Grainturk Holding AS
IST:GRTHO.E
Income Statement
Earnings Waterfall
Grainturk Holding AS
Income Statement
Grainturk Holding AS
| Jun-2023 | Jun-2025 | Sep-2025 | Dec-2025 | ||
|---|---|---|---|---|---|
| Revenue | |||||
| Interest Expense |
39
|
0
|
0
|
0
|
|
| Revenue |
1 014
N/A
|
2 448
+141%
|
3 810
+56%
|
7 272
+91%
|
|
| Gross Profit | |||||
| Cost of Revenue |
(750)
|
(2 165)
|
(3 351)
|
(6 359)
|
|
| Gross Profit |
264
N/A
|
283
+7%
|
458
+62%
|
913
+99%
|
|
| Operating Income | |||||
| Operating Expenses |
(105)
|
(28)
|
(88)
|
(236)
|
|
| Selling, General & Administrative |
(55)
|
(22)
|
(57)
|
(116)
|
|
| Depreciation & Amortization |
(6)
|
(27)
|
(54)
|
(126)
|
|
| Other Operating Expenses |
(44)
|
21
|
22
|
7
|
|
| Operating Income |
159
N/A
|
255
+61%
|
370
+45%
|
677
+83%
|
|
| Pre-Tax Income | |||||
| Interest Income Expense |
233
|
120
|
695
|
1 981
|
|
| Non-Reccuring Items |
35
|
(1)
|
(3)
|
(17)
|
|
| Total Other Income |
9
|
(181)
|
(359)
|
(595)
|
|
| Pre-Tax Income |
436
N/A
|
193
-56%
|
703
+264%
|
2 046
+191%
|
|
| Net Income | |||||
| Tax Provision |
(3)
|
66
|
(4)
|
(249)
|
|
| Income from Continuing Operations |
433
|
260
|
700
|
1 796
|
|
| Income to Minority Interest |
0
|
(1)
|
(1)
|
0
|
|
| Net Income (Common) |
433
N/A
|
259
-40%
|
699
+170%
|
1 796
+157%
|
|
| EPS (Diluted) |
3.46
N/A
|
2.07
-40%
|
5.59
+170%
|
14.37
+157%
|
|