Baskent Dogalgaz Dagitim Gayrimenkul Yatirim Ortakligi AS
IST:BASGZ.E
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
B
|
Baskent Dogalgaz Dagitim Gayrimenkul Yatirim Ortakligi AS
IST:BASGZ.E
|
TR |
|
Adrabbit Ltd
XTSX:RABI
|
IL |
|
S
|
Shandong Dongyue Organosilicon Materials Co Ltd
SZSE:300821
|
CN |
|
Bank Negara Indonesia (Persero) Tbk PT
IDX:BBNI
|
ID |
|
Tubacex SA
MAD:TUB
|
ES |
Income Statement
Earnings Waterfall
Baskent Dogalgaz Dagitim Gayrimenkul Yatirim Ortakligi AS
Income Statement
Baskent Dogalgaz Dagitim Gayrimenkul Yatirim Ortakligi 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||
| Interest Expense |
105
|
118
|
111
|
128
|
128
|
123
|
141
|
136
|
233
|
249
|
278
|
317
|
296
|
373
|
547
|
703
|
968
|
1 118
|
0
|
|
| Revenue |
5 035
N/A
|
5 238
+4%
|
5 370
+3%
|
5 593
+4%
|
6 548
+17%
|
9 204
+41%
|
10 820
+18%
|
12 735
+18%
|
34 706
+173%
|
22 073
-36%
|
22 547
+2%
|
22 231
-1%
|
41 988
+89%
|
31 550
-25%
|
46 399
+47%
|
48 445
+4%
|
36 696
-24%
|
51 466
+40%
|
41 723
-19%
|
|
| Gross Profit | ||||||||||||||||||||
| Cost of Revenue |
(4 433)
|
(4 527)
|
(4 672)
|
(4 852)
|
(5 730)
|
(8 130)
|
(9 755)
|
(11 627)
|
(32 826)
|
(20 707)
|
(20 894)
|
(20 683)
|
(40 068)
|
(29 517)
|
(42 654)
|
(45 051)
|
(33 868)
|
(46 466)
|
(38 832)
|
|
| Gross Profit |
602
N/A
|
712
+18%
|
698
-2%
|
741
+6%
|
819
+11%
|
1 075
+31%
|
1 065
-1%
|
1 109
+4%
|
1 880
+70%
|
1 366
-27%
|
1 653
+21%
|
1 548
-6%
|
1 920
+24%
|
2 032
+6%
|
3 745
+84%
|
3 394
-9%
|
2 828
-17%
|
5 000
+77%
|
2 892
-42%
|
|
| Operating Income | ||||||||||||||||||||
| Operating Expenses |
(36)
|
(5)
|
(13)
|
29
|
(69)
|
(35)
|
(41)
|
(50)
|
(250)
|
(158)
|
(180)
|
(210)
|
(478)
|
(387)
|
(601)
|
(672)
|
(537)
|
(683)
|
(588)
|
|
| Selling, General & Administrative |
(39)
|
(35)
|
(49)
|
(53)
|
(81)
|
(99)
|
(101)
|
(115)
|
(220)
|
(151)
|
(177)
|
(196)
|
(420)
|
(351)
|
(533)
|
(579)
|
(461)
|
(574)
|
(485)
|
|
| Depreciation & Amortization |
(12)
|
(16)
|
(16)
|
(20)
|
(10)
|
(12)
|
(12)
|
(12)
|
(51)
|
(12)
|
(12)
|
(12)
|
(100)
|
(57)
|
(99)
|
(124)
|
(95)
|
(130)
|
(114)
|
|
| Other Operating Expenses |
16
|
46
|
52
|
102
|
21
|
77
|
71
|
78
|
21
|
5
|
9
|
(3)
|
43
|
21
|
31
|
31
|
19
|
21
|
11
|
|
| Operating Income |
566
N/A
|
707
+25%
|
685
-3%
|
770
+12%
|
749
-3%
|
1 040
+39%
|
1 023
-2%
|
1 059
+3%
|
1 630
+54%
|
1 209
-26%
|
1 472
+22%
|
1 338
-9%
|
1 442
+8%
|
1 645
+14%
|
3 144
+91%
|
2 721
-13%
|
2 291
-16%
|
4 317
+88%
|
2 303
-47%
|
|
| Pre-Tax Income | ||||||||||||||||||||
| Interest Income Expense |
(37)
|
(145)
|
(109)
|
(175)
|
(36)
|
(396)
|
(711)
|
(853)
|
774
|
(607)
|
(353)
|
(563)
|
3 519
|
2 878
|
3 778
|
4 492
|
1 709
|
2 091
|
1 949
|
|
| Non-Reccuring Items |
3
|
10
|
(17)
|
(15)
|
4
|
(42)
|
(6)
|
(10)
|
(6)
|
(1)
|
(17)
|
(11)
|
(5)
|
0
|
0
|
0
|
(7)
|
(7)
|
(9)
|
|
| Total Other Income |
0
|
27
|
28
|
28
|
0
|
51
|
51
|
51
|
(2 241)
|
0
|
0
|
7
|
(1 289)
|
(859)
|
(1 180)
|
(1 033)
|
(320)
|
55
|
293
|
|
| Pre-Tax Income |
533
N/A
|
599
+12%
|
587
-2%
|
608
+4%
|
717
+18%
|
654
-9%
|
357
-45%
|
248
-31%
|
157
-37%
|
601
+282%
|
1 103
+83%
|
771
-30%
|
3 667
+375%
|
3 664
0%
|
5 742
+57%
|
6 181
+8%
|
3 673
-41%
|
6 455
+76%
|
4 536
-30%
|
|
| Net Income | ||||||||||||||||||||
| Tax Provision |
0
|
0
|
0
|
0
|
0
|
30
|
30
|
30
|
(1 974)
|
(147)
|
(224)
|
(131)
|
1 963
|
849
|
660
|
(15)
|
(1 295)
|
(2 150)
|
(1 733)
|
|
| Income from Continuing Operations |
533
|
599
|
587
|
608
|
717
|
684
|
387
|
278
|
(1 817)
|
454
|
879
|
641
|
5 629
|
4 513
|
6 401
|
6 166
|
2 379
|
4 304
|
2 803
|
|
| Net Income (Common) |
533
N/A
|
599
+12%
|
587
-2%
|
608
+4%
|
717
+18%
|
684
-5%
|
387
-43%
|
278
-28%
|
(1 817)
N/A
|
454
N/A
|
879
+94%
|
641
-27%
|
5 629
+779%
|
4 513
-20%
|
6 401
+42%
|
6 166
-4%
|
2 379
-61%
|
4 304
+81%
|
2 803
-35%
|
|
| EPS (Diluted) |
0.76
N/A
|
0.86
+13%
|
0.84
-2%
|
0.87
+4%
|
1.02
+17%
|
0.98
-4%
|
0.55
-44%
|
0.4
-27%
|
-2.6
N/A
|
0.65
N/A
|
1.26
+94%
|
0.92
-27%
|
8.04
+774%
|
6.45
-20%
|
9.14
+42%
|
8.81
-4%
|
3.4
-61%
|
6.15
+81%
|
4
-35%
|
|