IST:MACKO 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	1,100	697.42	543.25	341.77	113.85
Revenue Growth (YoY)	57.69%	28.38%	58.95%	200.19%	-
Cost of Revenue	343.16	211.11	161.33	92.51	23.82
Gross Profit	756.59	486.31	381.92	249.26	90.03
Selling, General & Admin	223.83	124.22	128.74	74.92	15.66
Other Operating Expenses	19.83	1.57	4.88	0.92	2.57
Operating Expenses	243.66	125.78	133.62	75.84	18.23
Operating Income	512.93	360.52	248.3	173.41	71.8
Interest Expense	-42.08	-1.68	-1.75	-1.48	-0.4
Interest & Investment Income	126.38	61.4	38.33	0.36	3.33
Currency Exchange Gain (Loss)	-	8.29	36.96	43.04	29.31
Other Non Operating Income (Expenses)	-116.85	-83.66	-60.21	-62.38	-
EBT Excluding Unusual Items	480.37	344.88	261.63	152.96	104.03
Gain (Loss) on Sale of Investments	-26.14	-	-	-	-0.05
Legal Settlements	-	-0.18	-	-0.11	-0.01
Pretax Income	454.24	344.69	261.63	152.85	103.98
Income Tax Expense	132.68	89.28	41.69	39.43	18.44
Net Income	321.56	255.42	219.95	113.41	85.54
Net Income to Common	321.56	255.42	219.95	113.41	85.54
Net Income Growth	25.90%	16.13%	93.93%	32.58%	-
Shares Outstanding (Basic)	70	100	100	91	18
Shares Outstanding (Diluted)	70	100	100	91	18
Shares Change (YoY)	-29.94%	-	9.47%	412.76%	-
EPS (Basic)	4.59	2.55	2.20	1.24	4.80
EPS (Diluted)	4.59	2.55	2.20	1.24	4.80
EPS Growth	79.70%	16.13%	77.15%	-74.14%	-
Free Cash Flow	245.47	253.98	228.92	193.74	143.97
Free Cash Flow Per Share	3.50	2.54	2.29	2.12	8.08
Dividend Per Share	-	-	1.522	-	-
Gross Margin	68.80%	69.73%	70.30%	72.93%	79.08%
Operating Margin	46.64%	51.69%	45.71%	50.74%	63.06%
Profit Margin	29.24%	36.62%	40.49%	33.18%	75.14%
Free Cash Flow Margin	22.32%	36.42%	42.14%	56.69%	126.46%
EBITDA	583.04	393.9	274.76	191.33	76.23
EBITDA Margin	53.02%	56.48%	50.58%	55.98%	66.96%
D&A For EBITDA	70.11	33.38	26.46	17.91	4.43
EBIT	512.93	360.52	248.3	173.41	71.8
EBIT Margin	46.64%	51.69%	45.71%	50.74%	63.06%
Effective Tax Rate	29.21%	25.90%	15.93%	25.80%	17.73%
Advertising Expenses	-	-	-	28.6	-

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