IST:PARSN 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	5,021	4,173	3,862	2,466	1,141
Revenue Growth (YoY)	20.33%	8.05%	56.64%	116.15%	93.36%
Cost of Revenue	4,706	3,732	2,985	1,935	868.03
Gross Profit	315.59	441.19	876.8	530.73	272.63
Selling, General & Admin	781.49	593.03	355.49	238.25	116.06
Research & Development	42.93	29.12	13.62	8.12	4.6
Other Operating Expenses	21.65	58.11	14.34	5.91	-4.18
Operating Expenses	846.08	680.26	383.45	252.28	116.48
Operating Income	-530.49	-239.07	493.35	278.45	156.15
Interest Expense	-217.97	-203.47	-136.59	-85.6	-69.5
Interest & Investment Income	306.41	312.19	330.63	135.31	81.01
Earnings From Equity Investments	-126.35	-227.74	-38.82	468.29	129.28
Currency Exchange Gain (Loss)	-225.81	-266.3	-306.56	-55.64	-45.13
EBT Excluding Unusual Items	-794.21	-624.38	342.01	740.8	251.81
Pretax Income	-794.21	-624.38	345.77	743.89	252.31
Income Tax Expense	441.3	-216.68	-96.32	-66.2	67.34
Earnings From Continuing Operations	-1,236	-407.71	442.09	810.09	184.97
Minority Interest in Earnings	-	73.56	-76.96	-81.64	-21.63
Net Income	-1,236	-334.15	365.13	728.45	163.34
Net Income to Common	-1,236	-334.15	365.13	728.45	163.34
Net Income Growth	-	-	-49.88%	345.97%	32.59%
Shares Outstanding (Basic)	87	77	77	77	77
Shares Outstanding (Diluted)	87	77	77	77	77
Shares Change (YoY)	12.55%	-	-	-	-
EPS (Basic)	-14.24	-4.33	4.74	9.45	2.12
EPS (Diluted)	-14.24	-4.33	4.70	9.40	2.10
EPS Growth	-	-	-50.00%	347.62%	31.45%
Free Cash Flow	79.48	-341.18	-430.85	232.07	-112.49
Free Cash Flow Per Share	0.92	-4.42	-5.59	3.01	-1.46
Gross Margin	6.29%	10.57%	22.70%	21.53%	23.90%
Operating Margin	-10.56%	-5.73%	12.78%	11.29%	13.69%
Profit Margin	-24.61%	-8.01%	9.46%	29.54%	14.32%
Free Cash Flow Margin	1.58%	-8.18%	-11.16%	9.41%	-9.86%
EBITDA	118.87	236.49	759.47	502	276.86
EBITDA Margin	2.37%	5.67%	19.67%	20.36%	24.27%
D&A For EBITDA	649.36	475.56	266.12	223.55	120.72
EBIT	-530.49	-239.07	493.35	278.45	156.15
EBIT Margin	-10.56%	-5.73%	12.78%	11.29%	13.69%
Effective Tax Rate	-	-	-	-	26.69%
Advertising Expenses	15.64	4.25	1.93	7.46	1.01

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