Hitit Bilgisayar Hizmetleri AS
IST:HTTBT.E
Income Statement
Earnings Waterfall
Hitit Bilgisayar Hizmetleri AS
Income Statement
Hitit Bilgisayar Hizmetleri AS
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||
| Interest Expense |
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
4
|
15
|
15
|
0
|
|
| Revenue |
163
N/A
|
253
+55%
|
311
+23%
|
378
+22%
|
442
+17%
|
528
+19%
|
609
+15%
|
705
+16%
|
840
+19%
|
968
+15%
|
1 122
+16%
|
1 252
+12%
|
1 385
+11%
|
|
| Gross Profit | ||||||||||||||
| Cost of Revenue |
(78)
|
(121)
|
(142)
|
(180)
|
(213)
|
(262)
|
(313)
|
(383)
|
(448)
|
(524)
|
(581)
|
(636)
|
(701)
|
|
| Gross Profit |
85
N/A
|
133
+56%
|
169
+27%
|
198
+17%
|
229
+16%
|
265
+16%
|
296
+12%
|
322
+9%
|
392
+22%
|
443
+13%
|
542
+22%
|
616
+14%
|
684
+11%
|
|
| Operating Income | ||||||||||||||
| Operating Expenses |
(40)
|
(64)
|
(78)
|
(95)
|
(107)
|
(125)
|
(148)
|
(171)
|
(196)
|
(227)
|
(271)
|
(365)
|
(404)
|
|
| Selling, General & Administrative |
(35)
|
(59)
|
(76)
|
(89)
|
(103)
|
(118)
|
(138)
|
(160)
|
(176)
|
(197)
|
(228)
|
(253)
|
(279)
|
|
| Depreciation & Amortization |
(9)
|
(14)
|
(16)
|
(18)
|
(21)
|
(24)
|
(28)
|
(36)
|
(46)
|
(57)
|
(70)
|
(83)
|
(95)
|
|
| Other Operating Expenses |
5
|
8
|
14
|
12
|
17
|
17
|
18
|
25
|
26
|
27
|
27
|
(29)
|
(30)
|
|
| Operating Income |
45
N/A
|
68
+50%
|
91
+33%
|
102
+13%
|
122
+19%
|
140
+15%
|
148
+5%
|
151
+2%
|
196
+30%
|
217
+11%
|
271
+25%
|
251
-7%
|
280
+11%
|
|
| Pre-Tax Income | ||||||||||||||
| Interest Income Expense |
(23)
|
(28)
|
(18)
|
(5)
|
12
|
23
|
25
|
26
|
17
|
22
|
19
|
73
|
93
|
|
| Total Other Income |
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(4)
|
(4)
|
(8)
|
(9)
|
|
| Pre-Tax Income |
22
N/A
|
39
+79%
|
73
+85%
|
97
+33%
|
134
+38%
|
163
+22%
|
172
+5%
|
176
+2%
|
211
+20%
|
235
+11%
|
285
+21%
|
317
+11%
|
364
+15%
|
|
| Net Income | ||||||||||||||
| Tax Provision |
(10)
|
(16)
|
(14)
|
(12)
|
(35)
|
(37)
|
(40)
|
(35)
|
(2)
|
2
|
(8)
|
(19)
|
(37)
|
|
| Income from Continuing Operations |
12
|
24
|
59
|
84
|
99
|
127
|
132
|
141
|
210
|
238
|
277
|
298
|
327
|
|
| Net Income (Common) |
12
N/A
|
24
+105%
|
59
+147%
|
84
+44%
|
99
+17%
|
127
+28%
|
132
+4%
|
141
+7%
|
210
+49%
|
238
+13%
|
277
+17%
|
298
+8%
|
327
+10%
|
|
| EPS (Diluted) |
0.04
N/A
|
0.08
+100%
|
0.2
+150%
|
0.28
+40%
|
0.33
+18%
|
0.42
+27%
|
0.44
+5%
|
0.47
+7%
|
0.69
+47%
|
0.79
+14%
|
0.92
+16%
|
0.99
+8%
|
1.09
+10%
|
|