IST:MARBL Income Statement

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

Millions TRY. Fiscal year is Jan - Dec.

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	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	2,392	1,656	1,163	537.04	311.49
Revenue Growth (YoY)	44.47%	42.37%	116.54%	72.41%	-
Cost of Revenue	1,454	957.52	668	315.63	193.91
Gross Profit	937.68	698.11	494.92	221.41	117.59
Selling, General & Admin	773.16	514.48	347.99	170.81	118.27
Other Operating Expenses	43.39	35.84	5.5	2.3	-8.85
Operating Expenses	816.56	550.32	353.49	173.12	109.42
Operating Income	121.12	147.79	141.43	48.29	8.16
Interest Expense	-71.15	-64.25	-30.42	-15.6	-13.48
Interest & Investment Income	72.58	37.42	25.49	5.99	1.5
Earnings From Equity Investments	10.38	6.63	4	0.83	2.68
Currency Exchange Gain (Loss)	-35.66	3.29	-20.08	13.59	3.72
Other Non Operating Income (Expenses)	-27.53	-17.92	-12.06	-5.91	-3.34
EBT Excluding Unusual Items	69.74	112.96	108.35	47.2	-0.76
Gain (Loss) on Sale of Investments	-2.06	-0.52	-5.96	-0.42	-0.48
Legal Settlements	-	-0.03	-0.35	0.21	-
Pretax Income	67.68	112.41	102.04	47	-1.24
Income Tax Expense	-45.26	-16.63	5.33	18.39	1.89
Earnings From Continuing Operations	112.94	129.04	96.71	28.61	-3.13
Minority Interest in Earnings	0.32	-	-43.12	-18.43	-3.54
Net Income	113.26	129.04	53.59	10.18	-6.67
Net Income to Common	113.26	129.04	53.59	10.18	-6.67
Net Income Growth	-12.23%	140.79%	426.62%	-	-
Shares Outstanding (Basic)	229	188	33	4	4
Shares Outstanding (Diluted)	229	188	33	4	4
Shares Change (YoY)	21.53%	470.00%	816.67%	-	-
EPS (Basic)	0.50	0.69	1.62	2.83	-1.85
EPS (Diluted)	0.50	0.69	1.62	2.83	-1.85
EPS Growth	-27.78%	-57.76%	-42.55%	-	-
Free Cash Flow	-123.11	59.26	102.78	49.26	14.68
Free Cash Flow Per Share	-0.54	0.32	3.12	13.68	4.08
Dividend Per Share	-	0.056	-	-	-
Gross Margin	39.20%	42.17%	42.56%	41.23%	37.75%
Operating Margin	5.06%	8.93%	12.16%	8.99%	2.62%
Profit Margin	4.74%	7.79%	4.61%	1.90%	-2.14%
Free Cash Flow Margin	-5.15%	3.58%	8.84%	9.17%	4.71%
EBITDA	191.54	187.51	166.72	61.71	19.33
EBITDA Margin	8.01%	11.33%	14.34%	11.49%	6.21%
D&A For EBITDA	70.42	39.72	25.29	13.42	11.17
EBIT	121.12	147.79	141.43	48.29	8.16
EBIT Margin	5.06%	8.93%	12.16%	8.99%	2.62%
Effective Tax Rate	-	-	5.22%	39.13%	-
Advertising Expenses	63.3	44.74	-	-	-

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