	7.41	52.37
Net Income to Common	-72.33	-13.6	-78.46	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)	-	-0.03	-0.20	0.23	0.02	0.15
EPS (Diluted)	-	-0.03	-0.20	0.23	0.02	0.15
EPS Growth	-	-	-	1171.76%	-87.89%	-
Free Cash Flow	138.12	-30.99	-36.62	38.73	-195.84	5.86
Free Cash Flow Per Share	-	-0.08	-0.09	0.10	-0.49	0.02
Gross Margin	11.11%	11.26%	12.29%	9.36%	13.86%	19.72%
Operating Margin	1.20%	2.85%	1.07%	2.49%	8.23%	12.21%
Profit Margin	-3.03%	-0.56%	-4.99%	5.64%	0.68%	32.41%
Free Cash Flow Margin	5.79%	-1.27%	-2.33%	2.32%	-17.99%	3.62%
EBITDA	42.02	81.4	23.39	45.32	92.67	19.96
EBITDA Margin	1.76%	3.33%	1.49%	2.71%	8.51%	12.35%
D&A For EBITDA	13.36	11.86	6.61	3.79	3.07	0.24
EBIT	28.66	69.54	16.79	41.53	89.6	19.72
EBIT Margin	1.20%	2.85%	1.07%	2.49%	8.23%	12.21%
Effective Tax Rate	-	135.26%	-	26.44%	81.31%	21.33%
Advertising Expenses	-	11.76	17.4	16.47	5.27	0.4

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