IST:KIMMR 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	13,984	12,341	8,940	4,749	1,299
Revenue Growth (YoY)	13.31%	38.04%	88.25%	265.64%	-
Cost of Revenue	10,673	9,557	6,777	3,686	951.7
Gross Profit	3,311	2,784	2,163	1,063	347.11
Selling, General & Admin	2,793	2,574	1,486	887.38	227.57
Other Operating Expenses	403.61	315.3	450.02	267.18	82.2
Operating Expenses	3,196	2,890	1,936	1,155	309.78
Operating Income	114.3	-105.83	226.61	-91.76	37.33
Interest Expense	-303.85	-273.2	-151.76	-73.07	-45.64
Interest & Investment Income	227.37	377.54	311.63	126.34	26.45
Currency Exchange Gain (Loss)	0.34	3.73	65.75	7.98	-0.2
Other Non Operating Income (Expenses)	710.24	688.11	146.86	-304.04	8.81
EBT Excluding Unusual Items	748.4	690.35	599.1	-334.55	26.75
Gain (Loss) on Sale of Investments	-	-1.87	-	-	-
Legal Settlements	1.06	1.14	-2.16	-	0.57
Pretax Income	749.46	689.62	596.94	-334.55	27.32
Income Tax Expense	98.65	230.21	83.14	35.25	6.91
Net Income	650.81	459.42	513.79	-369.8	20.41
Net Income to Common	650.81	459.42	513.79	-369.8	20.41
Net Income Growth	41.66%	-10.58%	-	-	-
Shares Outstanding (Basic)	240	240	240	240	193
Shares Outstanding (Diluted)	240	240	240	240	193
Shares Change (YoY)	-	-	-	24.48%	-
EPS (Basic)	2.71	1.91	2.14	-1.54	0.11
EPS (Diluted)	2.71	1.91	2.14	-1.54	0.11
EPS Growth	41.66%	-10.58%	-	-	-
Free Cash Flow	897.37	980.53	411.38	-87.17	-39.44
Free Cash Flow Per Share	3.74	4.09	1.71	-0.36	-0.20
Gross Margin	23.67%	22.56%	24.19%	22.38%	26.72%
Operating Margin	0.82%	-0.86%	2.54%	-1.93%	2.87%
Profit Margin	4.65%	3.72%	5.75%	-7.79%	1.57%
Free Cash Flow Margin	6.42%	7.95%	4.60%	-1.84%	-3.04%
EBITDA	252.83	59.33	361.03	11.54	60.31
EBITDA Margin	1.81%	0.48%	4.04%	0.24%	4.64%
D&A For EBITDA	138.53	165.16	134.41	103.3	22.98
EBIT	114.3	-105.83	226.61	-91.76	37.33
EBIT Margin	0.82%	-0.86%	2.54%	-1.93%	2.87%
Effective Tax Rate	13.16%	33.38%	13.93%	-	25.30%

Source: S&P Capital IQ. Standard template. Financial Sources.