IST:KOPOL 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	5,465	4,867	3,603	2,907	1,331
Revenue Growth (YoY)	12.29%	35.09%	23.91%	118.47%	116.00%
Cost of Revenue	4,759	4,060	2,942	2,344	1,082
Gross Profit	706.4	806.88	660.24	562.91	248.3
Selling, General & Admin	129.71	86.37	46.24	26.6	10.94
Other Operating Expenses	16.22	46.91	-24.04	15.14	11.28
Operating Expenses	145.93	133.28	22.19	41.74	22.21
Operating Income	560.47	673.6	638.05	521.17	226.09
Interest Expense	-244.38	-146.8	-111.87	-64.18	-11.39
Interest & Investment Income	123.8	44.35	66.76	3.94	0.21
Currency Exchange Gain (Loss)	-444	-132.52	-6.48	-29.36	-20.55
Other Non Operating Income (Expenses)	-14.08	-89.54	-48.82	-0.22	-0.04
EBT Excluding Unusual Items	-18.19	349.09	537.64	431.36	194.32
Gain (Loss) on Sale of Investments	-	-	-	-3.92	-1.67
Legal Settlements	0.23	-	-	-0.81	-
Pretax Income	-17.96	349.09	537.64	426.63	192.65
Income Tax Expense	26.01	-46.03	195.54	-18.51	43.07
Net Income	-43.96	395.12	342.1	445.14	149.58
Net Income to Common	-43.96	395.12	342.1	445.14	149.58
Net Income Growth	-	15.50%	-23.15%	197.60%	1434.29%
Shares Outstanding (Basic)	1,297	1,297	1,297	473	60
Shares Outstanding (Diluted)	1,297	1,297	1,297	473	60
Shares Change (YoY)	-	-	174.05%	688.76%	-
EPS (Basic)	-0.03	0.30	0.26	0.94	2.49
EPS (Diluted)	-0.03	0.30	0.26	0.94	2.49
EPS Growth	-	15.50%	-71.96%	-62.27%	1434.29%
Free Cash Flow	-1,756	94.48	212.37	-881.73	44.36
Free Cash Flow Per Share	-1.35	0.07	0.16	-1.86	0.74
Gross Margin	12.93%	16.58%	18.33%	19.36%	18.66%
Operating Margin	10.26%	13.84%	17.71%	17.93%	16.99%
Profit Margin	-0.80%	8.12%	9.50%	15.31%	11.24%
Free Cash Flow Margin	-32.13%	1.94%	5.90%	-30.33%	3.33%
EBITDA	690.76	777.81	709.06	565.06	249.34
EBITDA Margin	12.64%	15.98%	19.68%	19.44%	18.74%
D&A For EBITDA	130.29	104.22	71.01	43.89	23.25
EBIT	560.47	673.6	638.05	521.17	226.09
EBIT Margin	10.26%	13.84%	17.71%	17.93%	16.99%
Effective Tax Rate	-	-	36.37%	-	22.36%
Advertising Expenses	-	-	-	0.46	0.02

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