IST:ZEDUR 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	FY 2020
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	Dec '20 Dec 31, 2020
Revenue	91.08	139.91	140.16	144.12	15.28	50.66
Revenue Growth (YoY)	-49.77%	-0.18%	-2.75%	843.10%	-69.84%	-49.26%
Cost of Revenue	99.42	118.45	108.22	98.01	6.87	37.73
Gross Profit	-8.34	21.46	31.94	46.11	8.41	12.93
Selling, General & Admin	17.09	19.04	14.24	12.62	4.14	5.42
Other Operating Expenses	-8.44	0.06	4.77	3.78	7.39	0.05
Operating Expenses	8.65	19.11	19.02	16.4	11.53	5.47
Operating Income	-16.99	2.35	12.92	29.71	-3.12	7.46
Interest Expense	-75.17	-54.14	-22.81	-75.11	-1.57	-1.8
Interest & Investment Income	5.06	4.74	38.19	31.4	66.32	0.11
Currency Exchange Gain (Loss)	1.12	-5.32	-28.84	-10.1	9.8	-46.78
Other Non Operating Income (Expenses)	296.19	152.97	353.09	181.08	-47.53	-3.6
EBT Excluding Unusual Items	210.22	100.6	352.55	156.98	23.9	-44.61
Gain (Loss) on Sale of Investments	0.76	-1.93	-	-2.93	-5.2	-
Gain (Loss) on Sale of Assets	-	-	-	-	247.15	1.38
Legal Settlements	-	-	-0.05	-	-	-
Pretax Income	210.97	98.67	352.5	155.35	265.85	-43.23
Income Tax Expense	213.95	20.34	68.8	-35.96	-6.01	2.89
Earnings From Continuing Operations	-2.98	78.33	283.69	191.31	271.86	-46.12
Minority Interest in Earnings	-1.33	-1.12	-2.24	0.05	-0.34	-0.02
Net Income	-4.31	77.21	281.45	191.36	271.52	-46.13
Net Income to Common	-4.31	77.21	281.45	191.36	271.52	-46.13
Net Income Growth	-	-72.57%	47.08%	-29.52%	-	-
Shares Outstanding (Basic)	175	175	175	175	175	175
Shares Outstanding (Diluted)	175	175	175	175	175	175
EPS (Basic)	-0.02	0.44	1.61	1.10	1.55	-0.26
EPS (Diluted)	-0.02	0.44	1.61	1.10	1.55	-0.26
EPS Growth	-	-72.57%	47.08%	-29.52%	-	-
Free Cash Flow	34.16	68.62	38.96	-60.93	-323.39	1.48
Free Cash Flow Per Share	0.20	0.39	0.22	-0.35	-1.85	0.01
Gross Margin	-9.15%	15.34%	22.79%	31.99%	55.06%	25.53%
Operating Margin	-18.65%	1.68%	9.22%	20.62%	-20.42%	14.73%
Profit Margin	-4.73%	55.18%	200.81%	132.78%	1776.76%	-91.06%
Free Cash Flow Margin	37.51%	49.04%	27.80%	-42.28%	-2116.21%	2.91%
EBITDA	31.7	51.16	74.86	67.65	9.7	8.06
EBITDA Margin	34.81%	36.56%	53.41%	46.94%	63.48%	15.90%
D&A For EBITDA	48.69	48.81	61.93	37.94	12.82	0.59
EBIT	-16.99	2.35	12.92	29.71	-3.12	7.46
EBIT Margin	-18.65%	1.68%	9.22%	20.62%	-20.42%	14.73%
Effective Tax Rate	101.41%	20.61%	19.52%	-	-	-
Advertising Expenses	-	-	-	-	0	1.01

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