Turk Tuborg Bira ve Malt Sanayii AS
IST:TBORG.E
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Turk Tuborg Bira ve Malt Sanayii AS
IST:TBORG.E
|
TR |
|
M
|
Makarony Polskie SA
WSE:MAK
|
PL |
|
E
|
EDGE Technology Inc
TSE:4268
|
JP |
|
Kuraray Co Ltd
TSE:3405
|
JP |
|
Kforce Inc
NYSE:KFRC
|
US |
|
Nitiraj Engineers Ltd
NSE:NITIRAJ
|
IN |
|
Bulletin Resources Ltd
ASX:BNR
|
AU |
|
H
|
HeiTech Padu Bhd
KLSE:HTPADU
|
MY |
|
Intuit Inc
NASDAQ:INTU
|
US |
Income Statement
Earnings Waterfall
Turk Tuborg Bira ve Malt Sanayii AS
Income Statement
Turk Tuborg Bira ve Malt Sanayii 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 | |||||||||||||||||||||
| Interest Expense |
62
|
0
|
0
|
0
|
30
|
0
|
0
|
0
|
230
|
0
|
0
|
0
|
240
|
0
|
0
|
0
|
225
|
0
|
0
|
0
|
|
| Revenue |
2 589
N/A
|
2 762
+7%
|
3 037
+10%
|
3 343
+10%
|
3 675
+10%
|
4 227
+15%
|
5 319
+26%
|
6 801
+28%
|
15 142
+123%
|
8 567
-43%
|
10 212
+19%
|
12 248
+20%
|
24 751
+102%
|
19 120
-23%
|
27 952
+46%
|
31 908
+14%
|
30 149
-6%
|
34 821
+15%
|
33 860
-3%
|
37 044
+9%
|
|
| Gross Profit | |||||||||||||||||||||
| Cost of Revenue |
(1 244)
|
(1 320)
|
(1 451)
|
(1 601)
|
(1 797)
|
(2 081)
|
(2 658)
|
(3 485)
|
(9 373)
|
(4 481)
|
(5 117)
|
(5 739)
|
(14 755)
|
(11 523)
|
(16 190)
|
(18 034)
|
(14 429)
|
(16 504)
|
(14 956)
|
(16 500)
|
|
| Gross Profit |
1 345
N/A
|
1 442
+7%
|
1 587
+10%
|
1 742
+10%
|
1 878
+8%
|
2 147
+14%
|
2 662
+24%
|
3 316
+25%
|
5 769
+74%
|
4 086
-29%
|
5 095
+25%
|
6 509
+28%
|
9 996
+54%
|
7 596
-24%
|
11 762
+55%
|
13 874
+18%
|
15 720
+13%
|
18 318
+17%
|
18 904
+3%
|
20 544
+9%
|
|
| Operating Income | |||||||||||||||||||||
| Operating Expenses |
(709)
|
(724)
|
(792)
|
(875)
|
(955)
|
(1 108)
|
(1 444)
|
(1 798)
|
(4 254)
|
(2 435)
|
(2 637)
|
(3 405)
|
(7 732)
|
(6 812)
|
(10 364)
|
(11 430)
|
(9 974)
|
(12 648)
|
(11 663)
|
(13 307)
|
|
| Selling, General & Administrative |
(614)
|
(631)
|
(682)
|
(759)
|
(827)
|
(963)
|
(1 276)
|
(1 583)
|
(3 619)
|
(2 225)
|
(2 532)
|
(3 065)
|
(6 641)
|
(5 671)
|
(9 157)
|
(10 516)
|
(8 689)
|
(11 805)
|
(10 369)
|
(11 465)
|
|
| Depreciation & Amortization |
(103)
|
(113)
|
(125)
|
(131)
|
(145)
|
(152)
|
(168)
|
(190)
|
(683)
|
(237)
|
(260)
|
(294)
|
(1 164)
|
(1 061)
|
(1 458)
|
0
|
(1 336)
|
(1 251)
|
(1 244)
|
(1 799)
|
|
| Other Operating Expenses |
9
|
20
|
15
|
14
|
18
|
6
|
0
|
(25)
|
47
|
26
|
155
|
(45)
|
72
|
(79)
|
251
|
(913)
|
51
|
408
|
(51)
|
(43)
|
|
| Operating Income |
636
N/A
|
718
+13%
|
795
+11%
|
866
+9%
|
923
+7%
|
1 039
+12%
|
1 218
+17%
|
1 518
+25%
|
1 514
0%
|
1 650
+9%
|
2 458
+49%
|
3 105
+26%
|
2 264
-27%
|
785
-65%
|
1 398
+78%
|
2 445
+75%
|
5 746
+135%
|
5 670
-1%
|
7 241
+28%
|
7 237
0%
|
|
| Pre-Tax Income | |||||||||||||||||||||
| Interest Income Expense |
55
|
88
|
108
|
80
|
565
|
585
|
619
|
698
|
942
|
83
|
89
|
61
|
1 280
|
131
|
(118)
|
(59)
|
1 936
|
413
|
463
|
200
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Gain/Loss on Disposition of Assets |
5
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
22
|
0
|
0
|
0
|
65
|
0
|
0
|
0
|
108
|
0
|
0
|
0
|
|
| Total Other Income |
(20)
|
0
|
0
|
0
|
(42)
|
0
|
0
|
0
|
(1 414)
|
0
|
0
|
0
|
(731)
|
478
|
718
|
661
|
(1 877)
|
(210)
|
(414)
|
(575)
|
|
| Pre-Tax Income |
676
N/A
|
805
+19%
|
903
+12%
|
946
+5%
|
1 455
+54%
|
1 623
+12%
|
1 837
+13%
|
2 216
+21%
|
1 065
-52%
|
1 733
+63%
|
2 547
+47%
|
3 166
+24%
|
2 878
-9%
|
1 394
-52%
|
1 997
+43%
|
3 047
+53%
|
5 914
+94%
|
5 873
-1%
|
7 289
+24%
|
6 862
-6%
|
|
| Net Income | |||||||||||||||||||||
| Tax Provision |
(151)
|
(173)
|
(211)
|
(230)
|
(250)
|
(309)
|
(343)
|
(300)
|
(38)
|
199
|
68
|
164
|
(1 388)
|
(1 210)
|
(1 539)
|
(2 363)
|
(1 959)
|
(2 226)
|
(2 421)
|
(2 279)
|
|
| Income from Continuing Operations |
525
|
633
|
692
|
716
|
1 204
|
1 314
|
1 494
|
1 916
|
1 026
|
1 933
|
2 615
|
3 330
|
1 489
|
184
|
459
|
683
|
3 955
|
3 647
|
4 869
|
4 583
|
|
| 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) |
525
N/A
|
633
+20%
|
692
+9%
|
716
+3%
|
1 204
+68%
|
1 314
+9%
|
1 494
+14%
|
1 916
+28%
|
1 026
-46%
|
1 933
+88%
|
2 615
+35%
|
3 330
+27%
|
1 489
-55%
|
184
-88%
|
459
+149%
|
683
+49%
|
3 955
+479%
|
3 647
-8%
|
4 869
+34%
|
4 583
-6%
|
|
| EPS (Diluted) |
1.63
N/A
|
1.96
+20%
|
2.15
+10%
|
2.22
+3%
|
3.73
+68%
|
4.07
+9%
|
4.63
+14%
|
5.94
+28%
|
3.18
-46%
|
5.99
+88%
|
8.11
+35%
|
10.32
+27%
|
4.62
-55%
|
0.57
-88%
|
1.42
+149%
|
2.12
+49%
|
12.26
+478%
|
11.31
-8%
|
15.1
+34%
|
14.22
-6%
|
|