IST:LMKDC Income Statement

Financials in millions TRY. Fiscal year is January - December.

Millions TRY. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022
Period Ending	Mar '26 Mar 31, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022
Revenue	8,431	8,726	8,132	5,739	2,230
Revenue Growth (YoY)	38.87%	7.31%	41.69%	157.34%	-
Cost of Revenue	5,175	5,213	4,616	3,445	1,695
Gross Profit	3,255	3,513	3,515	2,294	534.93
Selling, General & Admin	534.25	507.32	381.59	271.14	68.78
Other Operating Expenses	-84.06	-78.84	-42.73	-19.59	-4.3
Operating Expenses	450.19	428.48	338.86	251.55	64.48
Operating Income	2,805	3,084	3,176	2,043	470.45
Interest Expense	-50.15	-27.29	-	-	-
Interest & Investment Income	381.92	381.92	189.41	4.3	0.05
Currency Exchange Gain (Loss)	127.74	127.74	-52.53	113.54	142.61
Other Non Operating Income (Expenses)	-672.07	-681.82	-517.48	-113.94	38.21
EBT Excluding Unusual Items	2,593	2,885	2,796	2,047	651.32
Legal Settlements	-5.77	-5.77	-12.42	-2.03	-1.11
Pretax Income	2,587	2,879	2,783	2,045	650.21
Income Tax Expense	850.65	855.33	-45.03	-133.14	-2.26
Net Income	1,736	2,024	2,828	2,178	652.47
Net Income to Common	1,736	2,024	2,828	2,178	652.47
Net Income Growth	20.56%	-28.45%	29.89%	233.75%	-
Shares Outstanding (Basic)	516	516	488	386	386
Shares Outstanding (Diluted)	516	516	488	386	386
Shares Change (YoY)	-0.03%	5.75%	26.40%	-	-
EPS (Basic)	3.36	3.92	5.79	5.64	1.69
EPS (Diluted)	3.36	3.92	5.79	5.64	1.69
EPS Growth	20.60%	-32.34%	2.76%	233.75%	-
Free Cash Flow	1,065	1,481	3,173	1,960	94.78
Free Cash Flow Per Share	2.06	2.87	6.50	5.08	0.24
Dividend Per Share	-	-	1.000	-	-
Gross Margin	38.61%	40.26%	43.23%	39.97%	23.99%
Operating Margin	33.27%	35.34%	39.06%	35.59%	21.09%
Profit Margin	20.59%	23.19%	34.78%	37.94%	29.26%
Free Cash Flow Margin	12.63%	16.98%	39.02%	34.16%	4.25%
EBITDA	3,225	3,481	3,468	2,261	545.07
EBITDA Margin	38.25%	39.90%	42.64%	39.39%	24.44%
D&A For EBITDA	419.84	397.24	291.05	217.9	74.62
EBIT	2,805	3,084	3,176	2,043	470.45
EBIT Margin	33.27%	35.34%	39.06%	35.59%	21.09%
Effective Tax Rate	32.88%	29.71%	-	-	-

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