Derimod Konfeksiyon Ayakkabi Deri Sanayi ve Ticaret AS
IST:DERIM.E
Income Statement
Earnings Waterfall
Derimod Konfeksiyon Ayakkabi Deri Sanayi ve Ticaret AS
Income Statement
Derimod Konfeksiyon Ayakkabi Deri Sanayi ve Ticaret AS
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||
| Interest Expense |
12
|
16
|
17
|
17
|
15
|
12
|
10
|
18
|
16
|
19
|
24
|
193
|
25
|
27
|
21
|
403
|
0
|
0
|
0
|
|
| Revenue |
234
N/A
|
262
+12%
|
309
+18%
|
377
+22%
|
504
+34%
|
635
+26%
|
820
+29%
|
1 992
+143%
|
1 400
-30%
|
1 487
+6%
|
1 959
+32%
|
3 771
+93%
|
2 967
-21%
|
4 205
+42%
|
4 578
+9%
|
3 652
-20%
|
4 821
+32%
|
4 012
-17%
|
4 181
+4%
|
|
| Gross Profit | ||||||||||||||||||||
| Cost of Revenue |
(216)
|
(243)
|
(284)
|
(322)
|
(428)
|
(534)
|
(699)
|
(1 711)
|
(1 207)
|
(1 265)
|
(1 706)
|
(3 318)
|
(2 625)
|
(3 740)
|
(4 034)
|
(3 186)
|
(4 199)
|
(3 476)
|
(3 637)
|
|
| Gross Profit |
18
N/A
|
19
+8%
|
25
+28%
|
55
+123%
|
76
+38%
|
100
+33%
|
120
+20%
|
281
+134%
|
193
-31%
|
222
+15%
|
253
+14%
|
453
+79%
|
342
-24%
|
465
+36%
|
544
+17%
|
466
-14%
|
623
+34%
|
536
-14%
|
544
+1%
|
|
| Operating Income | ||||||||||||||||||||
| Operating Expenses |
(9)
|
(12)
|
(13)
|
(37)
|
(55)
|
(71)
|
(82)
|
(145)
|
(126)
|
(167)
|
(251)
|
(181)
|
(291)
|
(393)
|
(475)
|
(160)
|
(592)
|
(534)
|
(551)
|
|
| Selling, General & Administrative |
(16)
|
(17)
|
(18)
|
(21)
|
(25)
|
(33)
|
(42)
|
(103)
|
(66)
|
(75)
|
(92)
|
(209)
|
(204)
|
(300)
|
(339)
|
(243)
|
(324)
|
(243)
|
(226)
|
|
| Depreciation & Amortization |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(4)
|
(2)
|
(3)
|
(5)
|
(12)
|
(9)
|
(11)
|
(11)
|
(4)
|
(5)
|
(2)
|
(2)
|
|
| Other Operating Expenses |
7
|
6
|
5
|
(15)
|
(29)
|
(37)
|
(39)
|
(37)
|
(57)
|
(89)
|
(154)
|
39
|
(78)
|
(82)
|
(126)
|
87
|
(263)
|
(288)
|
(324)
|
|
| Operating Income |
8
N/A
|
8
-8%
|
11
+48%
|
18
+59%
|
21
+20%
|
29
+38%
|
38
+32%
|
136
+255%
|
67
-51%
|
55
-19%
|
2
-96%
|
272
+12 173%
|
52
-81%
|
72
+39%
|
69
-5%
|
306
+344%
|
31
-90%
|
2
-92%
|
(7)
N/A
|
|
| Pre-Tax Income | ||||||||||||||||||||
| Interest Income Expense |
(12)
|
(16)
|
(16)
|
(16)
|
(13)
|
(10)
|
(7)
|
4
|
18
|
42
|
88
|
(89)
|
77
|
106
|
174
|
(125)
|
220
|
214
|
201
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(3)
|
(163)
|
(8)
|
(8)
|
(12)
|
(130)
|
(113)
|
(170)
|
(180)
|
(62)
|
(96)
|
(65)
|
(78)
|
|
| Pre-Tax Income |
(5)
N/A
|
(9)
-87%
|
(6)
+37%
|
2
N/A
|
7
+347%
|
18
+164%
|
29
+59%
|
(22)
N/A
|
78
N/A
|
89
+14%
|
79
-12%
|
53
-32%
|
16
-70%
|
8
-51%
|
63
+713%
|
119
+88%
|
154
+30%
|
151
-2%
|
116
-23%
|
|
| Net Income | ||||||||||||||||||||
| Tax Provision |
(1)
|
1
|
2
|
1
|
1
|
(2)
|
(8)
|
(21)
|
(16)
|
(21)
|
(20)
|
(36)
|
(25)
|
(28)
|
(43)
|
(43)
|
(56)
|
(55)
|
(53)
|
|
| Income from Continuing Operations |
(6)
|
(9)
|
(4)
|
3
|
7
|
17
|
21
|
(44)
|
62
|
68
|
58
|
18
|
(9)
|
(20)
|
21
|
76
|
99
|
96
|
64
|
|
| Net Income (Common) |
(6)
N/A
|
(9)
-58%
|
(4)
+60%
|
3
N/A
|
7
+174%
|
17
+121%
|
21
+25%
|
(44)
N/A
|
62
N/A
|
68
+10%
|
58
-14%
|
18
-70%
|
(9)
N/A
|
(20)
-114%
|
21
N/A
|
76
+268%
|
99
+31%
|
96
-3%
|
64
-33%
|
|
| EPS (Diluted) |
-0.13
N/A
|
-0.19
-46%
|
-0.07
+63%
|
0.06
N/A
|
0.14
+133%
|
0.32
+129%
|
0.39
+22%
|
-0.81
N/A
|
1.15
N/A
|
1.26
+10%
|
1.08
-14%
|
0.33
-69%
|
-0.17
N/A
|
-0.37
-118%
|
0.38
N/A
|
1.4
+268%
|
1.83
+31%
|
1.77
-3%
|
1.18
-33%
|
|