Metro Yatirim Ortakligi AS
IST:MTRYO.E
Income Statement
Earnings Waterfall
Metro Yatirim Ortakligi AS
Income Statement
Metro Yatirim Ortakligi AS
| Dec-2020 | 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 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||
| Revenue |
644
N/A
|
1 227
+91%
|
1 285
+5%
|
1 277
-1%
|
1 045
-18%
|
608
-42%
|
657
+8%
|
782
+19%
|
2 599
+232%
|
1 466
-44%
|
1 761
+20%
|
2 908
+65%
|
7 039
+142%
|
5 277
-25%
|
6 419
+22%
|
6 055
-6%
|
3 627
-40%
|
3 871
+7%
|
3 030
-22%
|
4 098
+35%
|
|
| Gross Profit | |||||||||||||||||||||
| Cost of Revenue |
(633)
|
(1 211)
|
(1 277)
|
(1 272)
|
(1 030)
|
(586)
|
(629)
|
(721)
|
(2 400)
|
(1 388)
|
(1 656)
|
(2 752)
|
(6 917)
|
(5 106)
|
(6 150)
|
(5 847)
|
(3 445)
|
(3 672)
|
(2 902)
|
(3 948)
|
|
| Gross Profit |
12
N/A
|
16
+37%
|
8
-48%
|
5
-36%
|
14
+171%
|
22
+52%
|
28
+28%
|
61
+122%
|
198
+223%
|
78
-61%
|
104
+35%
|
155
+49%
|
121
-22%
|
171
+41%
|
269
+57%
|
208
-23%
|
181
-13%
|
199
+10%
|
127
-36%
|
150
+18%
|
|
| Operating Income | |||||||||||||||||||||
| Operating Expenses |
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(6)
|
(7)
|
(9)
|
(8)
|
(7)
|
(11)
|
(19)
|
(12)
|
(15)
|
(13)
|
(6)
|
|
| Selling, General & Administrative |
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(6)
|
(7)
|
(9)
|
(8)
|
(8)
|
(12)
|
(20)
|
(12)
|
(18)
|
(16)
|
(9)
|
|
| Depreciation & Amortization |
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
2
|
0
|
3
|
3
|
3
|
|
| Operating Income |
9
N/A
|
13
+44%
|
5
-61%
|
2
-62%
|
11
+495%
|
19
+69%
|
25
+31%
|
58
+136%
|
195
+236%
|
71
-63%
|
97
+37%
|
147
+51%
|
113
-23%
|
165
+45%
|
258
+57%
|
189
-27%
|
169
-11%
|
184
+9%
|
115
-38%
|
144
+26%
|
|
| Pre-Tax Income | |||||||||||||||||||||
| Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(113)
|
0
|
0
|
0
|
(200)
|
(188)
|
(277)
|
(310)
|
(158)
|
(195)
|
(129)
|
(131)
|
|
| Pre-Tax Income |
9
N/A
|
13
+44%
|
5
-61%
|
2
-62%
|
11
+495%
|
19
+69%
|
25
+31%
|
58
+136%
|
82
+41%
|
71
-13%
|
97
+37%
|
147
+51%
|
(87)
N/A
|
(23)
+73%
|
(19)
+20%
|
(121)
-548%
|
11
N/A
|
(12)
N/A
|
(15)
-28%
|
14
N/A
|
|
| Net Income | |||||||||||||||||||||
| Tax Provision |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Income from Continuing Operations |
9
|
13
|
5
|
2
|
11
|
19
|
25
|
58
|
82
|
71
|
97
|
147
|
(87)
|
(23)
|
(19)
|
(121)
|
11
|
(12)
|
(15)
|
14
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Income (Common) |
9
N/A
|
13
+44%
|
5
-61%
|
2
-62%
|
11
+495%
|
19
+69%
|
25
+31%
|
58
+136%
|
82
+41%
|
71
-13%
|
97
+37%
|
147
+51%
|
(87)
N/A
|
(23)
+73%
|
(19)
+20%
|
(121)
-548%
|
11
N/A
|
(12)
N/A
|
(15)
-28%
|
14
N/A
|
|
| EPS (Diluted) |
0.28
N/A
|
0.29
+4%
|
0.11
-62%
|
0.04
-64%
|
0.27
+575%
|
0.45
+67%
|
0.59
+31%
|
1.38
+134%
|
1.95
+41%
|
1.7
-13%
|
2.32
+36%
|
3.49
+50%
|
-2.07
N/A
|
-0.56
+73%
|
-0.44
+21%
|
-2.88
-555%
|
0.26
N/A
|
-0.27
N/A
|
-0.35
-30%
|
0.33
N/A
|
|