IST:LMKDC 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
Period Ending	Sep '25 Sep 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022
Revenue	6,453	6,213	5,739	2,230
Revenue Growth (YoY)	-15.40%	8.25%	157.34%	-
Cost of Revenue	3,776	3,527	3,445	1,695
Gross Profit	2,678	2,686	2,294	534.93
Selling, General & Admin	377.24	291.53	271.14	68.78
Other Operating Expenses	-64.86	-32.65	-19.59	-4.3
Operating Expenses	312.38	258.88	251.55	64.48
Operating Income	2,365	2,427	2,043	470.45
Interest & Investment Income	308.74	144.71	4.3	0.05
Currency Exchange Gain (Loss)	115.65	-40.14	113.54	142.61
Other Non Operating Income (Expenses)	-472.13	-395.35	-113.94	38.21
EBT Excluding Unusual Items	2,306	2,136	2,047	651.32
Legal Settlements	-1.44	-9.49	-2.03	-1.11
Pretax Income	2,308	2,127	2,045	650.21
Income Tax Expense	741.18	-34.4	-133.14	-2.26
Net Income	1,567	2,161	2,178	652.47
Net Income to Common	1,567	2,161	2,178	652.47
Net Income Growth	-46.30%	-0.77%	233.75%	-
Shares Outstanding (Basic)	516	488	386	386
Shares Outstanding (Diluted)	516	488	386	386
Shares Change (YoY)	13.32%	26.40%	-	-
EPS (Basic)	3.04	4.43	5.64	1.69
EPS (Diluted)	3.04	4.43	5.64	1.69
EPS Growth	-52.61%	-21.49%	233.75%	-
Free Cash Flow	1,442	2,424	1,960	94.78
Free Cash Flow Per Share	2.79	4.97	5.08	0.24
Dividend Per Share	1.000	1.000	-	-
Gross Margin	41.49%	43.23%	39.97%	23.99%
Operating Margin	36.65%	39.06%	35.59%	21.09%
Profit Margin	24.28%	34.78%	37.94%	29.26%
Free Cash Flow Margin	22.35%	39.02%	34.16%	4.25%
EBITDA	2,634	2,649	2,261	545.07
EBITDA Margin	40.82%	42.64%	39.39%	24.44%
D&A For EBITDA	269.15	222.35	217.9	74.62
EBIT	2,365	2,427	2,043	470.45
EBIT Margin	36.65%	39.06%	35.59%	21.09%

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