IST:TCELL 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	241,471	218,160	154,653	93,487	35,921
Revenue Growth (YoY)	10.69%	41.06%	65.43%	160.26%	23.42%
Cost of Revenue	172,655	164,286	121,987	81,377	25,218
Gross Profit	68,816	53,874	32,666	12,110	10,703
Selling, General & Admin	26,719	23,251	13,052	7,085	2,670
Other Operating Expenses	-26,991	-10,444	-12,999	1,591	484.31
Operating Expenses	-271.78	12,807	53.15	8,676	3,154
Operating Income	69,087	41,068	32,613	3,434	7,549
Interest Expense	-49,434	-33,424	-48,809	-5,475	-1,199
Interest & Investment Income	10,726	5,899	17,014	6,291	1,470
Earnings From Equity Investments	-	-	2,202	522.22	90.09
Currency Exchange Gain (Loss)	-	-	-	-8,016	-5,773
Other Non Operating Income (Expenses)	1,598	7,658	5,511	7,078	2,764
EBT Excluding Unusual Items	31,979	21,200	8,530	3,834	4,901
Merger & Restructuring Charges	-	-	-	-	-5.99
Gain (Loss) on Sale of Investments	-209.39	-141.72	-33.43	-35.5	-
Asset Writedown	-578.91	-177.44	2.06	-391.62	-39.84
Legal Settlements	-	-	-	-156.02	-313.59
Pretax Income	31,190	20,881	8,499	3,251	4,541
Income Tax Expense	13,399	6,369	-6,751	-2,785	-490.18
Earnings From Continuing Operations	17,791	14,512	15,250	6,036	5,031
Earnings From Discontinued Operations	-187.4	16,267	2,844	842.37	-
Net Income to Company	17,604	30,779	18,094	6,879	5,031
Minority Interest in Earnings	-	11.21	31.4	1.58	-0.18
Net Income	17,604	30,790	18,125	6,880	5,031
Net Income to Common	17,604	30,790	18,125	6,880	5,031
Net Income Growth	-42.83%	69.88%	163.43%	36.76%	18.74%
Shares Outstanding (Basic)	2,178	2,181	2,182	2,183	2,183
Shares Outstanding (Diluted)	2,178	2,181	2,182	2,183	2,183
Shares Change (YoY)	-0.12%	-0.05%	-0.05%	-	-
EPS (Basic)	8.08	14.12	8.31	3.15	2.30
EPS (Diluted)	8.08	14.12	8.31	3.15	2.30
EPS Growth	-42.76%	69.96%	163.55%	36.76%	18.79%
Free Cash Flow	68,178	58,003	48,122	30,887	15,603
Free Cash Flow Per Share	31.30	26.59	22.05	14.15	7.15
Dividend Per Share	-	3.636	2.853	1.023	0.572
Dividend Growth	-	27.45%	178.99%	78.89%	-51.36%
Gross Margin	28.50%	24.70%	21.12%	12.95%	29.80%
Operating Margin	28.61%	18.82%	21.09%	3.67%	21.02%
Profit Margin	7.29%	14.11%	11.72%	7.36%	14.01%
Free Cash Flow Margin	28.23%	26.59%	31.12%	33.04%	43.44%
EBITDA	101,462	75,477	56,434	23,238	11,205
EBITDA Margin	42.02%	34.60%	36.49%	24.86%	31.20%
D&A For EBITDA	32,374	34,410	23,822	19,804	3,657
EBIT	69,087	41,068	32,613	3,434	7,549
EBIT Margin	28.61%	18.82%	21.09%	3.67%	21.02%
Effective Tax Rate	42.96%	30.50%	-	-	-
Revenue as Reported	241,471	218,160	154,653	93,487	35,921

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