Alcatel Lucent Teletas Telekomunikasyon AS
IST:ALCTL.E
Income Statement
Earnings Waterfall
Alcatel Lucent Teletas Telekomunikasyon AS
Income Statement
Alcatel Lucent Teletas Telekomunikasyon AS
| Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||
| Interest Expense |
7
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
3
|
0
|
0
|
6
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
1 143
N/A
|
1 308
+14%
|
1 334
+2%
|
1 263
-5%
|
1 309
+4%
|
1 325
+1%
|
1 445
+9%
|
1 739
+20%
|
2 281
+31%
|
2 477
+9%
|
2 107
-15%
|
2 557
+21%
|
2 263
-12%
|
3 227
+43%
|
3 869
+20%
|
4 541
+17%
|
4 740
+4%
|
4 980
+5%
|
5 112
+3%
|
|
| Gross Profit | ||||||||||||||||||||
| Cost of Revenue |
(988)
|
(1 154)
|
(1 218)
|
(1 148)
|
(1 263)
|
(1 257)
|
(1 305)
|
(1 451)
|
(1 724)
|
(1 908)
|
(1 735)
|
(2 344)
|
(2 055)
|
(2 892)
|
(3 381)
|
(3 978)
|
(4 148)
|
(4 357)
|
(4 602)
|
|
| Gross Profit |
155
N/A
|
153
-1%
|
116
-24%
|
115
-1%
|
46
-60%
|
68
+47%
|
140
+106%
|
287
+106%
|
557
+94%
|
569
+2%
|
372
-35%
|
213
-43%
|
207
-3%
|
335
+62%
|
488
+46%
|
563
+15%
|
593
+5%
|
622
+5%
|
511
-18%
|
|
| Operating Income | ||||||||||||||||||||
| Operating Expenses |
(49)
|
(128)
|
(80)
|
(74)
|
18
|
12
|
(24)
|
17
|
(127)
|
(3)
|
40
|
(123)
|
(25)
|
(45)
|
(146)
|
(275)
|
(324)
|
(546)
|
(609)
|
|
| Selling, General & Administrative |
(29)
|
(25)
|
(26)
|
(26)
|
(35)
|
(56)
|
(58)
|
(73)
|
(60)
|
(82)
|
(73)
|
(101)
|
(91)
|
(115)
|
(121)
|
(234)
|
(280)
|
(350)
|
(417)
|
|
| Research & Development |
(18)
|
(14)
|
(17)
|
(21)
|
(27)
|
(38)
|
(49)
|
(48)
|
(15)
|
(37)
|
(9)
|
(23)
|
(4)
|
(4)
|
(4)
|
0
|
0
|
0
|
0
|
|
| Depreciation & Amortization |
(8)
|
0
|
0
|
(5)
|
(8)
|
0
|
0
|
0
|
(21)
|
0
|
0
|
(18)
|
0
|
0
|
0
|
(20)
|
0
|
0
|
0
|
|
| Other Operating Expenses |
6
|
(89)
|
(37)
|
(22)
|
88
|
106
|
84
|
138
|
(31)
|
116
|
122
|
19
|
70
|
74
|
(21)
|
(21)
|
(44)
|
(196)
|
(192)
|
|
| Operating Income |
106
N/A
|
26
-76%
|
37
+43%
|
41
+11%
|
65
+59%
|
80
+23%
|
116
+46%
|
304
+162%
|
430
+42%
|
566
+32%
|
412
-27%
|
90
-78%
|
182
+102%
|
290
+59%
|
342
+18%
|
288
-16%
|
269
-7%
|
76
-72%
|
(98)
N/A
|
|
| Pre-Tax Income | ||||||||||||||||||||
| Interest Income Expense |
(66)
|
8
|
4
|
(4)
|
10
|
9
|
(4)
|
(4)
|
(42)
|
(31)
|
(19)
|
115
|
(54)
|
(48)
|
(47)
|
26
|
42
|
4
|
(13)
|
|
| Pre-Tax Income |
40
N/A
|
34
-17%
|
40
+19%
|
37
-8%
|
74
+102%
|
88
+19%
|
112
+27%
|
301
+169%
|
388
+29%
|
536
+38%
|
393
-27%
|
205
-48%
|
127
-38%
|
242
+90%
|
296
+22%
|
314
+6%
|
311
-1%
|
80
-74%
|
(112)
N/A
|
|
| Net Income | ||||||||||||||||||||
| Tax Provision |
(20)
|
(34)
|
(12)
|
19
|
(22)
|
4
|
(56)
|
(119)
|
(152)
|
(236)
|
(182)
|
(348)
|
(239)
|
(262)
|
(257)
|
(57)
|
(47)
|
(106)
|
(39)
|
|
| Income from Continuing Operations |
20
|
0
|
28
|
56
|
52
|
92
|
56
|
181
|
236
|
300
|
212
|
(143)
|
(111)
|
(20)
|
39
|
256
|
263
|
(26)
|
(151)
|
|
| Net Income (Common) |
20
N/A
|
0
-100%
|
28
+30 828%
|
56
+96%
|
52
-7%
|
92
+79%
|
56
-39%
|
181
+221%
|
236
+30%
|
300
+27%
|
212
-29%
|
(143)
N/A
|
(111)
+22%
|
(20)
+82%
|
39
N/A
|
256
+563%
|
263
+3%
|
(26)
N/A
|
(151)
-487%
|
|
| EPS (Diluted) |
0.53
N/A
|
0
N/A
|
0.74
N/A
|
1.44
+95%
|
1.34
-7%
|
2.39
+78%
|
1.46
-39%
|
4.68
+221%
|
6.1
+30%
|
7.74
+27%
|
5.47
-29%
|
-3.71
N/A
|
-2.87
+23%
|
-0.52
+82%
|
1
N/A
|
6.63
+563%
|
6.81
+3%
|
-0.66
N/A
|
-3.91
-492%
|
|