IST:SEGMN 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	2,890	2,421	2,083	1,481	1,180
Revenue Growth (YoY)	19.37%	16.21%	40.72%	25.46%	-
Cost of Revenue	2,191	1,916	1,334	1,038	953.1
Gross Profit	698.75	505.08	749.14	442.32	227.04
Selling, General & Admin	369.01	170.57	83.11	60.09	54.64
Other Operating Expenses	-0.77	6.9	31.57	9.45	-0.61
Operating Expenses	368.25	177.47	114.67	69.55	54.03
Operating Income	330.5	327.61	634.46	372.78	173.01
Interest Expense	-40.37	-80.82	-7.28	-1.48	-1.01
Interest & Investment Income	263.65	356.17	30.04	9.6	10
Currency Exchange Gain (Loss)	17.94	1.48	1.88	14.64	61.23
Other Non Operating Income (Expenses)	-401.07	-459.23	-616.25	-298.53	-159.22
EBT Excluding Unusual Items	170.65	145.2	42.86	97	84.01
Gain (Loss) on Sale of Investments	-4.56	-1.96	-	-	-
Legal Settlements	-2.37	-1.36	-0.26	-0.13	-0.16
Pretax Income	164.49	142.06	43.43	96.88	83.96
Income Tax Expense	-138.39	-85.98	23.96	91.09	67.38
Earnings From Continuing Operations	302.88	228.04	19.47	5.79	16.58
Minority Interest in Earnings	-17.26	-	-	-	-
Net Income	285.62	228.04	19.47	5.79	16.58
Net Income to Common	285.62	228.04	19.47	5.79	16.58
Net Income Growth	25.25%	1071.47%	236.45%	-65.11%	-
Shares Outstanding (Basic)	179	179	144	-	-
Shares Outstanding (Diluted)	179	179	144	-	-
Shares Change (YoY)	-	24.31%	-	-	-
EPS (Basic)	1.60	1.27	0.14	-	-
EPS (Diluted)	1.60	1.27	0.14	-	-
EPS Growth	25.25%	842.42%	-	-	-
Free Cash Flow	-567.97	-504.18	-6.18	-35.44	-13.11
Free Cash Flow Per Share	-3.17	-2.82	-0.04	-	-
Dividend Per Share	-	0.613	-	-	-
Gross Margin	24.18%	20.86%	35.96%	29.87%	19.24%
Operating Margin	11.43%	13.53%	30.45%	25.18%	14.66%
Profit Margin	9.88%	9.42%	0.93%	0.39%	1.41%
Free Cash Flow Margin	-19.65%	-20.82%	-0.30%	-2.39%	-1.11%
EBITDA	399.87	374.94	660.99	395.63	199.38
EBITDA Margin	13.84%	15.49%	31.72%	26.72%	16.89%
D&A For EBITDA	69.37	47.33	26.53	22.85	26.37
EBIT	330.5	327.61	634.46	372.78	173.01
EBIT Margin	11.43%	13.53%	30.45%	25.18%	14.66%
Effective Tax Rate	-	-	55.17%	94.03%	80.25%
Advertising Expenses	31.8	29.53	4.06	-	-

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