Link Bilgisayar Sistemleri Yazilimi ve Donanimi Sanayi ve Ticaret AS
IST:LINK.E
Income Statement
Earnings Waterfall
Link Bilgisayar Sistemleri Yazilimi ve Donanimi Sanayi ve Ticaret AS
Income Statement
Link Bilgisayar Sistemleri Yazilimi ve Donanimi Sanayi ve Ticaret AS
| Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||
| Interest Expense |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
|
| Revenue |
16
N/A
|
16
+2%
|
22
+39%
|
23
+3%
|
25
+10%
|
28
+12%
|
67
+137%
|
54
-20%
|
56
+5%
|
27
-51%
|
59
+116%
|
112
+89%
|
591
+428%
|
886
+50%
|
1 110
+25%
|
1 598
+44%
|
|
| Gross Profit | |||||||||||||||||
| Cost of Revenue |
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(7)
|
(7)
|
(7)
|
(3)
|
(8)
|
(41)
|
(320)
|
(495)
|
(625)
|
(1 065)
|
|
| Gross Profit |
13
N/A
|
14
+2%
|
19
+40%
|
20
+4%
|
22
+11%
|
25
+13%
|
60
+142%
|
47
-22%
|
50
+6%
|
25
-51%
|
52
+110%
|
71
+37%
|
271
+284%
|
391
+44%
|
484
+24%
|
533
+10%
|
|
| Operating Income | |||||||||||||||||
| Operating Expenses |
(7)
|
(7)
|
(10)
|
(11)
|
(11)
|
(14)
|
(38)
|
(26)
|
(33)
|
(24)
|
(46)
|
(59)
|
(86)
|
(126)
|
(141)
|
(170)
|
|
| Selling, General & Administrative |
(5)
|
(5)
|
(7)
|
(8)
|
(9)
|
(11)
|
(24)
|
(20)
|
(23)
|
(14)
|
(30)
|
(41)
|
(57)
|
(79)
|
(74)
|
(81)
|
|
| Research & Development |
0
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
0
|
(2)
|
(7)
|
0
|
|
| Depreciation & Amortization |
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(14)
|
(5)
|
(10)
|
(10)
|
(13)
|
(18)
|
(30)
|
(52)
|
(67)
|
(89)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
(2)
|
1
|
2
|
7
|
8
|
(0)
|
|
| Operating Income |
6
N/A
|
7
+2%
|
9
+36%
|
9
+1%
|
11
+17%
|
11
+7%
|
22
+97%
|
21
-6%
|
17
-21%
|
1
-95%
|
6
+665%
|
11
+91%
|
185
+1 512%
|
265
+43%
|
344
+30%
|
363
+6%
|
|
| Pre-Tax Income | |||||||||||||||||
| Interest Income Expense |
7
|
4
|
25
|
26
|
32
|
37
|
58
|
32
|
58
|
49
|
47
|
55
|
156
|
172
|
140
|
133
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
(1)
|
(3)
|
(3)
|
(7)
|
(7)
|
(6)
|
(8)
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
3
|
3
|
2
|
5
|
3
|
9
|
|
| Total Other Income |
(2)
|
(2)
|
(0)
|
0
|
0
|
0
|
(64)
|
(21)
|
(43)
|
(39)
|
(46)
|
(59)
|
(56)
|
(95)
|
(7)
|
(44)
|
|
| Pre-Tax Income |
12
N/A
|
9
-23%
|
34
+273%
|
35
+4%
|
42
+20%
|
49
+15%
|
16
-67%
|
31
+90%
|
31
+2%
|
11
-65%
|
7
-35%
|
8
+14%
|
279
+3 289%
|
339
+21%
|
475
+40%
|
454
-4%
|
|
| Net Income | |||||||||||||||||
| Tax Provision |
(2)
|
(2)
|
(7)
|
(7)
|
(8)
|
(8)
|
(10)
|
(6)
|
(4)
|
(5)
|
(10)
|
(13)
|
(25)
|
(47)
|
(63)
|
(64)
|
|
| Income from Continuing Operations |
10
|
7
|
26
|
28
|
34
|
41
|
6
|
24
|
27
|
6
|
(3)
|
(5)
|
255
|
292
|
411
|
390
|
|
| Net Income (Common) |
5
N/A
|
3
-43%
|
26
+782%
|
28
+6%
|
34
+22%
|
41
+19%
|
6
-84%
|
24
+280%
|
27
+13%
|
6
-79%
|
(3)
N/A
|
(5)
-58%
|
255
N/A
|
292
+14%
|
411
+41%
|
390
-5%
|
|
| EPS (Diluted) |
0.47
N/A
|
0.27
-43%
|
2.4
+789%
|
2.54
+6%
|
3.1
+22%
|
3.69
+19%
|
0.58
-84%
|
2.2
+279%
|
2.49
+13%
|
0.52
-79%
|
-0.28
N/A
|
-0.44
-57%
|
11.71
N/A
|
13.4
+14%
|
18.91
+41%
|
17.92
-5%
|
|