Celik Halat ve Tel Sanayii AS
IST:CELHA.E
Income Statement
Earnings Waterfall
Celik Halat ve Tel Sanayii AS
Income Statement
Celik Halat ve Tel Sanayii AS
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||
| Interest Expense |
19
|
30
|
43
|
98
|
116
|
149
|
186
|
170
|
253
|
266
|
272
|
156
|
170
|
0
|
0
|
|
| Revenue |
905
N/A
|
1 101
+22%
|
1 309
+19%
|
2 766
+111%
|
1 403
-49%
|
1 404
+0%
|
1 342
-4%
|
2 453
+83%
|
1 744
-29%
|
2 097
+20%
|
2 187
+4%
|
1 644
-25%
|
2 023
+23%
|
1 816
-10%
|
1 931
+6%
|
|
| Gross Profit | ||||||||||||||||
| Cost of Revenue |
(728)
|
(888)
|
(1 100)
|
(2 394)
|
(1 264)
|
(1 263)
|
(1 180)
|
(2 155)
|
(1 552)
|
(2 018)
|
(2 191)
|
(1 505)
|
(1 965)
|
(1 678)
|
(1 761)
|
|
| Gross Profit |
178
N/A
|
212
+20%
|
209
-1%
|
372
+78%
|
140
-62%
|
141
+1%
|
162
+15%
|
298
+84%
|
192
-36%
|
79
-59%
|
(4)
N/A
|
140
N/A
|
57
-59%
|
138
+141%
|
170
+24%
|
|
| Operating Income | ||||||||||||||||
| Operating Expenses |
(86)
|
(105)
|
(123)
|
(245)
|
(127)
|
(120)
|
(113)
|
(261)
|
(222)
|
(293)
|
(334)
|
(359)
|
(428)
|
(382)
|
(391)
|
|
| Selling, General & Administrative |
(87)
|
(104)
|
(121)
|
(249)
|
(129)
|
(120)
|
(115)
|
(241)
|
(182)
|
(229)
|
(248)
|
(227)
|
(291)
|
(281)
|
(297)
|
|
| Research & Development |
(2)
|
(2)
|
(2)
|
(1)
|
(2)
|
(3)
|
(3)
|
(23)
|
(16)
|
(42)
|
(45)
|
(102)
|
0
|
(81)
|
(77)
|
|
| Depreciation & Amortization |
(3)
|
(3)
|
(4)
|
(8)
|
(5)
|
(5)
|
(4)
|
(10)
|
(8)
|
(15)
|
(31)
|
(11)
|
(37)
|
(34)
|
(19)
|
|
| Other Operating Expenses |
6
|
4
|
4
|
13
|
8
|
8
|
9
|
13
|
(16)
|
(6)
|
(11)
|
(19)
|
(99)
|
13
|
2
|
|
| Operating Income |
91
N/A
|
107
+17%
|
86
-19%
|
128
+48%
|
13
-90%
|
21
+60%
|
49
+136%
|
37
-24%
|
(30)
N/A
|
(214)
-609%
|
(338)
-58%
|
(220)
+35%
|
(371)
-69%
|
(245)
+34%
|
(220)
+10%
|
|
| Pre-Tax Income | ||||||||||||||||
| Interest Income Expense |
(45)
|
(45)
|
(62)
|
(77)
|
18
|
12
|
(5)
|
(179)
|
(237)
|
(348)
|
(349)
|
(96)
|
(125)
|
(96)
|
(178)
|
|
| Non-Reccuring Items |
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
(11)
|
(10)
|
(10)
|
(11)
|
(2)
|
(8)
|
(10)
|
(10)
|
|
| Total Other Income |
(2)
|
(3)
|
(5)
|
(105)
|
(69)
|
(70)
|
(77)
|
122
|
203
|
438
|
495
|
97
|
88
|
(93)
|
(122)
|
|
| Pre-Tax Income |
44
N/A
|
58
+32%
|
18
-68%
|
(56)
N/A
|
(40)
+30%
|
(39)
+2%
|
(34)
+12%
|
(31)
+10%
|
(74)
-141%
|
(134)
-82%
|
(204)
-53%
|
(221)
-8%
|
(416)
-88%
|
(444)
-7%
|
(530)
-20%
|
|
| Net Income | ||||||||||||||||
| Tax Provision |
(9)
|
1
|
12
|
3
|
3
|
(16)
|
(28)
|
83
|
111
|
132
|
117
|
93
|
96
|
(106)
|
(76)
|
|
| Income from Continuing Operations |
35
|
60
|
31
|
(53)
|
(36)
|
(55)
|
(62)
|
53
|
38
|
(2)
|
(88)
|
(128)
|
(320)
|
(549)
|
(607)
|
|
| Net Income (Common) |
35
N/A
|
60
+70%
|
31
-49%
|
(53)
N/A
|
(36)
+32%
|
(55)
-51%
|
(62)
-13%
|
53
N/A
|
38
-28%
|
(2)
N/A
|
(88)
-4 616%
|
(128)
-46%
|
(320)
-150%
|
(549)
-71%
|
(607)
-10%
|
|
| EPS (Diluted) |
0.84
N/A
|
1.44
+71%
|
0.74
-49%
|
-0.24
N/A
|
-0.44
-83%
|
-0.67
-52%
|
-0.75
-12%
|
0.46
N/A
|
0.47
+2%
|
-0.02
N/A
|
-1.35
-6 650%
|
-0.55
+59%
|
-1.37
-149%
|
-2.36
-72%
|
-2.02
+14%
|
|