IST:EMNIS Income Statement

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

Millions TRY. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '26 Mar 31, 2026	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	472.4	475.85	497.32	452.15	198.23	89.78
Revenue Growth (YoY)	36.15%	-4.32%	9.99%	128.09%	120.79%	63.48%
Cost of Revenue	393.38	420.01	395.49	357.09	161.21	73.08
Gross Profit	79.02	55.83	101.83	95.06	37.03	16.7
Selling, General & Admin	63.23	69.37	72.57	54.13	19.23	9.38
Other Operating Expenses	-0.63	-0.25	-2.85	-1.26	-1.44	-0.34
Operating Expenses	62.6	69.12	69.72	52.87	17.79	9.04
Operating Income	16.42	-13.29	32.11	42.18	19.24	7.66
Interest Expense	-	-0.04	-0.04	-29.59	-19.29	-21.33
Interest & Investment Income	0.42	0.42	4.52	36.56	13.89	17.56
Currency Exchange Gain (Loss)	-3.52	-3.52	-1.98	-7.46	-0.61	3.49
Other Non Operating Income (Expenses)	-11.02	-6.88	-48.23	79.35	6.15	-
EBT Excluding Unusual Items	2.3	-23.31	-13.62	121.03	19.38	7.39
Pretax Income	2.3	-23.31	-13.62	121.03	19.38	7.39
Income Tax Expense	6.9	8.3	-22.01	21.37	0.91	-0.76
Net Income	-4.6	-31.62	8.39	99.67	18.47	8.14
Net Income to Common	-4.6	-31.62	8.39	99.67	18.47	8.14
Net Income Growth	-	-	-91.58%	439.60%	126.79%	-35.06%
Shares Outstanding (Basic)	-	6	6	6	6	6
Shares Outstanding (Diluted)	-	6	6	6	6	6
EPS (Basic)	-	-5.10	1.35	16.08	2.98	1.31
EPS (Diluted)	-	-5.10	1.35	16.08	2.98	1.31
EPS Growth	-	-	-91.60%	439.60%	127.41%	-35.15%
Free Cash Flow	-0.76	-1.19	3.33	-15.89	24.82	8.73
Free Cash Flow Per Share	-	-0.19	0.54	-2.56	4.00	1.41
Gross Margin	16.73%	11.73%	20.48%	21.02%	18.68%	18.60%
Operating Margin	3.48%	-2.79%	6.46%	9.33%	9.70%	8.54%
Profit Margin	-0.97%	-6.64%	1.69%	22.04%	9.32%	9.07%
Free Cash Flow Margin	-0.16%	-0.25%	0.67%	-3.52%	12.52%	9.72%
EBITDA	18.82	6.78	103.14	125.31	23.75	12.08
EBITDA Margin	3.98%	1.42%	20.74%	27.71%	11.98%	13.46%
D&A For EBITDA	2.4	20.06	71.03	83.13	4.52	4.42
EBIT	16.42	-13.29	32.11	42.18	19.24	7.66
EBIT Margin	3.48%	-2.79%	6.46%	9.33%	9.70%	8.54%
Effective Tax Rate	300.08%	-	-	17.65%	4.71%	-

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