IST:MANAS 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	516.52	475.77	397.6	269.47	96.38
Revenue Growth (YoY)	8.57%	19.66%	47.55%	179.58%	78.52%
Cost of Revenue	350.75	194.58	183.44	162.03	59.92
Gross Profit	165.78	281.19	214.16	107.44	36.46
Selling, General & Admin	213.63	160.93	106.39	50.28	15.53
Research & Development	15.11	10.52	6.01	2.9	0.86
Other Operating Expenses	6.5	4.77	-8.42	5.13	0.05
Operating Expenses	236.67	177.31	104.82	58.31	16.44
Operating Income	-70.9	103.87	109.34	49.13	20.02
Interest Expense	-319.69	-257.65	-68.66	-17.64	-7.49
Interest & Investment Income	22.45	13.93	16.85	2.75	1.33
Earnings From Equity Investments	-	-0.7	-0.12	-	-
Currency Exchange Gain (Loss)	-71.85	19.84	-14.96	1.97	-4.51
Other Non Operating Income (Expenses)	55.27	1.22	-18.21	-55.54	-
EBT Excluding Unusual Items	-384.72	-119.49	24.24	-19.32	9.35
Gain (Loss) on Sale of Investments	-2	-21.14	-7.12	-0.67	-3.38
Pretax Income	-386.71	-140.63	17.12	-20	5.97
Income Tax Expense	24.03	7.33	-39.77	19.4	1.86
Net Income	-410.74	-147.96	56.89	-39.4	4.11
Net Income to Common	-410.74	-147.96	56.89	-39.4	4.11
Net Income Growth	-	-	-	-	164.12%
Shares Outstanding (Basic)	166	92	80	83	83
Shares Outstanding (Diluted)	166	92	80	83	83
Shares Change (YoY)	80.25%	14.80%	-3.34%	-	-
EPS (Basic)	-2.48	-1.61	0.71	-0.48	0.05
EPS (Diluted)	-2.48	-1.61	0.71	-0.48	0.05
Free Cash Flow	287.27	-112.31	-83.96	-116.61	-39.25
Free Cash Flow Per Share	1.74	-1.22	-1.05	-1.41	-0.47
Gross Margin	32.09%	59.10%	53.86%	39.87%	37.83%
Operating Margin	-13.73%	21.83%	27.50%	18.23%	20.77%
Profit Margin	-79.52%	-31.10%	14.31%	-14.62%	4.26%
Free Cash Flow Margin	55.62%	-23.61%	-21.12%	-43.27%	-40.72%
EBITDA	-12.11	138.15	129.76	59.6	21.03
EBITDA Margin	-2.34%	29.04%	32.64%	22.12%	21.82%
D&A For EBITDA	58.78	34.28	20.43	10.48	1.01
EBIT	-70.9	103.87	109.34	49.13	20.02
EBIT Margin	-13.73%	21.83%	27.50%	18.23%	20.77%
Effective Tax Rate	-	-	-	-	31.17%
Advertising Expenses	0.88	1.87	1.58	0.45	0.14

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