IST:IHLGM 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	1,723	630.16	657.14	1,147	953.11
Revenue Growth (YoY)	173.36%	-4.11%	-42.70%	20.32%	182.01%
Cost of Revenue	2,251	480.67	479.59	1,480	789.26
Gross Profit	-528.88	149.49	177.55	-333.14	163.85
Selling, General & Admin	320.94	301.55	632.64	369.5	108.94
Other Operating Expenses	262.87	-116.68	-26.32	-90.46	-10.04
Operating Expenses	583.81	184.88	606.32	279.04	98.9
Operating Income	-1,113	-35.39	-428.78	-612.18	64.95
Interest Expense	-25.05	-20.28	-89.23	-16.16	-7.16
Interest & Investment Income	25.88	124.7	84.66	131.66	49.72
Currency Exchange Gain (Loss)	143.6	135.85	209.08	59.14	15.58
Other Non Operating Income (Expenses)	1,475	-754.05	-1,199	-476.43	0
EBT Excluding Unusual Items	507.12	-549.17	-1,424	-913.97	123.09
Gain (Loss) on Sale of Investments	-43.57	-1.9	-197.05	-61.96	-14.61
Legal Settlements	-	-	-	-40.62	-6.22
Pretax Income	463.55	-551.07	-1,621	-1,017	102.27
Income Tax Expense	-190.49	65.89	67.14	116.77	-6.52
Earnings From Continuing Operations	654.04	-616.96	-1,688	-1,133	108.79
Minority Interest in Earnings	0.72	1.72	11.31	44.04	-1.18
Net Income	654.76	-615.24	-1,677	-1,089	107.6
Net Income to Common	654.76	-615.24	-1,677	-1,089	107.6
Net Income Growth	-	-	-	-	2798.04%
Shares Outstanding (Basic)	1,000	1,000	1,000	1,000	1,000
Shares Outstanding (Diluted)	1,000	1,000	1,000	1,000	1,000
Shares Change (YoY)	-	-	-	-	42.23%
EPS (Basic)	0.65	-0.62	-1.68	-1.09	0.11
EPS (Diluted)	0.65	-0.62	-1.68	-1.09	0.11
EPS Growth	-	-	-	-	1937.94%
Free Cash Flow	10.04	-65.76	-292.9	-171.35	-62.19
Free Cash Flow Per Share	0.01	-0.07	-0.29	-0.17	-0.06
Gross Margin	-30.70%	23.72%	27.02%	-29.05%	17.19%
Operating Margin	-64.59%	-5.62%	-65.25%	-53.38%	6.82%
Profit Margin	38.01%	-97.63%	-255.13%	-94.99%	11.29%
Free Cash Flow Margin	0.58%	-10.44%	-44.57%	-14.94%	-6.53%
EBITDA	-1,099	-22.07	-420.01	-606.24	65.77
EBITDA Margin	-63.80%	-3.50%	-63.91%	-52.86%	6.90%
D&A For EBITDA	13.6	13.32	8.77	5.95	0.82
EBIT	-1,113	-35.39	-428.78	-612.18	64.95
EBIT Margin	-64.59%	-5.62%	-65.25%	-53.38%	6.82%
Advertising Expenses	71.03	89.81	58.5	63.32	21.09

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