Aydem Yenilenebilir Enerji AS
IST:AYDEM.E
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Aydem Yenilenebilir Enerji AS
IST:AYDEM.E
|
TR |
|
Toabo Corp
TSE:3204
|
JP |
Income Statement
Earnings Waterfall
Aydem Yenilenebilir Enerji AS
Income Statement
Aydem Yenilenebilir Enerji AS
| Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||
| Interest Expense |
390
|
2
|
2
|
4
|
488
|
6
|
7
|
0
|
1 758
|
0
|
0
|
0
|
2 558
|
1 517
|
0
|
0
|
2 198
|
1 023
|
1 582
|
0
|
0
|
|
| Revenue |
1 340
N/A
|
1 245
-7%
|
1 141
-8%
|
1 129
-1%
|
1 241
+10%
|
1 832
+48%
|
2 645
+44%
|
3 336
+26%
|
7 566
+127%
|
8 266
+9%
|
10 168
+23%
|
11 350
+12%
|
9 181
-19%
|
9 486
+3%
|
8 354
-12%
|
7 518
-10%
|
6 584
-12%
|
8 218
+25%
|
8 409
+2%
|
10 436
+24%
|
12 920
+24%
|
|
| Gross Profit | ||||||||||||||||||||||
| Cost of Revenue |
(576)
|
(603)
|
(633)
|
(659)
|
(726)
|
(873)
|
(1 091)
|
(1 244)
|
(3 377)
|
(4 203)
|
(5 271)
|
(6 245)
|
(5 213)
|
(5 185)
|
(5 036)
|
(4 888)
|
(4 977)
|
(6 761)
|
(6 662)
|
(8 071)
|
(10 110)
|
|
| Gross Profit |
764
N/A
|
642
-16%
|
508
-21%
|
470
-8%
|
515
+10%
|
960
+86%
|
1 554
+62%
|
2 092
+35%
|
4 189
+100%
|
4 063
-3%
|
4 897
+21%
|
5 105
+4%
|
3 967
-22%
|
4 300
+8%
|
3 318
-23%
|
2 630
-21%
|
1 607
-39%
|
1 458
-9%
|
1 747
+20%
|
2 365
+35%
|
2 810
+19%
|
|
| Operating Income | ||||||||||||||||||||||
| Operating Expenses |
(132)
|
(91)
|
(73)
|
(62)
|
(75)
|
(44)
|
127
|
269
|
(181)
|
504
|
304
|
550
|
(701)
|
627
|
759
|
457
|
(3)
|
153
|
(103)
|
(351)
|
(801)
|
|
| Selling, General & Administrative |
(108)
|
(110)
|
(96)
|
(93)
|
(88)
|
(114)
|
(114)
|
(137)
|
(307)
|
(447)
|
(844)
|
(930)
|
(856)
|
(877)
|
(565)
|
(608)
|
(591)
|
(690)
|
(763)
|
(762)
|
(795)
|
|
| Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Depreciation & Amortization |
(9)
|
(8)
|
(7)
|
(8)
|
(11)
|
(8)
|
(8)
|
(5)
|
(42)
|
0
|
0
|
0
|
(56)
|
0
|
0
|
0
|
(53)
|
(22)
|
(35)
|
0
|
(62)
|
|
| Other Operating Expenses |
(14)
|
28
|
31
|
39
|
24
|
78
|
249
|
412
|
168
|
951
|
1 148
|
1 480
|
210
|
1 503
|
1 324
|
1 065
|
640
|
866
|
695
|
411
|
56
|
|
| Operating Income |
632
N/A
|
551
-13%
|
435
-21%
|
408
-6%
|
440
+8%
|
916
+108%
|
1 681
+84%
|
2 361
+40%
|
4 008
+70%
|
4 567
+14%
|
5 201
+14%
|
5 655
+9%
|
3 266
-42%
|
4 927
+51%
|
4 077
-17%
|
3 087
-24%
|
1 603
-48%
|
1 611
+0%
|
1 644
+2%
|
2 014
+22%
|
2 010
0%
|
|
| Pre-Tax Income | ||||||||||||||||||||||
| Interest Income Expense |
(337)
|
(1 010)
|
(681)
|
88
|
(393)
|
766
|
896
|
357
|
(1 926)
|
(12 688)
|
(11 288)
|
(13 778)
|
(8 770)
|
(11 830)
|
(15 637)
|
(13 853)
|
(4 666)
|
(24 705)
|
(25 467)
|
(26 632)
|
(3 756)
|
|
| Non-Reccuring Items |
39
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
(4 938)
|
0
|
0
|
0
|
(5 145)
|
0
|
0
|
0
|
(18 690)
|
(0)
|
(3)
|
0
|
(2 688)
|
|
| Gain/Loss on Disposition of Assets |
4
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
9
|
0
|
0
|
0
|
(171)
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
(0)
|
|
| Total Other Income |
(1 052)
|
120
|
(22)
|
(167)
|
(68)
|
(1 305)
|
(1 656)
|
(1 510)
|
12 946
|
19 474
|
15 587
|
22 084
|
6 531
|
2 386
|
9 173
|
4 229
|
5 870
|
5 949
|
5 587
|
5 899
|
2 697
|
|
| Pre-Tax Income |
(715)
N/A
|
(339)
+53%
|
(268)
+21%
|
329
N/A
|
(14)
N/A
|
377
N/A
|
922
+144%
|
1 208
+31%
|
10 099
+736%
|
11 352
+12%
|
9 500
-16%
|
13 962
+47%
|
(4 289)
N/A
|
(4 516)
-5%
|
(2 386)
+47%
|
(6 537)
-174%
|
(15 888)
-143%
|
(17 146)
-8%
|
(18 240)
-6%
|
(18 719)
-3%
|
(1 738)
+91%
|
|
| Net Income | ||||||||||||||||||||||
| Tax Provision |
147
|
75
|
67
|
(82)
|
(106)
|
(212)
|
(365)
|
(431)
|
(5 126)
|
(5 338)
|
(5 104)
|
(5 911)
|
2 440
|
2 021
|
3 596
|
4 126
|
4 118
|
4 834
|
3 379
|
3 820
|
(1 066)
|
|
| Income from Continuing Operations |
(567)
|
(264)
|
(200)
|
247
|
(120)
|
165
|
557
|
777
|
4 973
|
6 015
|
4 396
|
8 051
|
(1 848)
|
(2 495)
|
1 210
|
(2 410)
|
(11 770)
|
(12 312)
|
(14 861)
|
(14 899)
|
(2 804)
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Income (Common) |
(567)
N/A
|
(264)
+53%
|
(200)
+24%
|
247
N/A
|
(120)
N/A
|
165
N/A
|
557
+238%
|
777
+40%
|
4 973
+540%
|
6 015
+21%
|
4 396
-27%
|
8 051
+83%
|
(1 848)
N/A
|
(2 495)
-35%
|
1 210
N/A
|
(2 410)
N/A
|
(11 770)
-388%
|
(12 312)
-5%
|
(14 861)
-21%
|
(14 899)
0%
|
(2 804)
+81%
|
|
| EPS (Diluted) |
-0.8
N/A
|
-0.37
+54%
|
-0.28
+24%
|
0.35
N/A
|
-0.17
N/A
|
0.24
N/A
|
0.8
+233%
|
1.12
+40%
|
7.1
+534%
|
8.56
+21%
|
6.21
-27%
|
11.48
+85%
|
-2.64
N/A
|
-3.56
-35%
|
1.73
N/A
|
-3.43
N/A
|
-16.84
-391%
|
-17.62
-5%
|
-21.26
-21%
|
-21.32
0%
|
-4.01
+81%
|
|