IST:ORGE 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	3,496	4,488	2,853	1,405	308.76
Revenue Growth (YoY)	-22.12%	57.33%	103.11%	354.92%	87.07%
Cost of Revenue	1,641	1,888	1,582	829.6	197.37
Gross Profit	1,855	2,601	1,271	575	111.39
Selling, General & Admin	141.04	133.36	86.13	31.54	8.75
Other Operating Expenses	-36	-14.36	-5.34	-12.85	-4.08
Operating Expenses	105.04	119	80.79	18.69	4.67
Operating Income	1,749	2,482	1,190	556.3	106.72
Interest Expense	-21.74	-132.42	-98.31	-62.9	-6.58
Interest & Investment Income	33.99	20.41	16.45	54.1	33.46
Currency Exchange Gain (Loss)	-11.42	23.09	-42.11	31.3	-8.23
Other Non Operating Income (Expenses)	-826.57	-1,106	-629.42	-417.3	-
EBT Excluding Unusual Items	923.74	1,287	436.38	161.5	125.36
Gain (Loss) on Sale of Investments	-2.03	-74.3	-11.18	-	-
Gain (Loss) on Sale of Assets	5.85	-	-	-	0.05
Pretax Income	927.56	1,213	425.19	161.5	125.41
Income Tax Expense	334.27	308.09	110.04	23.28	21.45
Earnings From Continuing Operations	593.29	904.72	315.16	138.23	103.96
Minority Interest in Earnings	-	-	-0	-0	0
Net Income	593.29	904.72	315.15	138.23	103.96
Net Income to Common	593.29	904.72	315.15	138.23	103.96
Net Income Growth	-34.42%	187.07%	128.00%	32.96%	90.48%
Shares Outstanding (Basic)	80	80	80	80	80
Shares Outstanding (Diluted)	80	80	80	80	80
EPS (Basic)	7.42	11.31	3.94	1.73	1.30
EPS (Diluted)	7.42	11.31	3.94	1.73	1.30
EPS Growth	-34.42%	187.07%	128.00%	32.96%	90.48%
Free Cash Flow	103.12	-132.17	-10.21	-49.92	-22.95
Free Cash Flow Per Share	1.29	-1.65	-0.13	-0.62	-0.29
Gross Margin	53.05%	57.94%	44.54%	40.94%	36.08%
Operating Margin	50.05%	55.29%	41.70%	39.61%	34.56%
Profit Margin	16.97%	20.16%	11.05%	9.84%	33.67%
Free Cash Flow Margin	2.95%	-2.94%	-0.36%	-3.55%	-7.43%
EBITDA	1,760	2,493	1,195	559.72	107.67
EBITDA Margin	50.34%	55.55%	41.88%	39.85%	34.87%
D&A For EBITDA	10.23	11.47	5.16	3.42	0.96
EBIT	1,749	2,482	1,190	556.3	106.72
EBIT Margin	50.05%	55.29%	41.70%	39.61%	34.56%
Effective Tax Rate	36.04%	25.40%	25.88%	14.41%	17.10%
Advertising Expenses	0.54	0.88	0.17	0.06	0.12

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.