IST:EDIP Income Statement

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

Millions TRY. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	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
Rental Revenue	766.72	734.32	550.05	327.02	73.23
Total Revenue	766.72	734.32	550.05	327.02	73.23
Revenue Growth (YoY	4.41%	33.50%	68.20%	346.59%	25.22%
Property Expenses	338.61	334.12	241.18	166.33	36.15
Selling, General & Administrative	39.83	40.37	19.25	9.94	3.99
Other Operating Expenses	23.02	30.39	13.5	13.45	3.05
Total Operating Expenses	401.45	404.88	273.93	189.72	43.19
Operating Income	365.27	329.44	276.13	137.3	30.04
Interest Expense	-146.39	-375.8	-188.93	-287.87	-36.53
Interest & Investment Income	9.03	21.92	69.09	29.55	0.25
Currency Exchange Gain (Loss)	8.06	19.7	0.84	-403.08	-414.68
Other Non-Operating Income	258.31	755.33	1,387	1,160	-0.11
EBT Excluding Unusual Items	494.28	750.59	1,544	635.88	-421.02
Gain (Loss) on Sale of Investments	7.57	-	-	-	-7.1
Asset Writedown	347.05	95.71	528.6	687.56	218.52
Total Legal Settlements	0.39	-1.05	-0.73	-0.21	-0.06
Pretax Income	849.29	845.25	2,072	1,323	-209.67
Income Tax Expense	187.26	-377.78	-616.73	281.48	-28.52
Earnings From Continuing Operations	662.03	1,223	2,688	1,042	-181.15
Minority Interest in Earnings	-	-	-	-	0
Net Income	662.03	1,223	2,688	1,042	-181.15
Net Income to Common	662.03	1,223	2,688	1,042	-181.15
Net Income Growth	-45.87%	-54.51%	158.05%	-	-
Basic Shares Outstanding	65	65	65	65	65
Diluted Shares Outstanding	65	65	65	65	65
EPS (Basic)	10.19	18.82	41.36	16.03	-2.79
EPS (Diluted)	10.19	18.82	41.36	16.03	-2.79
EPS Growth	-45.87%	-54.51%	158.05%	-	-
Operating Margin	47.64%	44.86%	50.20%	41.98%	41.02%
Profit Margin	86.35%	166.55%	488.73%	318.56%	-247.39%
EBITDA	375	337.71	278.36	138.99	30.3
EBITDA Margin	48.91%	45.99%	50.61%	42.50%	41.37%
D&A For Ebitda	9.73	8.27	2.23	1.69	0.26
EBIT	365.27	329.44	276.13	137.3	30.04
EBIT Margin	47.64%	44.86%	50.20%	41.98%	41.02%
Effective Tax Rate	22.05%	-	-	21.27%	-

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Real Estate template. Financial Sources.