IST:EKSUN 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
Revenue	11,627	10,088	10,260	7,509	1,549
Revenue Growth (YoY)	15.25%	-1.67%	36.63%	384.67%	48.84%
Cost of Revenue	10,384	9,301	8,879	6,805	1,277
Gross Profit	1,243	787.4	1,380	704.84	272.83
Selling, General & Admin	1,176	1,071	905.72	560.06	110.18
Research & Development	26.69	19.92	12.24	2.09	0.01
Other Operating Expenses	-78.78	40.34	73.66	145.89	4.28
Operating Expenses	1,124	1,131	991.63	708.03	114.47
Operating Income	119.28	-344.1	388.7	-3.2	158.36
Interest Expense	-882.13	-445.05	-355.93	-351.67	-89.74
Interest & Investment Income	20.58	56.72	148.24	136.26	68.48
Currency Exchange Gain (Loss)	-	-95.2	95.94	-67.25	-133.7
Other Non Operating Income (Expenses)	458.35	148.78	-354.76	348.49	-5.31
EBT Excluding Unusual Items	-283.93	-678.85	-77.8	62.63	-1.91
Gain (Loss) on Sale of Investments	-0.39	-0.14	-	-3.87	-4.19
Legal Settlements	-	-1.18	-2.41	-2.28	-
Pretax Income	-284.32	-680.16	-80.21	56.48	-6.1
Income Tax Expense	36.06	14.98	141.79	-8.39	-13.78
Net Income	-320.37	-695.14	-222	64.87	7.68
Net Income to Common	-320.37	-695.14	-222	64.87	7.68
Net Income Growth	-	-	-	744.14%	-33.67%
Shares Outstanding (Basic)	-	600	600	428	-
Shares Outstanding (Diluted)	-	600	600	428	-
Shares Change (YoY)	-	-	40.12%	-	-
EPS (Basic)	-	-1.16	-0.37	0.15	-
EPS (Diluted)	-	-1.16	-0.37	0.15	-
Free Cash Flow	-191.98	-989.46	-992.63	-356.89	-324.64
Free Cash Flow Per Share	-	-1.65	-1.65	-0.83	-
Gross Margin	10.69%	7.80%	13.45%	9.39%	17.61%
Operating Margin	1.03%	-3.41%	3.79%	-0.04%	10.22%
Profit Margin	-2.76%	-6.89%	-2.16%	0.86%	0.50%
Free Cash Flow Margin	-1.65%	-9.81%	-9.68%	-4.75%	-20.95%
EBITDA	307.8	-291.84	433.55	25.39	163.21
EBITDA Margin	2.65%	-2.89%	4.23%	0.34%	10.53%
D&A For EBITDA	188.51	52.26	44.85	28.59	4.85
EBIT	119.28	-344.1	388.7	-3.2	158.36
EBIT Margin	1.03%	-3.41%	3.79%	-0.04%	10.22%
Advertising Expenses	-	22.35	41.85	5.75	0.87

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