Penta Teknoloji Urunleri Dagitim Ticaret AS
IST:PENTA.E
Income Statement
Earnings Waterfall
Penta Teknoloji Urunleri Dagitim Ticaret AS
Income Statement
Penta Teknoloji Urunleri Dagitim Ticaret 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||
| Interest Expense |
49
|
54
|
46
|
40
|
35
|
28
|
38
|
47
|
50
|
51
|
47
|
50
|
63
|
93
|
141
|
177
|
201
|
202
|
208
|
|
| Revenue |
4 206
N/A
|
4 697
+12%
|
5 127
+9%
|
5 360
+5%
|
5 659
+6%
|
6 327
+12%
|
7 183
+14%
|
8 229
+15%
|
9 783
+19%
|
11 413
+17%
|
12 922
+13%
|
15 403
+19%
|
18 199
+18%
|
20 666
+14%
|
21 821
+6%
|
22 957
+5%
|
23 940
+4%
|
24 837
+4%
|
27 166
+9%
|
|
| Gross Profit | ||||||||||||||||||||
| Cost of Revenue |
(3 891)
|
(4 352)
|
(4 753)
|
(4 974)
|
(5 254)
|
(5 863)
|
(6 656)
|
(7 606)
|
(9 022)
|
(10 544)
|
(11 936)
|
(14 246)
|
(16 829)
|
(19 116)
|
(20 212)
|
(21 261)
|
(22 199)
|
(23 025)
|
(25 196)
|
|
| Gross Profit |
315
N/A
|
345
+9%
|
374
+8%
|
386
+3%
|
405
+5%
|
464
+14%
|
527
+14%
|
623
+18%
|
761
+22%
|
869
+14%
|
986
+13%
|
1 157
+17%
|
1 370
+18%
|
1 550
+13%
|
1 609
+4%
|
1 696
+5%
|
1 741
+3%
|
1 813
+4%
|
1 971
+9%
|
|
| Operating Income | ||||||||||||||||||||
| Operating Expenses |
(147)
|
(152)
|
(110)
|
(116)
|
(116)
|
(131)
|
(142)
|
(169)
|
(201)
|
(245)
|
(276)
|
(337)
|
(399)
|
(504)
|
(624)
|
(712)
|
(807)
|
(888)
|
(1 028)
|
|
| Selling, General & Administrative |
(139)
|
(86)
|
(88)
|
(95)
|
(111)
|
(115)
|
(132)
|
(156)
|
(205)
|
(252)
|
(283)
|
(345)
|
(381)
|
(473)
|
(571)
|
(644)
|
(728)
|
(833)
|
(917)
|
|
| Depreciation & Amortization |
(9)
|
(9)
|
(10)
|
(10)
|
(8)
|
(9)
|
(11)
|
(14)
|
(11)
|
(12)
|
(23)
|
(24)
|
(31)
|
(38)
|
(49)
|
(63)
|
(70)
|
(69)
|
(114)
|
|
| Other Operating Expenses |
1
|
(57)
|
(13)
|
(11)
|
3
|
(7)
|
1
|
0
|
15
|
20
|
30
|
33
|
12
|
7
|
(2)
|
(4)
|
(9)
|
14
|
2
|
|
| Operating Income |
169
N/A
|
193
+14%
|
263
+36%
|
270
+3%
|
289
+7%
|
332
+15%
|
385
+16%
|
454
+18%
|
560
+23%
|
624
+12%
|
710
+14%
|
820
+16%
|
971
+18%
|
1 046
+8%
|
986
-6%
|
984
0%
|
934
-5%
|
924
-1%
|
941
+2%
|
|
| Pre-Tax Income | ||||||||||||||||||||
| Interest Income Expense |
(103)
|
(86)
|
(89)
|
(55)
|
(132)
|
(160)
|
(190)
|
(212)
|
(221)
|
(150)
|
(175)
|
(230)
|
(266)
|
(351)
|
(344)
|
(309)
|
(319)
|
(285)
|
(233)
|
|
| Total Other Income |
(37)
|
(49)
|
(46)
|
(44)
|
(78)
|
(87)
|
(95)
|
(110)
|
(95)
|
(142)
|
(153)
|
(169)
|
(165)
|
(193)
|
(207)
|
(215)
|
(227)
|
(233)
|
(263)
|
|
| Pre-Tax Income |
30
N/A
|
58
+97%
|
129
+122%
|
171
+32%
|
80
-53%
|
85
+7%
|
100
+17%
|
133
+33%
|
243
+83%
|
331
+36%
|
383
+15%
|
421
+10%
|
540
+28%
|
502
-7%
|
434
-14%
|
460
+6%
|
388
-16%
|
405
+4%
|
445
+10%
|
|
| Net Income | ||||||||||||||||||||
| Tax Provision |
(18)
|
(28)
|
(46)
|
(49)
|
(99)
|
(119)
|
(148)
|
(183)
|
(140)
|
(147)
|
(236)
|
(265)
|
(344)
|
(326)
|
(202)
|
(116)
|
(48)
|
(91)
|
(127)
|
|
| Income from Continuing Operations |
11
|
31
|
83
|
121
|
(19)
|
(34)
|
(48)
|
(51)
|
104
|
185
|
147
|
156
|
196
|
176
|
233
|
345
|
340
|
313
|
317
|
|
| Net Income (Common) |
11
N/A
|
31
+175%
|
83
+172%
|
121
+46%
|
(19)
N/A
|
(34)
-75%
|
(48)
-43%
|
(51)
-5%
|
104
N/A
|
185
+78%
|
147
-20%
|
156
+6%
|
196
+26%
|
176
-10%
|
233
+32%
|
345
+48%
|
340
-1%
|
313
-8%
|
317
+1%
|
|
| EPS (Diluted) |
0.04
N/A
|
0.96
+2 300%
|
0.26
-73%
|
0.3
+15%
|
-0.05
N/A
|
-0.07
-40%
|
-0.12
-71%
|
-0.13
-8%
|
0.26
N/A
|
0.47
+81%
|
3.37
+617%
|
0.38
-89%
|
0.5
+32%
|
0.44
-12%
|
0.55
+25%
|
0.88
+60%
|
0.86
-2%
|
0.8
-7%
|
0.81
+1%
|
|