IST:MEYSU 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	3,845	2,775	1,835	754.54	335.28
Revenue Growth (YoY)	38.55%	51.28%	143.14%	125.05%	23.13%
Cost of Revenue	2,618	1,961	1,311	629.81	291.37
Gross Profit	1,228	814.82	523.71	124.74	43.9
Selling, General & Admin	442.28	-	-	17.57	12.82
Other Operating Expenses	-22.24	298.85	177.95	-3.82	-6.48
Operating Expenses	420.04	298.85	177.95	13.75	6.34
Operating Income	807.69	515.97	345.76	110.99	37.56
Interest Expense	-326.78	-	-	-37.83	-19.17
Interest & Investment Income	3.21	-	-	19.05	11.63
Currency Exchange Gain (Loss)	-	-	-	-2.23	-4.13
Other Non Operating Income (Expenses)	-45.48	-292.22	-113.91	-	-
EBT Excluding Unusual Items	438.64	223.76	231.84	89.97	25.9
Merger & Restructuring Charges	-	-	-	-0.35	-0.03
Gain (Loss) on Sale of Assets	-	-	-	0.48	0.14
Pretax Income	438.64	223.76	231.84	90.22	26.05
Income Tax Expense	-56.29	50.36	85.69	-10.77	-3.79
Earnings From Continuing Operations	494.92	173.4	146.15	100.98	29.83
Minority Interest in Earnings	-0.79	-	-	-	-
Net Income	494.13	173.4	146.15	100.98	29.83
Net Income to Common	494.13	173.4	146.15	100.98	29.83
Net Income Growth	184.97%	18.64%	44.73%	238.48%	38.75%
Shares Outstanding (Basic)	-	-	-	69	69
Shares Outstanding (Diluted)	-	-	-	69	69
EPS (Basic)	-	-	-	1.47	0.44
EPS (Diluted)	-	-	-	1.47	0.44
EPS Growth	-	-	-	238.48%	38.75%
Free Cash Flow	-925.51	-	-	-42.41	6.99
Free Cash Flow Per Share	-	-	-	-0.62	0.10
Gross Margin	31.93%	29.36%	28.55%	16.53%	13.10%
Operating Margin	21.00%	18.59%	18.85%	14.71%	11.20%
Profit Margin	12.85%	6.25%	7.97%	13.38%	8.90%
Free Cash Flow Margin	-24.07%	-	-	-5.62%	2.08%
EBITDA	940.25	-	348.8	114.03	40.36
EBITDA Margin	24.45%	-	19.01%	15.11%	12.04%
D&A For EBITDA	132.57	-	3.05	3.05	2.79
EBIT	807.69	515.97	345.76	110.99	37.56
EBIT Margin	21.00%	18.59%	18.85%	14.71%	11.20%
Effective Tax Rate	-	22.51%	36.96%	-	-
Advertising Expenses	-	-	-	4.41	3.28

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