IST:ZEDUR 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	129.38	183.13	140.16	144.12	15.28
Revenue Growth (YoY)	-29.35%	30.66%	-2.75%	843.10%	-69.84%
Cost of Revenue	125.35	155.05	108.22	98.01	6.87
Gross Profit	4.03	28.08	31.94	46.11	8.41
Selling, General & Admin	24.01	24.93	14.24	12.62	4.14
Other Operating Expenses	15.67	0.08	4.77	3.78	7.39
Operating Expenses	39.67	25.01	19.02	16.4	11.53
Operating Income	-35.64	3.08	12.92	29.71	-3.12
Interest Expense	-99.12	-70.86	-22.81	-75.11	-1.57
Interest & Investment Income	1.76	6.21	38.19	31.4	66.32
Currency Exchange Gain (Loss)	20.33	-6.97	-28.84	-10.1	9.8
Other Non Operating Income (Expenses)	140.53	200.23	353.09	181.08	-47.53
EBT Excluding Unusual Items	27.87	131.68	352.55	156.98	23.9
Gain (Loss) on Sale of Investments	-0	-2.53	-	-2.93	-5.2
Gain (Loss) on Sale of Assets	-	-	-	-	247.15
Legal Settlements	-	-	-0.05	-	-
Pretax Income	27.87	129.16	352.5	155.35	265.85
Income Tax Expense	6.54	26.62	68.8	-35.96	-6.01
Earnings From Continuing Operations	21.33	102.53	283.69	191.31	271.86
Minority Interest in Earnings	-0.6	-1.47	-2.24	0.05	-0.34
Net Income	20.73	101.06	281.45	191.36	271.52
Net Income to Common	20.73	101.06	281.45	191.36	271.52
Net Income Growth	-79.49%	-64.09%	47.08%	-29.52%	-
Shares Outstanding (Basic)	175	175	175	175	175
Shares Outstanding (Diluted)	175	175	175	175	175
EPS (Basic)	0.12	0.58	1.61	1.10	1.55
EPS (Diluted)	0.12	0.58	1.61	1.10	1.55
EPS Growth	-79.49%	-64.09%	47.08%	-29.52%	-
Free Cash Flow	-74.32	89.82	38.96	-60.93	-323.39
Free Cash Flow Per Share	-0.42	0.51	0.22	-0.35	-1.85
Gross Margin	3.12%	15.34%	22.79%	31.99%	55.06%
Operating Margin	-27.54%	1.68%	9.22%	20.62%	-20.42%
Profit Margin	16.02%	55.18%	200.81%	132.78%	1776.76%
Free Cash Flow Margin	-57.44%	49.04%	27.80%	-42.28%	-2116.21%
EBITDA	27.48	66.96	74.86	67.65	9.7
EBITDA Margin	21.24%	36.56%	53.41%	46.94%	63.48%
D&A For EBITDA	63.12	63.88	61.93	37.94	12.82
EBIT	-35.64	3.08	12.92	29.71	-3.12
EBIT Margin	-27.54%	1.68%	9.22%	20.62%	-20.42%
Effective Tax Rate	23.47%	20.61%	19.52%	-	-
Advertising Expenses	-	-	-	-	0

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