IST:EDIP 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
Rental Revenue	576.51	561.01	550.05	327.02	73.23	58.48
Total Revenue	576.51	561.01	550.05	327.02	73.23	58.48
Revenue Growth (YoY	-15.80%	1.99%	68.20%	346.59%	25.22%	-17.64%
Property Expenses	259.27	255.26	241.18	166.33	36.15	29
Selling, General & Administrative	35.27	30.84	19.25	9.94	3.99	3.31
Other Operating Expenses	23.48	23.22	13.5	13.45	3.05	4.69
Total Operating Expenses	318.02	309.32	273.93	189.72	43.19	37
Operating Income	258.49	251.69	276.13	137.3	30.04	21.47
Interest Expense	-232.09	-287.11	-188.93	-287.87	-36.53	-43.12
Interest & Investment Income	11.85	16.74	69.09	29.55	0.25	0.05
Currency Exchange Gain (Loss)	24.16	15.05	0.84	-403.08	-414.68	-174.55
Other Non-Operating Income	295.4	577.06	1,387	1,160	-0.11	-0.12
EBT Excluding Unusual Items	357.82	573.44	1,544	635.88	-421.02	-196.27
Gain (Loss) on Sale of Investments	-1.6	-	-	-	-7.1	-0.01
Asset Writedown	73.12	73.12	528.6	687.56	218.52	-38.79
Total Legal Settlements	-0.24	-0.81	-0.73	-0.21	-0.06	-0.05
Pretax Income	429.09	645.76	2,072	1,323	-209.67	-235.12
Income Tax Expense	-410.43	-288.62	-616.73	281.48	-28.52	-33.32
Earnings From Continuing Operations	839.52	934.38	2,688	1,042	-181.15	-201.8
Minority Interest in Earnings	-	-	-	-	0	0
Net Income	839.52	934.38	2,688	1,042	-181.15	-201.8
Net Income to Common	839.52	934.38	2,688	1,042	-181.15	-201.8
Net Income Growth	-58.10%	-65.24%	158.05%	-	-	-
Basic Shares Outstanding	65	65	65	65	65	65
Diluted Shares Outstanding	65	65	65	65	65	65
EPS (Basic)	12.92	14.38	41.36	16.03	-2.79	-3.10
EPS (Diluted)	12.92	14.38	41.36	16.03	-2.79	-3.10
EPS Growth	-58.10%	-65.24%	158.05%	-	-	-
Operating Margin	44.84%	44.86%	50.20%	41.98%	41.02%	36.72%
Profit Margin	145.62%	166.55%	488.73%	318.56%	-247.39%	-345.09%
EBITDA	265.44	258.01	278.36	138.99	30.3	21.73
EBITDA Margin	46.04%	45.99%	50.61%	42.50%	41.37%	37.16%
D&A For Ebitda	6.95	6.32	2.23	1.69	0.26	0.25
EBIT	258.49	251.69	276.13	137.3	30.04	21.47
EBIT Margin	44.84%	44.86%	50.20%	41.98%	41.02%	36.72%
Effective Tax Rate	-	-	-	21.27%	-	-

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