IST:ETILR 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	2,378	1,104	477.39	281.32	29.23	2.39
Revenue Growth (YoY)	192.77%	131.18%	69.70%	862.44%	1120.57%	-40.35%
Cost of Revenue	2,135	945.77	415.2	235.95	19.55	1.45
Gross Profit	243.04	157.88	62.19	45.36	9.68	0.94
Selling, General & Admin	62.96	57.7	50.24	34.15	4	2
Other Operating Expenses	-9.45	-8.98	-8	0.07	-0.15	-1.62
Operating Expenses	53.51	48.73	42.24	34.22	3.85	0.38
Operating Income	189.54	109.15	19.95	11.14	5.82	0.56
Interest Expense	-38.48	-52.91	-26.99	-6.01	-0.04	-0.2
Interest & Investment Income	4.88	1.4	6.06	8.89	5.65	9.52
Currency Exchange Gain (Loss)	-37.61	13.67	48.62	26.43	6.23	0.08
Other Non Operating Income (Expenses)	-102.83	-11.71	-48.01	-41.6	-	-
EBT Excluding Unusual Items	15.5	59.6	-0.38	-1.14	17.67	9.95
Gain (Loss) on Sale of Investments	-	-	-	-0.08	-0.02	-0.05
Legal Settlements	-1.21	-0.63	-10.19	-5.01	-0.42	-0.44
Other Unusual Items	-	-	-	-	-	0.19
Pretax Income	14.33	58.97	-10.56	-6.23	17.22	9.65
Income Tax Expense	-24.98	25.47	8.68	-45.66	2.52	0.99
Net Income	39.31	33.5	-19.24	39.43	14.7	8.67
Net Income to Common	39.31	33.5	-19.24	39.43	14.7	8.67
Net Income Growth	-	-	-	168.30%	69.55%	-
Shares Outstanding (Basic)	240	120	120	120	120	120
Shares Outstanding (Diluted)	240	120	120	120	120	120
Shares Change (YoY)	100.00%	-	-	-	-	223.82%
EPS (Basic)	0.16	0.28	-0.16	0.33	0.12	0.07
EPS (Diluted)	0.16	0.28	-0.16	0.33	0.12	0.07
EPS Growth	-	-	-	168.30%	69.55%	-
Free Cash Flow	-223.93	-38.28	-110.84	-60.59	-7.49	3.92
Free Cash Flow Per Share	-0.93	-0.32	-0.92	-0.51	-0.06	0.03
Gross Margin	10.22%	14.31%	13.03%	16.13%	33.10%	39.30%
Operating Margin	7.97%	9.89%	4.18%	3.96%	19.92%	23.36%
Profit Margin	1.65%	3.03%	-4.03%	14.02%	50.28%	361.96%
Free Cash Flow Margin	-9.42%	-3.47%	-23.22%	-21.54%	-25.63%	163.77%
EBITDA	212.17	123.66	28.98	15.52	6.08	0.86
EBITDA Margin	8.92%	11.20%	6.07%	5.52%	20.79%	35.95%
D&A For EBITDA	22.63	14.51	9.03	4.38	0.26	0.3
EBIT	189.54	109.15	19.95	11.14	5.82	0.56
EBIT Margin	7.97%	9.89%	4.18%	3.96%	19.92%	23.36%
Effective Tax Rate	-	43.19%	-	-	14.66%	10.22%
Advertising Expenses	-	-	-	-	0.16	0.01

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