IST:KOPOL 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	FY 2020
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	Dec '20 Dec 31, 2020
Revenue	5,090	4,867	3,603	2,907	1,331	616.1
Revenue Growth (YoY)	1.71%	35.09%	23.91%	118.47%	116.00%	-
Cost of Revenue	4,220	4,060	2,942	2,344	1,082	558.53
Gross Profit	870.17	806.88	660.24	562.91	248.3	57.57
Selling, General & Admin	113.81	86.37	46.24	26.6	10.94	6.08
Other Operating Expenses	-3.63	46.91	-24.04	15.14	11.28	14.25
Operating Expenses	110.18	133.28	22.19	41.74	22.21	20.32
Operating Income	759.99	673.6	638.05	521.17	226.09	37.24
Interest Expense	-192.87	-146.8	-111.87	-64.18	-11.39	-12.13
Interest & Investment Income	18.3	44.35	66.76	3.94	0.21	0.15
Currency Exchange Gain (Loss)	-419.74	-132.52	-6.48	-29.36	-20.55	-13.85
Other Non Operating Income (Expenses)	-35.69	-89.54	-48.82	-0.22	-0.04	-0.09
EBT Excluding Unusual Items	129.99	349.09	537.64	431.36	194.32	11.32
Gain (Loss) on Sale of Investments	-	-	-	-3.92	-1.67	-0.5
Legal Settlements	-	-	-	-0.81	-	-
Pretax Income	129.99	349.09	537.64	426.63	192.65	10.82
Income Tax Expense	-25.14	-46.03	195.54	-18.51	43.07	1.07
Net Income	155.12	395.12	342.1	445.14	149.58	9.75
Net Income to Common	155.12	395.12	342.1	445.14	149.58	9.75
Net Income Growth	-51.39%	15.50%	-23.15%	197.60%	1434.29%	-
Shares Outstanding (Basic)	1,297	1,297	1,297	473	60	60
Shares Outstanding (Diluted)	1,297	1,297	1,297	473	60	60
Shares Change (YoY)	-	-	174.05%	688.76%	-	-
EPS (Basic)	0.12	0.30	0.26	0.94	2.49	0.16
EPS (Diluted)	0.12	0.30	0.26	0.94	2.49	0.16
EPS Growth	-51.39%	15.50%	-71.96%	-62.27%	1434.29%	-
Free Cash Flow	-1,165	94.48	212.37	-881.73	44.36	145.46
Free Cash Flow Per Share	-0.90	0.07	0.16	-1.86	0.74	2.42
Gross Margin	17.09%	16.58%	18.33%	19.36%	18.66%	9.34%
Operating Margin	14.93%	13.84%	17.71%	17.93%	16.99%	6.04%
Profit Margin	3.05%	8.12%	9.50%	15.31%	11.24%	1.58%
Free Cash Flow Margin	-22.89%	1.94%	5.90%	-30.33%	3.33%	23.61%
EBITDA	872.53	777.81	709.06	565.06	249.34	55.5
EBITDA Margin	17.14%	15.98%	19.68%	19.44%	18.74%	9.01%
D&A For EBITDA	112.54	104.22	71.01	43.89	23.25	18.26
EBIT	759.99	673.6	638.05	521.17	226.09	37.24
EBIT Margin	14.93%	13.84%	17.71%	17.93%	16.99%	6.04%
Effective Tax Rate	-	-	36.37%	-	22.36%	9.90%
Advertising Expenses	-	-	-	0.46	0.02	0.01

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