Dagi Yatirim Holding AS
IST:DAGHL.E
Income Statement
Earnings Waterfall
Dagi Yatirim Holding AS
Income Statement
Dagi Yatirim Holding 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||
| Interest Expense |
0
|
0
|
0
|
0
|
2
|
3
|
6
|
7
|
10
|
8
|
12
|
22
|
30
|
30
|
23
|
25
|
22
|
|
| Revenue |
7
N/A
|
7
N/A
|
0
N/A
|
4
N/A
|
381
+8 971%
|
267
-30%
|
404
+52%
|
462
+14%
|
538
+16%
|
383
-29%
|
356
-7%
|
392
+10%
|
719
+84%
|
509
-29%
|
609
+20%
|
619
+2%
|
477
-23%
|
|
| Gross Profit | ||||||||||||||||||
| Cost of Revenue |
(7)
|
(7)
|
0
|
(4)
|
(374)
|
(265)
|
(396)
|
(447)
|
(509)
|
(365)
|
(344)
|
(378)
|
(699)
|
(488)
|
(575)
|
(585)
|
(456)
|
|
| Gross Profit |
0
N/A
|
0
N/A
|
0
N/A
|
(0)
N/A
|
7
N/A
|
1
-81%
|
9
+536%
|
14
+66%
|
29
+101%
|
18
-37%
|
12
-34%
|
14
+17%
|
20
+43%
|
21
+5%
|
34
+63%
|
34
-1%
|
20
-39%
|
|
| Operating Income | ||||||||||||||||||
| Operating Expenses |
(0)
|
(0)
|
(0)
|
(0)
|
(6)
|
(1)
|
(4)
|
(6)
|
(18)
|
(12)
|
(10)
|
(12)
|
(25)
|
(24)
|
(37)
|
(37)
|
(28)
|
|
| Selling, General & Administrative |
(0)
|
(1)
|
(1)
|
(1)
|
(6)
|
(0)
|
(3)
|
(5)
|
(15)
|
(10)
|
(9)
|
(10)
|
(18)
|
(17)
|
(27)
|
(28)
|
(31)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(5)
|
(0)
|
(0)
|
(0)
|
(7)
|
(6)
|
(10)
|
(12)
|
(7)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
1
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
4
|
10
|
|
| Operating Income |
(0)
N/A
|
(0)
-78%
|
(0)
-29%
|
(0)
-13%
|
1
N/A
|
0
-94%
|
5
+11 990%
|
8
+70%
|
11
+31%
|
6
-44%
|
2
-75%
|
2
+35%
|
(5)
N/A
|
(3)
+35%
|
(3)
+8%
|
(3)
-7%
|
(7)
-118%
|
|
| Pre-Tax Income | ||||||||||||||||||
| Interest Income Expense |
18
|
32
|
15
|
13
|
3
|
1
|
27
|
27
|
63
|
39
|
14
|
27
|
(33)
|
(22)
|
(9)
|
(37)
|
(22)
|
|
| Total Other Income |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(2)
|
(72)
|
(1)
|
(0)
|
0
|
(32)
|
(28)
|
(32)
|
(28)
|
(0)
|
|
| Pre-Tax Income |
18
N/A
|
32
+80%
|
15
-53%
|
13
-14%
|
3
-74%
|
1
-67%
|
31
+2 615%
|
34
+10%
|
1
-97%
|
44
+4 143%
|
15
-66%
|
30
+99%
|
(70)
N/A
|
(54)
+24%
|
(44)
+18%
|
(68)
-53%
|
(29)
+57%
|
|
| Net Income | ||||||||||||||||||
| Tax Provision |
(4)
|
(7)
|
(4)
|
(4)
|
9
|
7
|
2
|
3
|
(1)
|
(4)
|
(1)
|
(2)
|
5
|
5
|
2
|
5
|
30
|
|
| Income from Continuing Operations |
14
|
25
|
11
|
9
|
13
|
8
|
33
|
37
|
(0)
|
40
|
14
|
27
|
(65)
|
(48)
|
(42)
|
(63)
|
1
|
|
| Net Income (Common) |
14
N/A
|
25
+80%
|
11
-56%
|
9
-15%
|
13
+40%
|
8
-40%
|
33
+322%
|
37
+13%
|
(0)
N/A
|
40
N/A
|
14
-64%
|
27
+89%
|
(65)
N/A
|
(48)
+25%
|
(42)
+12%
|
(63)
-49%
|
1
N/A
|
|
| EPS (Diluted) |
0.46
N/A
|
2.28
+396%
|
1
-56%
|
0.11
-89%
|
0.43
+291%
|
0.25
-42%
|
1.08
+332%
|
1.23
+14%
|
-0.02
N/A
|
1.34
N/A
|
0.48
-64%
|
0.9
+88%
|
-2.16
N/A
|
-1.61
+25%
|
-1.41
+12%
|
-2.1
-49%
|
0.02
N/A
|
|