IST:EMNIS 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
Revenue	381.16	379.94	452.15	198.23	89.78	54.92
Revenue Growth (YoY)	-18.85%	-15.97%	128.09%	120.79%	63.48%	46.15%
Cost of Revenue	303.54	302.15	357.09	161.21	73.08	46.59
Gross Profit	77.62	77.8	95.06	37.03	16.7	8.32
Selling, General & Admin	63.39	55.44	54.13	19.23	9.38	8.09
Other Operating Expenses	2.58	-0.2	-1.26	-1.44	-0.34	-0.35
Operating Expenses	65.98	55.24	52.87	17.79	9.04	7.74
Operating Income	11.64	22.55	42.18	19.24	7.66	0.58
Interest Expense	-2.97	-1.9	-29.59	-19.29	-21.33	-1.06
Interest & Investment Income	1.38	2.33	36.56	13.89	17.56	20.1
Currency Exchange Gain (Loss)	3.46	3.46	-7.46	-0.61	3.49	0.23
Other Non Operating Income (Expenses)	-22.43	-36.85	79.35	6.15	-	-
EBT Excluding Unusual Items	-8.93	-10.4	121.03	19.38	7.39	19.85
Pretax Income	-8.93	-10.4	121.03	19.38	7.39	19.85
Income Tax Expense	17.39	-16.81	21.37	0.91	-0.76	7.31
Net Income	-26.33	6.41	99.67	18.47	8.14	12.54
Net Income to Common	-26.33	6.41	99.67	18.47	8.14	12.54
Net Income Growth	-	-93.57%	439.60%	126.79%	-35.06%	-
Shares Outstanding (Basic)	6	6	6	6	6	6
Shares Outstanding (Diluted)	6	6	6	6	6	6
EPS (Basic)	-4.25	1.03	16.08	2.98	1.31	2.02
EPS (Diluted)	-4.25	1.03	16.08	2.98	1.31	2.02
EPS Growth	-	-93.59%	439.60%	127.41%	-35.15%	-
Free Cash Flow	-7.99	2.53	-15.89	24.82	8.73	1.58
Free Cash Flow Per Share	-1.29	0.41	-2.56	4.00	1.41	0.26
Gross Margin	20.36%	20.48%	21.02%	18.68%	18.60%	15.16%
Operating Margin	3.05%	5.94%	9.33%	9.70%	8.54%	1.06%
Profit Margin	-6.91%	1.69%	22.04%	9.32%	9.07%	22.84%
Free Cash Flow Margin	-2.10%	0.66%	-3.52%	12.52%	9.72%	2.88%
EBITDA	53.13	76.82	125.31	23.75	12.08	4.28
EBITDA Margin	13.94%	20.22%	27.71%	11.98%	13.46%	7.78%
D&A For EBITDA	41.49	54.27	83.13	4.52	4.42	3.69
EBIT	11.64	22.55	42.18	19.24	7.66	0.58
EBIT Margin	3.05%	5.94%	9.33%	9.70%	8.54%	1.06%
Effective Tax Rate	-	-	17.65%	4.71%	-	36.81%

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