Esenboga Elektrik Uretim AS
IST:ESEN.E
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Esenboga Elektrik Uretim AS
IST:ESEN.E
|
TR |
Income Statement
Earnings Waterfall
Esenboga Elektrik Uretim AS
Income Statement
Esenboga Elektrik Uretim AS
| Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||
| Interest Expense |
20
|
29
|
93
|
126
|
78
|
136
|
128
|
104
|
161
|
187
|
89
|
172
|
417
|
431
|
584
|
|
| Revenue |
144
N/A
|
174
+21%
|
196
+12%
|
208
+6%
|
555
+168%
|
624
+12%
|
803
+29%
|
991
+23%
|
1 796
+81%
|
1 008
-44%
|
234
-77%
|
451
+93%
|
1 136
+152%
|
1 274
+12%
|
1 430
+12%
|
|
| Gross Profit | ||||||||||||||||
| Cost of Revenue |
(77)
|
(89)
|
(110)
|
(98)
|
(386)
|
(446)
|
(562)
|
(687)
|
(1 201)
|
(669)
|
(180)
|
(274)
|
(767)
|
(953)
|
(1 017)
|
|
| Gross Profit |
66
N/A
|
85
+28%
|
86
+1%
|
110
+28%
|
169
+54%
|
178
+5%
|
241
+35%
|
303
+26%
|
595
+96%
|
339
-43%
|
54
-84%
|
177
+230%
|
369
+108%
|
321
-13%
|
413
+29%
|
|
| Operating Income | ||||||||||||||||
| Operating Expenses |
(2)
|
(6)
|
(7)
|
(8)
|
(6)
|
(15)
|
(18)
|
(24)
|
(120)
|
(74)
|
(31)
|
(104)
|
(323)
|
(355)
|
(402)
|
|
| Selling, General & Administrative |
(2)
|
(5)
|
(6)
|
(7)
|
(2)
|
(6)
|
(8)
|
(10)
|
(72)
|
(48)
|
(28)
|
(89)
|
(279)
|
(313)
|
(349)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
(3)
|
(1)
|
(4)
|
(7)
|
(31)
|
(15)
|
(6)
|
(9)
|
(33)
|
(34)
|
(46)
|
|
| Other Operating Expenses |
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(7)
|
(6)
|
(7)
|
(17)
|
(11)
|
3
|
(6)
|
(11)
|
(6)
|
(7)
|
|
| Operating Income |
64
N/A
|
80
+24%
|
79
-1%
|
102
+30%
|
164
+61%
|
163
0%
|
223
+37%
|
279
+26%
|
475
+70%
|
265
-44%
|
22
-92%
|
72
+232%
|
47
-35%
|
(35)
N/A
|
11
N/A
|
|
| Pre-Tax Income | ||||||||||||||||
| Interest Income Expense |
(82)
|
(52)
|
(82)
|
(13)
|
223
|
294
|
309
|
330
|
94
|
941
|
(180)
|
(415)
|
(257)
|
(1 171)
|
(1 206)
|
|
| Non-Reccuring Items |
(1)
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
(2 394)
|
0
|
(71)
|
(227)
|
(1 523)
|
(1 024)
|
(904)
|
|
| Gain/Loss on Disposition of Assets |
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
7
|
2
|
0
|
0
|
0
|
134
|
145
|
|
| Total Other Income |
92
|
631
|
662
|
662
|
649
|
85
|
148
|
148
|
416
|
126
|
323
|
348
|
1 245
|
1 253
|
1 168
|
|
| Pre-Tax Income |
74
N/A
|
659
+793%
|
659
0%
|
751
+14%
|
1 031
+37%
|
542
-47%
|
680
+25%
|
757
+11%
|
(1 402)
N/A
|
1 335
N/A
|
94
-93%
|
(222)
N/A
|
(489)
-120%
|
(843)
-72%
|
(786)
+7%
|
|
| Net Income | ||||||||||||||||
| Tax Provision |
8
|
16
|
10
|
6
|
(6)
|
(14)
|
(2)
|
(1)
|
354
|
(166)
|
(43)
|
(125)
|
160
|
(225)
|
(366)
|
|
| Income from Continuing Operations |
82
|
675
|
669
|
757
|
1 025
|
528
|
678
|
757
|
(1 048)
|
1 169
|
51
|
(347)
|
(329)
|
(1 067)
|
(1 151)
|
|
| Income to Minority Interest |
0
|
0
|
0
|
(0)
|
(44)
|
(67)
|
(115)
|
(153)
|
300
|
(272)
|
33
|
731
|
69
|
935
|
886
|
|
| Net Income (Common) |
82
N/A
|
675
+727%
|
669
-1%
|
756
+13%
|
981
+30%
|
460
-53%
|
563
+22%
|
604
+7%
|
(748)
N/A
|
896
N/A
|
84
-91%
|
385
+358%
|
(260)
N/A
|
(131)
+50%
|
(264)
-102%
|
|
| EPS (Diluted) |
0.04
N/A
|
0.37
+825%
|
0.36
-3%
|
0.41
+14%
|
0.53
+29%
|
0.25
-53%
|
0.3
+20%
|
0.33
+10%
|
-0.41
N/A
|
0.49
N/A
|
0.05
-90%
|
0.22
+340%
|
-0.14
N/A
|
-0.07
+50%
|
-0.14
-100%
|
|