Logo Yazilim Sanayi ve Ticaret AS
IST:LOGO.E
Income Statement
Earnings Waterfall
Logo Yazilim Sanayi ve Ticaret AS
Revenue
|
4.1B
TRY
|
Cost of Revenue
|
-145.5m
TRY
|
Gross Profit
|
3.9B
TRY
|
Operating Expenses
|
-3B
TRY
|
Operating Income
|
904.7m
TRY
|
Other Expenses
|
-552.8m
TRY
|
Net Income
|
351.9m
TRY
|
Income Statement
Logo Yazilim Sanayi ve Ticaret AS
Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | |||||||||||||||||
Interest Expense |
5
|
5
|
6
|
10
|
18
|
27
|
35
|
133
|
166
|
207
|
256
|
270
|
322
|
373
|
401
|
336
|
|
Revenue |
583
N/A
|
643
+10%
|
693
+8%
|
767
+11%
|
897
+17%
|
1 086
+21%
|
1 300
+20%
|
2 887
+122%
|
1 724
-40%
|
1 929
+12%
|
2 183
+13%
|
3 136
+44%
|
3 575
+14%
|
5 483
+53%
|
6 014
+10%
|
4 084
-32%
|
|
Gross Profit | |||||||||||||||||
Cost of Revenue |
(107)
|
(119)
|
(128)
|
(143)
|
(176)
|
(211)
|
(284)
|
(605)
|
(400)
|
(449)
|
(479)
|
(122)
|
(669)
|
(1 012)
|
(1 077)
|
(145)
|
|
Gross Profit |
476
N/A
|
524
+10%
|
565
+8%
|
624
+10%
|
721
+16%
|
875
+21%
|
1 017
+16%
|
2 282
+124%
|
1 324
-42%
|
1 480
+12%
|
1 704
+15%
|
3 013
+77%
|
2 906
-4%
|
4 470
+54%
|
4 937
+10%
|
3 939
-20%
|
|
Operating Income | |||||||||||||||||
Operating Expenses |
(349)
|
(366)
|
(382)
|
(417)
|
(471)
|
(562)
|
(669)
|
(1 596)
|
(947)
|
(1 112)
|
(1 309)
|
(2 599)
|
(2 534)
|
(3 630)
|
(3 941)
|
(3 034)
|
|
Selling, General & Administrative |
(211)
|
(220)
|
(224)
|
(233)
|
(256)
|
(308)
|
(365)
|
(815)
|
(522)
|
(597)
|
(694)
|
(1 334)
|
(1 298)
|
(1 804)
|
(1 935)
|
(1 452)
|
|
Research & Development |
(50)
|
(56)
|
(67)
|
(106)
|
(121)
|
(146)
|
(176)
|
(429)
|
(284)
|
(348)
|
(430)
|
(778)
|
(727)
|
(1 080)
|
(1 169)
|
(964)
|
|
Depreciation & Amortization |
(66)
|
(70)
|
(73)
|
(78)
|
(87)
|
(95)
|
(106)
|
(324)
|
(128)
|
(143)
|
(166)
|
(412)
|
(478)
|
(731)
|
(821)
|
(495)
|
|
Other Operating Expenses |
(22)
|
(19)
|
(17)
|
0
|
(8)
|
(13)
|
(22)
|
(27)
|
(13)
|
(23)
|
(19)
|
(74)
|
(31)
|
(14)
|
(15)
|
(123)
|
|
Operating Income |
127
N/A
|
158
+25%
|
183
+16%
|
207
+13%
|
250
+20%
|
314
+26%
|
348
+11%
|
686
+97%
|
377
-45%
|
368
-3%
|
396
+8%
|
414
+5%
|
372
-10%
|
841
+126%
|
996
+18%
|
905
-9%
|
|
Pre-Tax Income | |||||||||||||||||
Interest Income Expense |
29
|
37
|
33
|
96
|
102
|
139
|
169
|
211
|
115
|
261
|
244
|
529
|
357
|
162
|
71
|
(78)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
(5)
|
(5)
|
0
|
(9)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
(3)
|
(6)
|
(6)
|
(3)
|
(3)
|
(1)
|
(1)
|
(498)
|
(9)
|
(11)
|
(13)
|
(650)
|
(659)
|
(981)
|
(1 068)
|
(522)
|
|
Pre-Tax Income |
154
N/A
|
190
+24%
|
211
+11%
|
300
+42%
|
344
+15%
|
446
+30%
|
516
+16%
|
390
-24%
|
482
+24%
|
617
+28%
|
626
+1%
|
293
-53%
|
70
-76%
|
22
-69%
|
(1)
N/A
|
305
N/A
|
|
Net Income | |||||||||||||||||
Tax Provision |
(7)
|
(11)
|
(15)
|
(23)
|
(26)
|
(43)
|
(46)
|
(57)
|
(90)
|
(109)
|
(107)
|
(76)
|
(40)
|
(45)
|
(31)
|
1
|
|
Income from Continuing Operations |
146
|
179
|
196
|
277
|
318
|
403
|
470
|
333
|
392
|
508
|
519
|
217
|
30
|
(24)
|
(32)
|
306
|
|
Income to Minority Interest |
2
|
3
|
4
|
(13)
|
(16)
|
(19)
|
(21)
|
(14)
|
(7)
|
(2)
|
(0)
|
15
|
10
|
2
|
(3)
|
(12)
|
|
Net Income (Common) |
149
N/A
|
183
+23%
|
200
+9%
|
265
+32%
|
303
+14%
|
384
+27%
|
449
+17%
|
319
-29%
|
385
+21%
|
506
+31%
|
519
+2%
|
202
-61%
|
40
-80%
|
(21)
N/A
|
(36)
-67%
|
352
N/A
|
|
EPS (Diluted) |
1.63
N/A
|
1.86
+14%
|
2.04
+10%
|
2.93
+44%
|
4.05
+38%
|
5.14
+27%
|
6.01
+17%
|
4.27
-29%
|
5.16
+21%
|
14.21
+175%
|
106.71
+651%
|
2.02
-98%
|
0.39
-81%
|
-0.21
N/A
|
-0.35
-67%
|
3.74
N/A
|