IST:SEYKM Income Statement

Financials in millions TRY. Fiscal year is January - December.

Millions TRY. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '26 Mar 31, 2026	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	250.62	242.21	300.39	283.06	212.94	60.19
Revenue Growth (YoY)	10.11%	-19.37%	6.13%	32.93%	253.76%	13.79%
Cost of Revenue	176.45	170.3	242.13	198.39	115.3	37.79
Gross Profit	74.16	71.91	58.26	84.66	97.64	22.41
Selling, General & Admin	81.21	79.55	78.97	75.08	38.65	13.24
Other Operating Expenses	7.16	12.32	6.71	2.87	3.03	0.87
Operating Expenses	89.19	91.97	85.82	77.85	41.96	14.01
Operating Income	-15.03	-20.06	-27.55	6.81	55.68	8.4
Interest Expense	-8.57	-8.44	-22.39	-7.23	-5.72	-1.29
Interest & Investment Income	187.65	99.49	62.81	53.4	80.76	14.28
Currency Exchange Gain (Loss)	2.2	2.2	1.69	8.23	2.49	3.24
Other Non Operating Income (Expenses)	-73.14	-79.42	-144.24	-108.13	-62.77	-
EBT Excluding Unusual Items	93.12	-6.22	-129.67	-46.92	70.44	24.63
Gain (Loss) on Sale of Investments	-85.9	-0.34	-6.81	-26.6	-	-0.1
Pretax Income	7.23	-6.57	-136.49	-73.53	70.44	24.53
Income Tax Expense	-0.73	32.91	-21	0.26	19.38	0.19
Net Income	7.95	-39.47	-115.48	-73.78	51.05	24.34
Net Income to Common	7.95	-39.47	-115.48	-73.78	51.05	24.34
Net Income Growth	-	-	-	-	109.76%	20.51%
Shares Outstanding (Basic)	-	200	200	100	100	100
Shares Outstanding (Diluted)	-	200	200	100	100	180
Shares Change (YoY)	-	-	100.00%	-	-44.41%	79.88%
EPS (Basic)	-	-0.20	-0.58	-0.74	0.51	0.24
EPS (Diluted)	-	-0.20	-0.58	-0.74	0.51	0.14
EPS Growth	-	-	-	-	277.33%	-33.01%
Free Cash Flow	65.68	73.99	-102.02	76.26	-33.65	14
Free Cash Flow Per Share	-	0.37	-0.51	0.76	-0.34	0.08
Gross Margin	29.59%	29.69%	19.40%	29.91%	45.85%	37.22%
Operating Margin	-6.00%	-8.28%	-9.17%	2.40%	26.15%	13.95%
Profit Margin	3.17%	-16.30%	-38.44%	-26.07%	23.97%	40.43%
Free Cash Flow Margin	26.21%	30.55%	-33.96%	26.94%	-15.80%	23.25%
EBITDA	4.86	-0.44	-8.43	20.02	64.02	10.03
EBITDA Margin	1.94%	-0.18%	-2.81%	7.07%	30.06%	16.66%
D&A For EBITDA	19.88	19.62	19.12	13.21	8.34	1.63
EBIT	-15.03	-20.06	-27.55	6.81	55.68	8.4
EBIT Margin	-6.00%	-8.28%	-9.17%	2.40%	26.15%	13.95%
Effective Tax Rate	-	-	-	-	27.52%	0.79%
Advertising Expenses	-	0.34	0.63	0.12	0.11	0.06

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