IST:SUWEN 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	4,629	4,358	3,615	1,757	359.86
Revenue Growth (YoY)	-10.51%	20.57%	105.72%	388.26%	-
Cost of Revenue	2,256	2,036	1,741	828.7	144.84
Gross Profit	2,373	2,322	1,873	928.36	215.02
Selling, General & Admin	1,916	1,782	1,514	750.23	145.28
Other Operating Expenses	16.32	-2.19	18.47	3.31	-0.16
Operating Expenses	1,933	1,780	1,532	753.54	145.13
Operating Income	440.39	541.78	341.49	174.82	69.9
Interest Expense	-505.07	-330.54	-145.92	-68.33	-21.65
Interest & Investment Income	64.08	90.17	56.29	26.41	3.63
Currency Exchange Gain (Loss)	24.42	19.43	45.67	22.68	4.64
Other Non Operating Income (Expenses)	150.49	17.24	184.87	132.73	-5.9
EBT Excluding Unusual Items	174.32	338.09	482.4	288.31	50.61
Legal Settlements	-0.61	-	-	-1.25	-0.15
Other Unusual Items	-	-	-	-	5.34
Pretax Income	171.25	338.09	482.4	287.05	55.8
Income Tax Expense	90.72	105.77	205.82	62.83	12.88
Net Income	80.53	232.32	276.58	224.23	42.92
Net Income to Common	80.53	232.32	276.58	224.23	42.92
Net Income Growth	-75.65%	-16.00%	23.35%	422.39%	-
Shares Outstanding (Basic)	560	560	364	437	230
Shares Outstanding (Diluted)	560	560	364	437	230
Shares Change (YoY)	-0.22%	53.68%	-16.57%	90.21%	-
EPS (Basic)	0.14	0.41	0.76	0.51	0.19
EPS (Diluted)	0.14	0.41	0.76	0.51	0.19
EPS Growth	-75.59%	-45.34%	47.84%	174.64%	-
Free Cash Flow	536.32	144.4	306.63	168.5	25.64
Free Cash Flow Per Share	0.96	0.26	0.84	0.39	0.11
Dividend Per Share	0.125	0.125	0.100	0.050	-
Dividend Growth	25.00%	25.00%	100.00%	-	-
Gross Margin	51.26%	53.27%	51.83%	52.84%	59.75%
Operating Margin	9.51%	12.43%	9.45%	9.95%	19.42%
Profit Margin	1.74%	5.33%	7.65%	12.76%	11.93%
Free Cash Flow Margin	11.58%	3.31%	8.48%	9.59%	7.12%
EBITDA	574.61	659.1	436.63	220.46	77.56
EBITDA Margin	12.41%	15.12%	12.08%	12.55%	21.55%
D&A For EBITDA	134.22	117.32	95.14	45.64	7.67
EBIT	440.39	541.78	341.49	174.82	69.9
EBIT Margin	9.51%	12.43%	9.45%	9.95%	19.42%
Effective Tax Rate	52.98%	31.29%	42.67%	21.89%	23.08%
Advertising Expenses	-	103.08	94.8	-	-

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