Mackolik Internet Hizmetleri Ticaret AS
IST:MACKO.E
Income Statement
Earnings Waterfall
Mackolik Internet Hizmetleri Ticaret AS
Income Statement
Mackolik Internet Hizmetleri Ticaret AS
| Jun-2023 | Sep-2023 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||
| Revenue |
303
N/A
|
248
-18%
|
392
+58%
|
479
+22%
|
697
+46%
|
966
+39%
|
879
-9%
|
|
| Gross Profit | ||||||||
| Cost of Revenue |
(83)
|
(77)
|
(119)
|
(145)
|
(211)
|
(278)
|
(254)
|
|
| Gross Profit |
220
N/A
|
170
-23%
|
273
+60%
|
334
+22%
|
486
+45%
|
688
+42%
|
625
-9%
|
|
| Operating Income | ||||||||
| Operating Expenses |
(70)
|
(59)
|
(85)
|
(97)
|
(126)
|
(189)
|
(168)
|
|
| Selling, General & Administrative |
(69)
|
(57)
|
(83)
|
(94)
|
(123)
|
(172)
|
(149)
|
|
| Depreciation & Amortization |
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(4)
|
(4)
|
|
| Other Operating Expenses |
(0)
|
(1)
|
(1)
|
(1)
|
1
|
(13)
|
(15)
|
|
| Operating Income |
150
N/A
|
112
-26%
|
188
+68%
|
238
+26%
|
361
+52%
|
499
+38%
|
456
-9%
|
|
| Pre-Tax Income | ||||||||
| Interest Income Expense |
47
|
35
|
39
|
40
|
70
|
91
|
82
|
|
| Non-Reccuring Items |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Total Other Income |
(1)
|
(1)
|
(56)
|
(74)
|
(85)
|
(119)
|
(90)
|
|
| Pre-Tax Income |
196
N/A
|
145
-26%
|
171
+18%
|
203
+18%
|
345
+70%
|
471
+37%
|
449
-5%
|
|
| Net Income | ||||||||
| Tax Provision |
(28)
|
(20)
|
(44)
|
(59)
|
(89)
|
(124)
|
(112)
|
|
| Income from Continuing Operations |
168
|
125
|
127
|
144
|
255
|
348
|
336
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Income (Common) |
168
N/A
|
125
-25%
|
127
+2%
|
144
+13%
|
255
+77%
|
348
+36%
|
336
-3%
|
|
| EPS (Diluted) |
1.67
N/A
|
1.24
-26%
|
5.09
+310%
|
1.44
-72%
|
2.55
+77%
|
3.47
+36%
|
8.5
+145%
|
|