Merit Turizm Yatirim ve Isletme AS
IST:MERIT.E
Income Statement
Earnings Waterfall
Merit Turizm Yatirim ve Isletme AS
Income Statement
Merit Turizm Yatirim ve Isletme 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 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||
| Revenue |
5
N/A
|
4
-17%
|
7
+63%
|
11
+70%
|
23
+98%
|
35
+56%
|
43
+23%
|
113
+160%
|
61
-46%
|
64
+6%
|
76
+18%
|
149
+96%
|
88
-41%
|
151
+71%
|
133
-12%
|
178
+34%
|
|
| Gross Profit | |||||||||||||||||
| Cost of Revenue |
(0)
|
(0)
|
(0)
|
(1)
|
(8)
|
(14)
|
(16)
|
(38)
|
(17)
|
(15)
|
(15)
|
(25)
|
(11)
|
(10)
|
(7)
|
(10)
|
|
| Gross Profit |
5
N/A
|
4
-17%
|
6
+59%
|
10
+60%
|
15
+51%
|
21
+42%
|
28
+30%
|
75
+171%
|
44
-41%
|
49
+10%
|
62
+26%
|
125
+102%
|
77
-38%
|
141
+82%
|
126
-11%
|
168
+34%
|
|
| Operating Income | |||||||||||||||||
| Operating Expenses |
(1)
|
(2)
|
(3)
|
(4)
|
(7)
|
(8)
|
(11)
|
(28)
|
(18)
|
(20)
|
(24)
|
(46)
|
(31)
|
(66)
|
(77)
|
(117)
|
|
| Selling, General & Administrative |
(4)
|
(3)
|
(5)
|
(5)
|
(7)
|
(9)
|
(12)
|
(27)
|
(18)
|
(21)
|
(24)
|
(47)
|
(33)
|
(69)
|
(67)
|
(104)
|
|
| Depreciation & Amortization |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Operating Expenses |
2
|
2
|
2
|
1
|
1
|
1
|
0
|
(0)
|
0
|
1
|
0
|
1
|
2
|
3
|
(10)
|
(13)
|
|
| Operating Income |
3
N/A
|
2
-30%
|
3
+54%
|
6
+64%
|
8
+45%
|
13
+59%
|
16
+22%
|
47
+192%
|
27
-43%
|
29
+10%
|
38
+29%
|
79
+108%
|
46
-41%
|
75
+62%
|
49
-34%
|
51
+3%
|
|
| Pre-Tax Income | |||||||||||||||||
| Interest Income Expense |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(1)
|
2
|
1
|
1
|
2
|
3
|
27
|
28
|
(70)
|
31
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Total Other Income |
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(8)
|
0
|
0
|
0
|
(14)
|
(16)
|
(11)
|
(69)
|
(71)
|
|
| Pre-Tax Income |
3
N/A
|
2
-34%
|
3
+65%
|
5
+69%
|
8
+55%
|
13
+65%
|
15
+16%
|
41
+165%
|
27
-33%
|
30
+11%
|
40
+32%
|
67
+68%
|
57
-16%
|
92
+61%
|
(90)
N/A
|
10
N/A
|
|
| Net Income | |||||||||||||||||
| Tax Provision |
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(4)
|
(25)
|
(6)
|
(7)
|
(9)
|
54
|
70
|
266
|
276
|
270
|
|
| Income from Continuing Operations |
2
|
1
|
2
|
4
|
6
|
10
|
12
|
16
|
21
|
23
|
31
|
122
|
127
|
357
|
186
|
280
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Income (Common) |
2
N/A
|
1
-42%
|
2
+83%
|
4
+67%
|
6
+56%
|
10
+66%
|
12
+16%
|
16
+33%
|
21
+35%
|
23
+11%
|
31
+34%
|
122
+288%
|
127
+4%
|
357
+182%
|
186
-48%
|
280
+51%
|
|
| EPS (Diluted) |
0
N/A
|
0.05
N/A
|
0
N/A
|
0.01
N/A
|
0.01
N/A
|
0.03
+200%
|
0.03
N/A
|
0.05
+67%
|
0.06
+20%
|
0.06
N/A
|
0.09
+50%
|
0.36
+300%
|
0.37
+3%
|
1.06
+186%
|
0.55
-48%
|
0.83
+51%
|
|