IST:ETILR 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	2,124	1,445	477.39	281.32	29.23
Revenue Growth (YoY)	47.06%	202.60%	69.70%	862.44%	1120.57%
Cost of Revenue	1,803	1,238	415.2	235.95	19.55
Gross Profit	320.91	206.65	62.19	45.36	9.68
Selling, General & Admin	68.24	75.53	50.24	34.15	4
Other Operating Expenses	-12.53	-11.63	-8	0.07	-0.15
Operating Expenses	55.71	63.9	42.24	34.22	3.85
Operating Income	265.2	142.75	19.95	11.14	5.82
Interest Expense	-68.49	-74.95	-26.99	-6.01	-0.04
Interest & Investment Income	14.15	1.83	6.06	8.89	5.65
Currency Exchange Gain (Loss)	-64.76	17.9	48.62	26.43	6.23
Other Non Operating Income (Expenses)	-162.25	-9.62	-48.01	-41.6	-
EBT Excluding Unusual Items	-16.16	77.9	-0.38	-1.14	17.67
Gain (Loss) on Sale of Investments	-	-	-	-0.08	-0.02
Legal Settlements	-2.35	-0.71	-10.19	-5.01	-0.42
Pretax Income	-18.51	77.19	-10.56	-6.23	17.22
Income Tax Expense	-29.89	33.34	8.68	-45.66	2.52
Net Income	11.38	43.85	-19.24	39.43	14.7
Net Income to Common	11.38	43.85	-19.24	39.43	14.7
Net Income Growth	-74.04%	-	-	168.30%	69.55%
Shares Outstanding (Basic)	240	120	120	120	120
Shares Outstanding (Diluted)	240	120	120	120	120
Shares Change (YoY)	100.00%	-	-	-	-
EPS (Basic)	0.05	0.37	-0.16	0.33	0.12
EPS (Diluted)	0.05	0.37	-0.16	0.33	0.12
EPS Growth	-87.02%	-	-	168.30%	69.55%
Free Cash Flow	-203.01	-44.41	-110.84	-60.59	-7.49
Free Cash Flow Per Share	-0.85	-0.37	-0.92	-0.51	-0.06
Gross Margin	15.11%	14.31%	13.03%	16.13%	33.10%
Operating Margin	12.48%	9.88%	4.18%	3.96%	19.92%
Profit Margin	0.54%	3.03%	-4.03%	14.02%	50.28%
Free Cash Flow Margin	-9.56%	-3.07%	-23.22%	-21.54%	-25.63%
EBITDA	287.57	159.58	28.98	15.52	6.08
EBITDA Margin	13.54%	11.05%	6.07%	5.52%	20.79%
D&A For EBITDA	22.38	16.83	9.03	4.38	0.26
EBIT	265.2	142.75	19.95	11.14	5.82
EBIT Margin	12.48%	9.88%	4.18%	3.96%	19.92%
Effective Tax Rate	-	43.19%	-	-	14.66%
Advertising Expenses	4.22	1.77	-	-	0.16

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