IST:SDTTR 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
Period Ending	Sep '25 Sep 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Revenue	1,365	1,834	1,646	913.6	442.98
Revenue Growth (YoY)	-41.89%	11.37%	80.21%	106.24%	-
Cost of Revenue	886.99	1,404	958.76	564.41	266.25
Gross Profit	477.73	429.45	687.66	349.19	176.73
Selling, General & Admin	243.26	217.83	199.2	115.41	29.52
Research & Development	9.62	14.98	23.41	16.2	12.09
Other Operating Expenses	-16.34	-12.72	16.25	-2.78	-0.37
Operating Expenses	236.54	220.08	238.86	128.83	41.24
Operating Income	241.19	209.36	448.8	220.36	135.49
Interest Expense	-188.03	-21.27	-1.06	-0.84	-0.78
Interest & Investment Income	103.52	133.56	416.86	58.33	1.97
Earnings From Equity Investments	-0.22	4.92	-2.29	-	-
Currency Exchange Gain (Loss)	58.44	58.44	-11.18	7.18	12.95
Other Non Operating Income (Expenses)	-268.54	-413.74	-361.79	-158.37	-2.25
EBT Excluding Unusual Items	-53.64	-28.73	489.34	126.65	147.38
Gain (Loss) on Sale of Investments	0.43	-0.85	-0.42	-0.07	-0.98
Pretax Income	-53.21	-29.58	488.92	126.58	146.98
Income Tax Expense	1.12	-39.5	23.47	13.35	32.45
Net Income	-53.96	9.92	465.44	113.23	114.53
Net Income to Common	-53.96	9.92	465.44	113.23	114.53
Net Income Growth	-	-97.87%	311.05%	-1.13%	-
Shares Outstanding (Basic)	56	58	57	43	10
Shares Outstanding (Diluted)	56	58	57	43	10
Shares Change (YoY)	-3.12%	1.03%	34.58%	326.57%	-
EPS (Basic)	-0.96	0.17	8.11	2.65	11.45
EPS (Diluted)	-0.96	0.17	8.11	2.65	11.45
EPS Growth	-	-97.89%	205.44%	-76.82%	-
Free Cash Flow	-	379.54	-146.96	338.91	76.6
Free Cash Flow Per Share	-	6.54	-2.56	7.95	7.66
Dividend Per Share	-	0.171	-	1.161	-
Gross Margin	35.00%	23.42%	41.77%	38.22%	39.90%
Operating Margin	17.67%	11.42%	27.26%	24.12%	30.59%
Profit Margin	-3.95%	0.54%	28.27%	12.39%	25.86%
Free Cash Flow Margin	-	20.70%	-8.93%	37.10%	17.29%
EBITDA	242.06	226.62	466.02	234.16	138.85
EBITDA Margin	17.74%	12.36%	28.31%	25.63%	31.34%
D&A For EBITDA	0.87	17.25	17.22	13.8	3.36
EBIT	241.19	209.36	448.8	220.36	135.49
EBIT Margin	17.67%	11.42%	27.26%	24.12%	30.59%
Effective Tax Rate	-	-	4.80%	10.54%	22.08%
Advertising Expenses	-	2.8	2.51	1.06	0.45

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