IST:MOGAN Income Statement

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

Millions TRY. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Mar '25 Mar 31, 2025	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	11,897	12,883	18,362	20,355	3,288	2,055
Revenue Growth (YoY)	-27.07%	-29.84%	-9.79%	519.15%	59.99%	-
Operations & Maintenance	12.68	10.94	16.42	1.81	1.82	0.73
Selling, General & Admin	573.99	631.94	350.77	112.87	61.27	72.02
Other Operating Expenses	12,479	12,578	15,298	17,258	2,124	1,508
Total Operating Expenses	13,065	13,220	15,666	17,373	2,187	1,581
Operating Income	-1,169	-337.67	2,696	2,982	1,100	473.65
Interest Expense	-3,401	-3,522	-3,706	-2,953	-889.63	-618.58
Interest Income	930.83	967.45	1,409	298.21	895.94	338.11
Net Interest Expense	-2,470	-2,554	-2,297	-2,655	6.32	-280.47
Currency Exchange Gain (Loss)	-12,439	-15,530	-17,405	-13,188	-	-
Other Non-Operating Income (Expenses)	6,414	8,879	18,370	15,963	-	-
EBT Excluding Unusual Items	-9,663	-9,543	1,364	3,102	1,107	193.18
Gain (Loss) on Sale of Investments	-	-	-	-0.05	-0.01	-
Insurance Settlements	63.76	69.1	52.51	21.59	-	-
Pretax Income	-9,602	-9,474	1,416	3,124	1,107	193.18
Income Tax Expense	-4,993	-5,095	-581.83	7,460	-596.93	-149.73
Earnings From Continuing Ops.	-4,609	-4,379	1,998	-4,336	1,704	342.91
Minority Interest in Earnings	584.49	587.89	-177.38	504.53	-	-
Net Income	-4,024	-3,791	1,821	-3,831	1,704	342.91
Net Income to Common	-4,024	-3,791	1,821	-3,831	1,704	342.91
Net Income Growth	-	-	-	-	396.80%	-
Shares Outstanding (Basic)	2,440	2,440	2,230	2,230	-	-
Shares Outstanding (Diluted)	2,440	2,440	2,230	2,230	-	-
Shares Change (YoY)	6.90%	9.42%	-	-	-	-
EPS (Basic)	-1.65	-1.55	0.82	-1.72	-	-
EPS (Diluted)	-1.65	-1.55	0.82	-1.72	-	-
Free Cash Flow	5,557	6,332	6,844	5,745	69.24	1,842
Free Cash Flow Per Share	2.28	2.60	3.07	2.58	-	-
Profit Margin	-33.83%	-29.43%	9.92%	-18.82%	51.82%	16.69%
Free Cash Flow Margin	46.71%	49.15%	37.27%	28.23%	2.11%	89.65%
EBITDA	6,341	7,125	10,393	9,674	2,394	1,153
EBITDA Margin	53.30%	55.30%	56.60%	47.53%	72.83%	56.10%
D&A For EBITDA	7,510	7,462	7,697	6,692	1,294	679.2
EBIT	-1,169	-337.67	2,696	2,982	1,100	473.65
EBIT Margin	-9.83%	-2.62%	14.68%	14.65%	33.47%	23.05%
Effective Tax Rate	-	-	-	238.80%	-	-

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