IST:SUWEN Income Statement

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

Millions TRY. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	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	5,954	5,704	3,615	1,757	359.86
Revenue Growth (YoY)	4.38%	57.82%	105.72%	388.26%	-
Cost of Revenue	2,904	2,666	1,741	828.7	144.84
Gross Profit	3,050	3,039	1,873	928.36	215.02
Selling, General & Admin	2,483	2,333	1,514	750.23	145.28
Other Operating Expenses	-12.34	6.75	18.47	3.31	-0.16
Operating Expenses	2,471	2,339	1,532	753.54	145.13
Operating Income	579.6	699.54	341.49	174.82	69.9
Interest Expense	-590.68	-432.64	-145.92	-68.33	-21.65
Interest & Investment Income	81.69	118.03	56.29	26.41	3.63
Currency Exchange Gain (Loss)	36.99	26.54	45.67	22.68	4.64
Other Non Operating Income (Expenses)	87.04	22.56	184.87	132.73	-5.9
EBT Excluding Unusual Items	194.63	434.02	482.4	288.31	50.61
Legal Settlements	-1.83	-	-	-1.25	-0.15
Other Unusual Items	-	-	-	-	5.34
Pretax Income	196.07	442.53	482.4	287.05	55.8
Income Tax Expense	84.98	138.44	205.82	62.83	12.88
Net Income	111.09	304.09	276.58	224.23	42.92
Net Income to Common	111.09	304.09	276.58	224.23	42.92
Net Income Growth	-63.47%	9.95%	23.35%	422.39%	-
Shares Outstanding (Basic)	560	560	364	437	230
Shares Outstanding (Diluted)	560	560	364	437	230
Shares Change (YoY)	-	53.68%	-16.57%	90.21%	-
EPS (Basic)	0.20	0.54	0.76	0.51	0.19
EPS (Diluted)	0.20	0.54	0.76	0.51	0.19
EPS Growth	-63.47%	-28.46%	47.84%	174.64%	-
Free Cash Flow	461.93	267.82	306.63	168.5	25.64
Free Cash Flow Per Share	0.82	0.48	0.84	0.39	0.11
Dividend Per Share	-	0.125	0.100	0.050	-
Dividend Growth	-	25.00%	100.00%	-	-
Gross Margin	51.23%	53.27%	51.83%	52.84%	59.75%
Operating Margin	9.73%	12.26%	9.45%	9.95%	19.42%
Profit Margin	1.87%	5.33%	7.65%	12.76%	11.93%
Free Cash Flow Margin	7.76%	4.70%	8.48%	9.59%	7.12%
EBITDA	785.65	853.1	436.63	220.46	77.56
EBITDA Margin	13.20%	14.95%	12.08%	12.55%	21.55%
D&A For EBITDA	206.05	153.56	95.14	45.64	7.67
EBIT	579.6	699.54	341.49	174.82	69.9
EBIT Margin	9.73%	12.26%	9.45%	9.95%	19.42%
Effective Tax Rate	43.34%	31.29%	42.67%	21.89%	23.08%
Advertising Expenses	161.86	132.47	94.8	-	-

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