IST:SILVR 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	1,310	1,971	2,857	3,227	977.45	558.87
Revenue Growth (YoY)	-52.65%	-31.03%	-11.45%	230.10%	74.90%	60.64%
Cost of Revenue	1,216	1,777	2,856	3,171	887.72	519.56
Gross Profit	94.04	193.7	0.83	55.78	89.73	39.31
Selling, General & Admin	157.41	94.39	124.98	76.86	28.78	18.34
Research & Development	96.96	65.61	82.87	45.45	6.03	4.23
Other Operating Expenses	-24.27	-64.51	-157.54	-46.34	-7.51	-4.83
Operating Expenses	230.1	95.49	50.32	75.98	27.3	17.74
Operating Income	-136.06	98.21	-49.49	-20.19	62.42	21.57
Interest Expense	-71.4	-59.2	-36.19	-13.12	-6.03	-7.12
Interest & Investment Income	0.9	5.99	2.04	0.14	0.01	2.25
Earnings From Equity Investments	-	-	-	-	-	-0
Currency Exchange Gain (Loss)	-24.14	-41.83	-366.41	-126.21	-69.76	-7.37
Other Non Operating Income (Expenses)	-50.67	129.97	386.78	205.85	-0.29	-0.2
EBT Excluding Unusual Items	-281.38	133.15	-63.26	46.47	-13.65	9.14
Gain (Loss) on Sale of Investments	-	-	-	-	-0.08	-0.01
Pretax Income	-281.38	133.15	-63.26	46.47	-13.72	9.13
Income Tax Expense	-6.53	86.45	-26.72	-107.75	-5.68	-1.8
Earnings From Continuing Operations	-274.85	46.69	-36.54	154.22	-8.04	10.93
Net Income	-274.85	46.69	-36.54	154.22	-8.04	10.93
Net Income to Common	-274.85	46.69	-36.54	154.22	-8.04	10.93
Shares Outstanding (Basic)	350	350	350	350	350	350
Shares Outstanding (Diluted)	350	350	350	350	350	350
Shares Change (YoY)	-	-	-	-	-	2.26%
EPS (Basic)	-0.79	0.13	-0.10	0.44	-0.02	0.03
EPS (Diluted)	-0.79	0.13	-0.10	0.44	-0.02	0.03
Free Cash Flow	-95.82	32.68	50.38	39.91	31.92	19.27
Free Cash Flow Per Share	-0.27	0.09	0.14	0.11	0.09	0.06
Gross Margin	7.18%	9.83%	0.03%	1.73%	9.18%	7.03%
Operating Margin	-10.38%	4.98%	-1.73%	-0.63%	6.39%	3.86%
Profit Margin	-20.97%	2.37%	-1.28%	4.78%	-0.82%	1.96%
Free Cash Flow Margin	-7.31%	1.66%	1.76%	1.24%	3.27%	3.45%
EBITDA	-12.81	161.31	52.02	50.53	75.68	31.89
EBITDA Margin	-0.98%	8.19%	1.82%	1.57%	7.74%	5.71%
D&A For EBITDA	123.25	63.1	101.51	70.72	13.26	10.32
EBIT	-136.06	98.21	-49.49	-20.19	62.42	21.57
EBIT Margin	-10.38%	4.98%	-1.73%	-0.63%	6.39%	3.86%
Effective Tax Rate	-	64.93%	-	-	-	-
Advertising Expenses	-	-	-	0.04	0.03	0.03

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.