IST:ETILR 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	1,843	2,124	1,445	477.39	281.32	29.23
Revenue Growth (YoY)	10.45%	47.06%	202.60%	69.70%	862.44%	1120.57%
Cost of Revenue	1,578	1,803	1,238	415.2	235.95	19.55
Gross Profit	265.65	320.91	206.65	62.19	45.36	9.68
Selling, General & Admin	68.26	68.24	75.53	50.24	34.15	4
Other Operating Expenses	-44.29	-12.53	-11.63	-8	0.07	-0.15
Operating Expenses	23.97	55.71	63.9	42.24	34.22	3.85
Operating Income	241.68	265.2	142.75	19.95	11.14	5.82
Interest Expense	-83.05	-68.49	-74.95	-26.99	-6.01	-0.04
Interest & Investment Income	24.4	14.15	1.83	6.06	8.89	5.65
Currency Exchange Gain (Loss)	-64.76	-64.76	17.9	48.62	26.43	6.23
Other Non Operating Income (Expenses)	-169.07	-162.25	-9.62	-48.01	-41.6	-
EBT Excluding Unusual Items	-50.81	-16.16	77.9	-0.38	-1.14	17.67
Gain (Loss) on Sale of Investments	-	-	-	-	-0.08	-0.02
Legal Settlements	-2.35	-2.35	-0.71	-10.19	-5.01	-0.42
Pretax Income	-53.16	-18.51	77.19	-10.56	-6.23	17.22
Income Tax Expense	-35.22	-29.89	33.34	8.68	-45.66	2.52
Net Income	-17.94	11.38	43.85	-19.24	39.43	14.7
Net Income to Common	-17.94	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	-89.02	-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	14.41%	15.11%	14.31%	13.03%	16.13%	33.10%
Operating Margin	13.11%	12.48%	9.88%	4.18%	3.96%	19.92%
Profit Margin	-0.97%	0.54%	3.03%	-4.03%	14.02%	50.28%
Free Cash Flow Margin	-4.83%	-9.56%	-3.07%	-23.22%	-21.54%	-25.63%
EBITDA	266.54	287.57	159.58	28.98	15.52	6.08
EBITDA Margin	14.46%	13.54%	11.05%	6.07%	5.52%	20.79%
D&A For EBITDA	24.86	22.38	16.83	9.03	4.38	0.26
EBIT	241.68	265.2	142.75	19.95	11.14	5.82
EBIT Margin	13.11%	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.