Ebebek Magazacilik AS
IST:EBEBK.E
Income Statement
Earnings Waterfall
Ebebek Magazacilik AS
Income Statement
Ebebek Magazacilik AS
| Mar-2023 | Jun-2023 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|
| Revenue | |||||||
| Interest Expense |
120
|
140
|
33
|
159
|
146
|
0
|
|
| Revenue |
7 360
N/A
|
8 408
+14%
|
4 374
-48%
|
18 322
+319%
|
15 108
-18%
|
21 154
+40%
|
|
| Gross Profit | |||||||
| Cost of Revenue |
(4 885)
|
(5 529)
|
(2 661)
|
(11 810)
|
(9 717)
|
(13 403)
|
|
| Gross Profit |
2 475
N/A
|
2 879
+16%
|
1 713
-40%
|
6 513
+280%
|
5 391
-17%
|
7 751
+44%
|
|
| Operating Income | |||||||
| Operating Expenses |
(1 940)
|
(2 275)
|
(1 528)
|
(4 951)
|
(5 252)
|
(6 805)
|
|
| Selling, General & Administrative |
(1 551)
|
(1 778)
|
(900)
|
(4 363)
|
(3 679)
|
(4 941)
|
|
| Depreciation & Amortization |
(162)
|
(183)
|
(145)
|
(560)
|
(551)
|
(835)
|
|
| Other Operating Expenses |
(227)
|
(313)
|
(484)
|
(28)
|
(1 022)
|
(1 028)
|
|
| Operating Income |
534
N/A
|
603
+13%
|
185
-69%
|
1 561
+744%
|
139
-91%
|
946
+580%
|
|
| Pre-Tax Income | |||||||
| Interest Income Expense |
(91)
|
(100)
|
(20)
|
(1 687)
|
(366)
|
(947)
|
|
| Gain/Loss on Disposition of Assets |
5
|
4
|
3
|
8
|
4
|
8
|
|
| Total Other Income |
(187)
|
(206)
|
12
|
454
|
457
|
119
|
|
| Pre-Tax Income |
261
N/A
|
301
+15%
|
180
-40%
|
337
+87%
|
235
-30%
|
127
-46%
|
|
| Net Income | |||||||
| Tax Provision |
(15)
|
(24)
|
(92)
|
(252)
|
(302)
|
(227)
|
|
| Income from Continuing Operations |
246
|
277
|
88
|
85
|
(67)
|
(100)
|
|
| Income to Minority Interest |
16
|
13
|
5
|
31
|
36
|
51
|
|
| Net Income (Common) |
262
N/A
|
290
+11%
|
93
-68%
|
116
+25%
|
(31)
N/A
|
(49)
-60%
|
|
| EPS (Diluted) |
1.63
N/A
|
1.81
+11%
|
0.58
-68%
|
0.72
+24%
|
-0.19
N/A
|
-0.31
-63%
|
|