Kiler Holding AS
IST:KLRHO.E
Income Statement
Earnings Waterfall
Kiler Holding AS
Revenue
|
2.6B
TRY
|
Cost of Revenue
|
-1.8B
TRY
|
Gross Profit
|
785.3m
TRY
|
Operating Expenses
|
-189.7m
TRY
|
Operating Income
|
595.6m
TRY
|
Other Expenses
|
3.8B
TRY
|
Net Income
|
4.4B
TRY
|
Income Statement
Kiler Holding AS
Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | ||
---|---|---|---|---|---|---|---|
Revenue | |||||||
Revenue |
1 923
N/A
|
1 831
-5%
|
2 272
+24%
|
2 007
-12%
|
2 343
+17%
|
2 599
+11%
|
|
Gross Profit | |||||||
Cost of Revenue |
(1 058)
|
(1 136)
|
(1 356)
|
(1 258)
|
(1 589)
|
(1 814)
|
|
Gross Profit |
865
N/A
|
694
-20%
|
916
+32%
|
749
-18%
|
754
+1%
|
785
+4%
|
|
Operating Income | |||||||
Operating Expenses |
(138)
|
(152)
|
(176)
|
(144)
|
(167)
|
(190)
|
|
Selling, General & Administrative |
(140)
|
(162)
|
(182)
|
(162)
|
(195)
|
(195)
|
|
Other Operating Expenses |
1
|
10
|
6
|
19
|
27
|
5
|
|
Operating Income |
727
N/A
|
542
-25%
|
741
+37%
|
605
-18%
|
587
-3%
|
596
+1%
|
|
Pre-Tax Income | |||||||
Interest Income Expense |
1 032
|
1 431
|
3 921
|
3 979
|
5 602
|
6 316
|
|
Non-Reccuring Items |
696
|
584
|
40
|
(24)
|
(94)
|
(97)
|
|
Gain/Loss on Disposition of Assets |
13
|
12
|
7
|
14
|
3
|
4
|
|
Total Other Income |
(4)
|
(7)
|
1
|
(3)
|
(13)
|
(21)
|
|
Pre-Tax Income |
2 463
N/A
|
2 564
+4%
|
4 710
+84%
|
4 571
-3%
|
6 085
+33%
|
6 798
+12%
|
|
Net Income | |||||||
Tax Provision |
(108)
|
(69)
|
(34)
|
(74)
|
(214)
|
(210)
|
|
Income from Continuing Operations |
2 355
|
2 494
|
4 676
|
4 497
|
5 871
|
6 587
|
|
Income to Minority Interest |
(596)
|
(698)
|
(1 789)
|
(1 710)
|
(2 150)
|
(2 212)
|
|
Net Income (Common) |
1 759
N/A
|
1 796
+2%
|
2 886
+61%
|
2 786
-3%
|
3 721
+34%
|
4 375
+18%
|
|
EPS (Diluted) |
2.71
N/A
|
1.1
-59%
|
1.78
+62%
|
1.71
-4%
|
2.79
+63%
|
2.69
-4%
|