IST:KOPOL Income Statement

Financials in millions TRY. Fiscal year is January - December.

Millions TRY. Fiscal year is Jan - Dec.

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	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	4,867	3,603	2,907	1,331	616.1
Revenue Growth (YoY)	35.09%	23.91%	118.47%	116.00%	-
Cost of Revenue	4,060	2,942	2,344	1,082	558.53
Gross Profit	806.88	660.24	562.91	248.3	57.57
Selling, General & Admin	86.37	46.24	26.6	10.94	6.08
Other Operating Expenses	46.91	-24.04	15.14	11.28	14.25
Operating Expenses	133.28	22.19	41.74	22.21	20.32
Operating Income	673.6	638.05	521.17	226.09	37.24
Interest Expense	-146.8	-111.87	-64.18	-11.39	-12.13
Interest & Investment Income	44.35	66.76	3.94	0.21	0.15
Currency Exchange Gain (Loss)	-132.52	-6.48	-29.36	-20.55	-13.85
Other Non Operating Income (Expenses)	-89.54	-48.82	-0.22	-0.04	-0.09
EBT Excluding Unusual Items	349.09	537.64	431.36	194.32	11.32
Gain (Loss) on Sale of Investments	-	-	-3.92	-1.67	-0.5
Legal Settlements	-	-	-0.81	-	-
Pretax Income	349.09	537.64	426.63	192.65	10.82
Income Tax Expense	-46.03	195.54	-18.51	43.07	1.07
Net Income	395.12	342.1	445.14	149.58	9.75
Net Income to Common	395.12	342.1	445.14	149.58	9.75
Net Income Growth	15.50%	-23.15%	197.60%	1434.29%	-
Shares Outstanding (Basic)	1,297	1,297	473	60	60
Shares Outstanding (Diluted)	1,297	1,297	473	60	60
Shares Change (YoY)	-	174.05%	688.76%	-	-
EPS (Basic)	0.30	0.26	0.94	2.49	0.16
EPS (Diluted)	0.30	0.26	0.94	2.49	0.16
EPS Growth	15.50%	-71.96%	-62.27%	1434.29%	-
Free Cash Flow	94.48	212.37	-881.73	44.36	145.46
Free Cash Flow Per Share	0.07	0.16	-1.86	0.74	2.42
Gross Margin	16.58%	18.33%	19.36%	18.66%	9.34%
Operating Margin	13.84%	17.71%	17.93%	16.99%	6.04%
Profit Margin	8.12%	9.50%	15.31%	11.24%	1.58%
Free Cash Flow Margin	1.94%	5.90%	-30.33%	3.33%	23.61%
EBITDA	777.81	709.06	565.06	249.34	55.5
EBITDA Margin	15.98%	19.68%	19.44%	18.74%	9.01%
D&A For EBITDA	104.22	71.01	43.89	23.25	18.26
EBIT	673.6	638.05	521.17	226.09	37.24
EBIT Margin	13.84%	17.71%	17.93%	16.99%	6.04%
Effective Tax Rate	-	36.37%	-	22.36%	9.90%
Advertising Expenses	-	-	0.46	0.02	0.01

Updated Mar 3, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.