IST:ISDMR 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	120,955	110,437	88,612	62,010	36,500
Revenue Growth (YoY)	9.53%	24.63%	42.90%	69.89%	115.67%
Cost of Revenue	110,155	100,920	80,654	52,639	22,781
Gross Profit	10,800	9,517	7,958	9,372	13,719
Selling, General & Admin	3,986	3,188	1,973	877.62	416.55
Research & Development	3.48	2.49	1.35	0.84	0.45
Other Operating Expenses	-88.77	-63.2	-50.35	-19.06	-12.61
Operating Expenses	3,900	3,127	1,924	859.4	404.39
Operating Income	6,900	6,389	6,034	8,512	13,314
Interest Expense	-2,257	-2,816	-2,022	-857.68	-95.49
Interest & Investment Income	3,351	2,623	1,146	566.58	825.01
Earnings From Equity Investments	107.02	204.67	92.07	69.15	-5.74
Currency Exchange Gain (Loss)	89.49	365.37	-316.83	-615.97	-3,899
Other Non Operating Income (Expenses)	-230.64	-3.24	-15.76	79.54	41.45
EBT Excluding Unusual Items	7,959	6,763	4,918	7,754	10,181
Gain (Loss) on Sale of Investments	-251.54	-165.83	-606.76	-3.64	-2.81
Legal Settlements	-338.22	-76.82	-40.37	-36.88	-31.03
Other Unusual Items	-	-	-1,732	-	-
Pretax Income	7,400	15,120	5,531	8,197	10,157
Income Tax Expense	1,288	865.65	928.96	1,470	3,689
Net Income	6,112	14,254	4,602	6,726	6,468
Net Income to Common	6,112	14,254	4,602	6,726	6,468
Net Income Growth	-57.12%	209.77%	-31.59%	3.99%	166.92%
Shares Outstanding (Basic)	2,900	2,900	2,900	2,900	2,900
Shares Outstanding (Diluted)	2,900	2,900	2,900	2,900	2,900
EPS (Basic)	2.11	4.92	1.59	2.32	2.23
EPS (Diluted)	2.11	4.92	1.59	2.32	2.23
EPS Growth	-57.12%	209.77%	-31.59%	3.99%	166.92%
Free Cash Flow	31,652	1,616	4,101	-1,136	-1,224
Free Cash Flow Per Share	10.91	0.56	1.41	-0.39	-0.42
Dividend Per Share	-	0.250	0.500	-	3.000
Dividend Growth	-	-50.00%	-	-	7.91%
Gross Margin	8.93%	8.62%	8.98%	15.11%	37.59%
Operating Margin	5.71%	5.79%	6.81%	13.73%	36.48%
Profit Margin	5.05%	12.91%	5.19%	10.85%	17.72%
Free Cash Flow Margin	26.17%	1.46%	4.63%	-1.83%	-3.35%
EBITDA	12,102	10,389	9,036	10,119	14,242
EBITDA Margin	10.01%	9.41%	10.20%	16.32%	39.02%
D&A For EBITDA	5,201	4,000	3,001	1,607	927.66
EBIT	6,900	6,389	6,034	8,512	13,314
EBIT Margin	5.71%	5.79%	6.81%	13.73%	36.48%
Effective Tax Rate	17.40%	5.73%	16.80%	17.94%	36.32%

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.