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	Mar '25 Mar 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Revenue	4,496	4,358	3,615	1,757	359.86
Revenue Growth (YoY)	14.83%	20.57%	105.72%	388.26%	-
Cost of Revenue	2,176	2,036	1,741	828.7	144.84
Gross Profit	2,319	2,322	1,873	928.36	215.02
Selling, General & Admin	1,833	1,782	1,514	750.23	145.28
Other Operating Expenses	6.14	-2.19	18.47	3.31	-0.16
Operating Expenses	1,839	1,780	1,532	753.54	145.13
Operating Income	480.62	541.78	341.49	174.82	69.9
Interest Expense	-391.6	-330.54	-145.92	-68.33	-21.65
Interest & Investment Income	88.19	90.17	56.29	26.41	3.63
Currency Exchange Gain (Loss)	19.81	19.43	45.67	22.68	4.64
Other Non Operating Income (Expenses)	12.68	17.24	184.87	132.73	-5.9
EBT Excluding Unusual Items	209.71	338.09	482.4	288.31	50.61
Legal Settlements	-0.3	-	-	-1.25	-0.15
Other Unusual Items	-	-	-	-	5.34
Pretax Income	208.42	338.09	482.4	287.05	55.8
Income Tax Expense	117.24	105.77	205.82	62.83	12.88
Net Income	91.17	232.32	276.58	224.23	42.92
Net Income to Common	91.17	232.32	276.58	224.23	42.92
Net Income Growth	-66.35%	-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)	20.81%	53.68%	-16.57%	90.21%	-
EPS (Basic)	0.16	0.41	0.76	0.51	0.19
EPS (Diluted)	0.16	0.41	0.76	0.51	0.19
EPS Growth	-72.15%	-45.34%	47.84%	174.64%	-
Free Cash Flow	254.37	144.4	306.63	168.5	25.64
Free Cash Flow Per Share	0.45	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	51.59%	53.27%	51.83%	52.84%	59.75%
Operating Margin	10.69%	12.43%	9.45%	9.95%	19.42%
Profit Margin	2.03%	5.33%	7.65%	12.76%	11.93%
Free Cash Flow Margin	5.66%	3.31%	8.48%	9.59%	7.12%
EBITDA	597.47	659.1	436.63	220.46	77.56
EBITDA Margin	13.29%	15.12%	12.08%	12.55%	21.55%
D&A For EBITDA	116.85	117.32	95.14	45.64	7.67
EBIT	480.62	541.78	341.49	174.82	69.9
EBIT Margin	10.69%	12.43%	9.45%	9.95%	19.42%
Effective Tax Rate	56.25%	31.29%	42.67%	21.89%	23.08%
Advertising Expenses	-	103.08	94.8	-	-

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