IST:SEYKM 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	FY 2020
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	Dec '20 Dec 31, 2020
Revenue	175.71	229.5	283.06	212.94	60.19	52.9
Revenue Growth (YoY)	-41.67%	-18.92%	32.93%	253.76%	13.79%	60.09%
Cost of Revenue	128.23	184.98	198.39	115.3	37.79	34.81
Gross Profit	47.48	44.51	84.66	97.64	22.41	18.1
Selling, General & Admin	61.11	61.07	75.08	38.65	13.24	7.67
Other Operating Expenses	11.19	4.39	2.87	3.03	0.87	1.5
Operating Expenses	72.4	65.56	77.85	41.96	14.01	9.34
Operating Income	-24.92	-21.05	6.81	55.68	8.4	8.76
Interest Expense	-12.55	-17.1	-7.23	-5.72	-1.29	-1.36
Interest & Investment Income	84.55	47.99	53.4	80.76	14.28	12.91
Currency Exchange Gain (Loss)	7.02	1.29	8.23	2.49	3.24	0.03
Other Non Operating Income (Expenses)	-62.85	-56.54	-108.13	-62.77	-	-
EBT Excluding Unusual Items	-8.75	-45.41	-46.92	70.44	24.63	20.33
Gain (Loss) on Sale of Investments	-5.27	-5.21	-26.6	-	-0.1	-0.07
Pretax Income	-14.02	-50.62	-73.53	70.44	24.53	20.25
Income Tax Expense	37.56	-16.05	0.26	19.38	0.19	0.06
Net Income	-51.58	-34.57	-73.78	51.05	24.34	20.2
Net Income to Common	-51.58	-34.57	-73.78	51.05	24.34	20.2
Net Income Growth	-	-	-	109.76%	20.51%	320.32%
Shares Outstanding (Basic)	200	200	100	100	100	100
Shares Outstanding (Diluted)	200	200	100	100	180	100
Shares Change (YoY)	14.29%	100.00%	-	-44.41%	79.88%	-
EPS (Basic)	-0.26	-0.17	-0.74	0.51	0.24	0.20
EPS (Diluted)	-0.26	-0.17	-0.74	0.51	0.14	0.20
EPS Growth	-	-	-	277.33%	-33.01%	320.77%
Free Cash Flow	92.82	-24.28	76.26	-33.65	14	-21.9
Free Cash Flow Per Share	0.46	-0.12	0.76	-0.34	0.08	-0.22
Gross Margin	27.02%	19.40%	29.91%	45.85%	37.22%	34.21%
Operating Margin	-14.18%	-9.17%	2.40%	26.15%	13.95%	16.55%
Profit Margin	-29.35%	-15.07%	-26.07%	23.97%	40.43%	38.18%
Free Cash Flow Margin	52.82%	-10.58%	26.94%	-15.80%	23.25%	-41.41%
EBITDA	-11.55	-6.44	20.02	64.02	10.03	9.87
EBITDA Margin	-6.57%	-2.81%	7.07%	30.06%	16.66%	18.66%
D&A For EBITDA	13.37	14.61	13.21	8.34	1.63	1.11
EBIT	-24.92	-21.05	6.81	55.68	8.4	8.76
EBIT Margin	-14.18%	-9.17%	2.40%	26.15%	13.95%	16.55%
Effective Tax Rate	-	-	-	27.52%	0.79%	0.28%
Advertising Expenses	-	0.48	0.12	0.11	0.06	0.06

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