IST:EGEGY Income Statement

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

Millions TRY. Fiscal year is Jan - Dec.

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Revenue	90.31	325.14	1,128	546.44
Revenue Growth (YoY)	-72.22%	-71.17%	106.35%	-
Cost of Revenue	58.92	203.21	836.36	454.51
Gross Profit	31.39	121.92	291.22	91.93
Selling, General & Admin	170.76	222.13	158.55	45.59
Other Operating Expenses	-0.56	45.43	-71.91	-55.43
Operating Expenses	170.2	267.56	86.64	-9.84
Operating Income	-138.81	-145.64	204.58	101.76
Interest Expense	-200.71	-98.49	-29.87	-43.24
Interest & Investment Income	268.86	474.25	135.14	23.4
Currency Exchange Gain (Loss)	-1.54	-12.12	-99.12	-81.53
Other Non Operating Income (Expenses)	-8.37	-355.13	-45.84	29.72
EBT Excluding Unusual Items	-80.57	-137.12	164.88	30.1
Gain (Loss) on Sale of Investments	-40.9	-33.61	-	-0.14
Legal Settlements	-0.05	-0.05	-0.07	-
Other Unusual Items	-	-	3.1	0.17
Pretax Income	-121.51	-170.78	167.91	30.14
Income Tax Expense	147.57	-128.61	19.66	-0.19
Net Income	-269.08	-42.16	148.25	30.33
Net Income to Common	-269.08	-42.16	148.25	30.33
Net Income Growth	-	-	388.77%	-
Shares Outstanding (Basic)	154	147	42	9
Shares Outstanding (Diluted)	154	147	42	9
Shares Change (YoY)	4.96%	247.22%	391.33%	-
EPS (Basic)	-1.75	-0.29	3.51	3.53
EPS (Diluted)	-1.75	-0.29	3.51	3.53
EPS Growth	-	-	-0.52%	-
Free Cash Flow	-325.87	-41.01	432.12	-18.99
Free Cash Flow Per Share	-2.12	-0.28	10.23	-2.21
Gross Margin	34.76%	37.50%	25.83%	16.82%
Operating Margin	-153.71%	-44.79%	18.14%	18.62%
Profit Margin	-297.97%	-12.97%	13.15%	5.55%
Free Cash Flow Margin	-360.85%	-12.61%	38.32%	-3.48%
EBITDA	-138.76	-145.53	205.61	103.17
EBITDA Margin	-153.66%	-44.76%	18.23%	18.88%
D&A For EBITDA	0.05	0.11	1.03	1.41
EBIT	-138.81	-145.64	204.58	101.76
EBIT Margin	-153.71%	-44.79%	18.14%	18.62%
Effective Tax Rate	-	-	11.71%	-
Advertising Expenses	36.24	76.61	119.04	4.17

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