IST:MSGYO 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
Gain (Loss) on Sale of Assets (Rev)	993.01	135.95	106.75	137.86	-
Other Revenue	112.87	85.59	60.62	34.2	39.96
Total Revenue	1,106	221.54	167.37	172.06	39.96
Revenue Growth (YoY	399.17%	32.37%	-2.73%	330.56%	235.94%
Property Expenses	615.45	38.67	29.35	55.94	6.78
Selling, General & Administrative	57.23	42.65	25.1	14.06	4.13
Other Operating Expenses	25.64	-3.67	-8.03	2.34	0.74
Total Operating Expenses	698.33	77.64	46.41	72.34	11.65
Operating Income	407.55	143.9	120.95	99.72	28.32
Interest Expense	-	-	-	-0	-0.24
Interest & Investment Income	91.73	202.21	57.19	14.92	4.32
Currency Exchange Gain (Loss)	5.27	21.48	97.12	24.15	0.09
Other Non-Operating Income	-119.98	-87	-138.16	-59.05	-0
EBT Excluding Unusual Items	384.58	280.59	137.11	79.74	32.48
Gain (Loss) on Sale of Investments	-0.25	-7.19	-	-	-
Gain (Loss) on Sale of Assets	-	-	22.8	54.3	-
Asset Writedown	-114.3	-17.74	1,100	691.96	182.87
Total Legal Settlements	-0.45	-	-	-	-
Other Unusual Items	-	-	0.1	0.08	-
Pretax Income	269.59	255.66	1,260	826.07	215.35
Income Tax Expense	206.99	121.87	-	-	-
Earnings From Continuing Operations	62.59	133.79	1,260	826.07	215.35
Net Income	62.59	133.79	1,260	826.07	215.35
Net Income to Common	62.59	133.79	1,260	826.07	215.35
Net Income Growth	-53.21%	-89.38%	52.51%	283.60%	1609.11%
Basic Shares Outstanding	470	470	470	470	470
Diluted Shares Outstanding	470	470	470	470	470
EPS (Basic)	0.13	0.28	2.68	1.76	0.46
EPS (Diluted)	0.13	0.28	2.68	1.76	0.46
EPS Growth	-53.21%	-89.38%	52.51%	283.60%	1609.15%
Dividend Per Share	-	0.042	0.213	0.137	0.030
Dividend Growth	-	-80.20%	55.18%	352.15%	222.34%
Operating Margin	36.85%	64.95%	72.27%	57.96%	70.86%
Profit Margin	5.66%	60.39%	752.73%	480.10%	538.88%
EBITDA	408.57	144.91	121.33	99.93	28.36
EBITDA Margin	36.95%	65.41%	72.49%	58.08%	70.97%
D&A For Ebitda	1.01	1.01	0.38	0.21	0.05
EBIT	407.55	143.9	120.95	99.72	28.32
EBIT Margin	36.85%	64.95%	72.27%	57.96%	70.86%
Effective Tax Rate	76.78%	47.67%	-	-	-

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