IST:HRKET 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
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
Revenue	3,895	3,525	2,301	1,670	1,755
Revenue Growth (YoY)	-2.97%	53.20%	37.77%	-4.84%	-
Cost of Revenue	3,050	2,578	1,472	1,150	1,126
Gross Profit	845.54	947.26	828.57	519.58	628.86
Selling, General & Admin	715.75	550.82	310.49	186.69	152.78
Other Operating Expenses	67.99	75.22	35.62	17.3	10.06
Operating Expenses	783.74	626.04	346.11	203.99	162.84
Operating Income	61.8	321.22	482.46	315.59	466.02
Interest Expense	-213.7	-164.3	-70.5	-28.97	-29.42
Interest & Investment Income	642.96	467.52	158.1	105.15	83.58
Currency Exchange Gain (Loss)	-235.4	-259.48	-343.9	-109.48	-48.84
Other Non Operating Income (Expenses)	199.19	96.3	1,903	659.34	239.75
EBT Excluding Unusual Items	454.85	461.25	2,129	941.64	711.08
Gain (Loss) on Sale of Investments	-613.81	-566.61	-7.2	-278.45	-98.09
Legal Settlements	-2.58	-1.17	-1.07	-0.39	-0.17
Pretax Income	-161.54	-106.52	2,121	662.8	612.83
Income Tax Expense	243.09	-15.05	581.94	387.2	227.91
Earnings From Continuing Operations	-404.64	-91.48	1,539	275.6	384.92
Minority Interest in Earnings	8.32	-43.01	-41.37	-84.54	-66.2
Net Income	-396.32	-134.49	1,498	191.06	318.71
Net Income to Common	-396.32	-134.49	1,498	191.06	318.71
Net Income Growth	-	-	683.90%	-40.05%	-
Shares Outstanding (Basic)	100	100	96	-	-
Shares Outstanding (Diluted)	100	100	96	-	-
Shares Change (YoY)	-13.08%	4.31%	-	-	-
EPS (Basic)	-3.96	-1.34	15.60	-	-
EPS (Diluted)	-3.96	-1.34	15.60	-	-
Free Cash Flow	-2,629	-2,084	-176.14	307.19	70.88
Free Cash Flow Per Share	-26.25	-20.81	-1.83	-	-
Gross Margin	21.71%	26.87%	36.01%	31.11%	35.83%
Operating Margin	1.59%	9.11%	20.97%	18.90%	26.55%
Profit Margin	-10.17%	-3.82%	65.09%	11.44%	18.16%
Free Cash Flow Margin	-67.49%	-59.11%	-7.66%	18.39%	4.04%
EBITDA	1,074	1,036	885.15	475.59	581.93
EBITDA Margin	27.57%	29.38%	38.47%	28.48%	33.16%
D&A For EBITDA	1,012	714.29	402.69	160.01	115.91
EBIT	61.8	321.22	482.46	315.59	466.02
EBIT Margin	1.59%	9.11%	20.97%	18.90%	26.55%
Effective Tax Rate	-	-	27.44%	58.42%	37.19%
Advertising Expenses	-	21.29	4.55	4.44	2.33

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