Pamel Yenilenebilir Elektrik Uretim AS
IST:PAMEL.E
Income Statement
Earnings Waterfall
Pamel Yenilenebilir Elektrik Uretim AS
Income Statement
Pamel Yenilenebilir Elektrik Uretim 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 | Mar-2025 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||
| Interest Expense |
1
|
1
|
2
|
4
|
5
|
6
|
9
|
15
|
25
|
39
|
107
|
152
|
184
|
207
|
175
|
165
|
179
|
235
|
|
| Revenue |
8
N/A
|
8
+1%
|
9
+2%
|
9
+7%
|
15
+60%
|
26
+76%
|
28
+8%
|
50
+78%
|
51
+3%
|
51
-1%
|
58
+14%
|
78
+35%
|
57
-27%
|
78
+37%
|
86
+10%
|
67
-22%
|
80
+20%
|
76
-5%
|
|
| Gross Profit | |||||||||||||||||||
| Cost of Revenue |
(4)
|
(4)
|
(6)
|
(7)
|
(9)
|
(12)
|
(14)
|
(29)
|
(31)
|
(34)
|
(39)
|
(77)
|
(58)
|
(75)
|
(86)
|
(71)
|
(80)
|
(83)
|
|
| Gross Profit |
4
N/A
|
4
-3%
|
2
-41%
|
2
-8%
|
6
+171%
|
14
+133%
|
14
-2%
|
21
+53%
|
20
-5%
|
17
-16%
|
19
+16%
|
2
-91%
|
(1)
N/A
|
3
N/A
|
(11)
N/A
|
(4)
+63%
|
(11)
-164%
|
(7)
+36%
|
|
| Operating Income | |||||||||||||||||||
| Operating Expenses |
8
|
12
|
10
|
21
|
20
|
27
|
45
|
17
|
93
|
92
|
100
|
208
|
260
|
202
|
101
|
78
|
36
|
110
|
|
| Selling, General & Administrative |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(4)
|
(5)
|
(5)
|
(6)
|
(8)
|
(6)
|
(7)
|
(8)
|
(9)
|
(10)
|
(10)
|
|
| Depreciation & Amortization |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
|
| Other Operating Expenses |
9
|
13
|
11
|
22
|
21
|
29
|
47
|
21
|
98
|
97
|
106
|
217
|
266
|
209
|
109
|
86
|
46
|
120
|
|
| Operating Income |
12
N/A
|
16
+28%
|
12
-23%
|
23
+92%
|
26
+11%
|
41
+58%
|
59
+42%
|
38
-35%
|
113
+197%
|
109
-4%
|
120
+10%
|
210
+75%
|
259
+23%
|
204
-21%
|
100
-51%
|
73
-27%
|
35
-52%
|
102
+191%
|
|
| Pre-Tax Income | |||||||||||||||||||
| Interest Income Expense |
(3)
|
(5)
|
(6)
|
(19)
|
(19)
|
(19)
|
(22)
|
103
|
52
|
41
|
5
|
(272)
|
(221)
|
0
|
(208)
|
(441)
|
(419)
|
(513)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
35
|
89
|
116
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
(6)
|
(5)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
43
|
(0)
|
(1)
|
(1)
|
117
|
87
|
(155)
|
72
|
40
|
8
|
56
|
|
| Pre-Tax Income |
3
N/A
|
6
+79%
|
6
-6%
|
4
-26%
|
6
+56%
|
22
+240%
|
36
+66%
|
183
+403%
|
164
-10%
|
184
+12%
|
213
+16%
|
171
-20%
|
125
-27%
|
49
-61%
|
(35)
N/A
|
(327)
-833%
|
(376)
-15%
|
(353)
+6%
|
|
| Net Income | |||||||||||||||||||
| Tax Provision |
3
|
2
|
(3)
|
(1)
|
(2)
|
(5)
|
(8)
|
(41)
|
(20)
|
(17)
|
(20)
|
99
|
42
|
13
|
16
|
(24)
|
39
|
39
|
|
| Income from Continuing Operations |
6
|
8
|
3
|
3
|
4
|
17
|
28
|
142
|
144
|
167
|
194
|
270
|
167
|
63
|
(19)
|
(351)
|
(336)
|
(314)
|
|
| Net Income (Common) |
6
N/A
|
8
+32%
|
3
-68%
|
3
+21%
|
4
+44%
|
17
+286%
|
28
+68%
|
142
+403%
|
144
+1%
|
167
+16%
|
194
+16%
|
270
+39%
|
167
-38%
|
63
-62%
|
(19)
N/A
|
(351)
-1 779%
|
(336)
+4%
|
(314)
+7%
|
|
| EPS (Diluted) |
0.35
N/A
|
0.46
+31%
|
0.08
-83%
|
0.11
+38%
|
0.14
+27%
|
0.54
+286%
|
0.91
+69%
|
4.58
+403%
|
4.63
+1%
|
5.36
+16%
|
6.23
+16%
|
8.7
+40%
|
5.38
-38%
|
2.04
-62%
|
-0.61
N/A
|
-11.32
-1 756%
|
-10.83
+4%
|
-10.12
+7%
|
|