E-Data Teknoloji Pazarlama AS
IST:EDATA.E
Income Statement
Earnings Waterfall
E-Data Teknoloji Pazarlama AS
Income Statement
E-Data Teknoloji Pazarlama AS
| 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 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||
| Interest Expense |
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
14
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
|
| Revenue |
154
N/A
|
158
+2%
|
162
+2%
|
200
+24%
|
278
+39%
|
426
+53%
|
1 089
+155%
|
640
-41%
|
715
+12%
|
866
+21%
|
1 671
+93%
|
1 296
-22%
|
1 609
+24%
|
1 502
-7%
|
1 572
+5%
|
1 564
-1%
|
1 620
+4%
|
1 940
+20%
|
2 443
+26%
|
|
| Gross Profit | ||||||||||||||||||||
| Cost of Revenue |
(122)
|
(125)
|
(130)
|
(158)
|
(225)
|
(341)
|
(936)
|
(530)
|
(591)
|
(741)
|
(1 513)
|
(1 102)
|
(1 141)
|
(1 086)
|
(1 376)
|
(1 204)
|
(1 483)
|
(1 695)
|
(2 164)
|
|
| Gross Profit |
33
N/A
|
33
+2%
|
32
-3%
|
42
+31%
|
53
+27%
|
85
+60%
|
153
+79%
|
111
-28%
|
124
+12%
|
124
+0%
|
158
+27%
|
194
+23%
|
189
-3%
|
137
-28%
|
196
+43%
|
207
+6%
|
137
-34%
|
244
+78%
|
279
+14%
|
|
| Operating Income | ||||||||||||||||||||
| Operating Expenses |
(15)
|
(16)
|
(12)
|
0
|
(13)
|
(14)
|
(63)
|
(44)
|
(45)
|
(52)
|
(116)
|
(65)
|
(122)
|
(141)
|
(162)
|
(145)
|
(150)
|
(173)
|
(206)
|
|
| Selling, General & Administrative |
(12)
|
(12)
|
(11)
|
(13)
|
(17)
|
(24)
|
(52)
|
(38)
|
(44)
|
(47)
|
(111)
|
(101)
|
(123)
|
(141)
|
(152)
|
(144)
|
(150)
|
(167)
|
(195)
|
|
| Depreciation & Amortization |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(8)
|
(3)
|
(3)
|
(4)
|
(8)
|
0
|
0
|
0
|
(14)
|
(3)
|
(6)
|
(11)
|
(13)
|
|
| Other Operating Expenses |
(2)
|
(3)
|
0
|
14
|
6
|
12
|
(2)
|
(4)
|
1
|
(2)
|
3
|
36
|
1
|
(1)
|
5
|
2
|
6
|
6
|
2
|
|
| Operating Income |
17
N/A
|
18
+1%
|
20
+13%
|
42
+113%
|
41
-3%
|
71
+75%
|
90
+26%
|
67
-26%
|
79
+19%
|
72
-9%
|
42
-43%
|
129
+211%
|
163
+26%
|
92
-43%
|
34
-63%
|
32
-5%
|
(13)
N/A
|
72
N/A
|
73
+1%
|
|
| Pre-Tax Income | ||||||||||||||||||||
| Interest Income Expense |
11
|
13
|
53
|
43
|
77
|
83
|
102
|
54
|
71
|
179
|
436
|
0
|
158
|
60
|
91
|
118
|
98
|
106
|
89
|
|
| Non-Reccuring Items |
0
|
0
|
(0)
|
0
|
0
|
0
|
2
|
1
|
0
|
0
|
(2)
|
(0)
|
(5)
|
(5)
|
(3)
|
(1)
|
3
|
3
|
(0)
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
1
|
|
| Total Other Income |
(3)
|
(3)
|
(7)
|
(7)
|
(10)
|
(12)
|
(155)
|
(6)
|
(4)
|
(4)
|
(348)
|
72
|
(119)
|
(156)
|
(167)
|
(127)
|
(120)
|
(128)
|
(125)
|
|
| Pre-Tax Income |
26
N/A
|
28
+8%
|
67
+137%
|
78
+17%
|
108
+39%
|
142
+31%
|
40
-72%
|
115
+191%
|
147
+27%
|
248
+69%
|
128
-48%
|
201
+57%
|
196
-3%
|
(10)
N/A
|
(42)
-318%
|
22
N/A
|
(33)
N/A
|
53
N/A
|
39
-27%
|
|
| Net Income | ||||||||||||||||||||
| Tax Provision |
(6)
|
(6)
|
(14)
|
(15)
|
(18)
|
(23)
|
(32)
|
(17)
|
(24)
|
(47)
|
(34)
|
(15)
|
3
|
42
|
(37)
|
(38)
|
(49)
|
(81)
|
(52)
|
|
| Income from Continuing Operations |
20
|
22
|
52
|
63
|
90
|
119
|
7
|
99
|
122
|
201
|
94
|
186
|
199
|
32
|
(78)
|
(16)
|
(83)
|
(29)
|
(14)
|
|
| Net Income (Common) |
20
N/A
|
22
+7%
|
52
+140%
|
63
+20%
|
90
+43%
|
119
+32%
|
7
-94%
|
99
+1 232%
|
122
+24%
|
197
+61%
|
94
-52%
|
182
+93%
|
195
+7%
|
32
-84%
|
(78)
N/A
|
(16)
+79%
|
(83)
-409%
|
(29)
+65%
|
(14)
+53%
|
|
| EPS (Diluted) |
0.05
N/A
|
0.05
N/A
|
0.13
+160%
|
0.15
+15%
|
0.22
+47%
|
0.29
+32%
|
0.02
-93%
|
0.24
+1 100%
|
0.3
+25%
|
0.49
+63%
|
0.23
-53%
|
1.34
+483%
|
0.48
-64%
|
0.08
-83%
|
-0.2
N/A
|
-0.04
+80%
|
-0.21
-425%
|
-0.07
+67%
|
-0.03
+57%
|
|