Viking Kagit ve Seluloz AS
IST:VKING.E
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
V
|
Viking Kagit ve Seluloz AS
IST:VKING.E
|
TR |
|
Technical Olympic SA
F:TQZA
|
GR |
Income Statement
Earnings Waterfall
Viking Kagit ve Seluloz AS
Income Statement
Viking Kagit ve Seluloz 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 | Sep-2025 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||
| Interest Expense |
29
|
32
|
34
|
37
|
41
|
51
|
64
|
152
|
181
|
212
|
256
|
188
|
334
|
456
|
617
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
255
N/A
|
266
+4%
|
293
+10%
|
340
+16%
|
422
+24%
|
531
+26%
|
646
+22%
|
1 472
+128%
|
817
-44%
|
813
0%
|
787
-3%
|
1 337
+70%
|
965
-28%
|
1 227
+27%
|
1 236
+1%
|
1 060
-14%
|
1 030
-3%
|
757
-27%
|
762
+1%
|
760
0%
|
|
| Gross Profit | |||||||||||||||||||||
| Cost of Revenue |
(201)
|
(218)
|
(249)
|
(295)
|
(366)
|
(453)
|
(539)
|
(1 384)
|
(691)
|
(703)
|
(690)
|
(1 271)
|
(930)
|
(1 185)
|
(1 223)
|
(944)
|
(938)
|
(653)
|
(646)
|
(719)
|
|
| Gross Profit |
54
N/A
|
48
-11%
|
44
-9%
|
45
+2%
|
55
+22%
|
77
+40%
|
107
+38%
|
88
-18%
|
126
+44%
|
110
-13%
|
97
-12%
|
67
-31%
|
35
-48%
|
43
+24%
|
13
-69%
|
115
+768%
|
92
-20%
|
103
+12%
|
117
+13%
|
41
-65%
|
|
| Operating Income | |||||||||||||||||||||
| Operating Expenses |
(58)
|
(60)
|
(56)
|
(100)
|
(100)
|
(132)
|
(136)
|
(195)
|
(132)
|
(130)
|
(145)
|
(252)
|
(239)
|
(348)
|
(393)
|
(337)
|
(397)
|
(344)
|
(302)
|
(311)
|
|
| Selling, General & Administrative |
(37)
|
(39)
|
(42)
|
(46)
|
(53)
|
(61)
|
(75)
|
(176)
|
(105)
|
(119)
|
(132)
|
(245)
|
(202)
|
(291)
|
(333)
|
(304)
|
(293)
|
(225)
|
(207)
|
(237)
|
|
| Research & Development |
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(6)
|
(5)
|
(5)
|
(3)
|
|
| Depreciation & Amortization |
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(7)
|
(3)
|
(3)
|
(4)
|
(14)
|
(11)
|
(20)
|
(24)
|
(16)
|
(18)
|
(12)
|
(9)
|
(32)
|
|
| Other Operating Expenses |
(18)
|
(17)
|
(11)
|
(51)
|
(44)
|
(67)
|
(56)
|
(10)
|
(22)
|
(6)
|
(8)
|
11
|
(24)
|
(33)
|
(32)
|
(13)
|
(80)
|
(101)
|
(82)
|
(39)
|
|
| Operating Income |
(4)
N/A
|
(12)
-187%
|
(11)
+2%
|
(55)
-378%
|
(45)
+18%
|
(55)
-22%
|
(29)
+46%
|
(107)
-265%
|
(6)
+95%
|
(20)
-258%
|
(48)
-145%
|
(185)
-283%
|
(205)
-11%
|
(305)
-49%
|
(380)
-25%
|
(221)
+42%
|
(304)
-38%
|
(241)
+21%
|
(185)
+23%
|
(270)
-46%
|
|
| Pre-Tax Income | |||||||||||||||||||||
| Interest Income Expense |
(23)
|
(26)
|
(30)
|
(30)
|
(50)
|
(47)
|
(84)
|
(254)
|
(113)
|
(199)
|
(211)
|
(515)
|
(428)
|
(627)
|
(811)
|
(1 050)
|
(1 017)
|
(1 002)
|
(1 059)
|
(1 358)
|
|
| Non-Reccuring Items |
0
|
0
|
1
|
1
|
1
|
1
|
1
|
(103)
|
(1)
|
(11)
|
(20)
|
(0)
|
(5)
|
(9)
|
(8)
|
(10)
|
5
|
19
|
0
|
(4)
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
(12)
|
(15)
|
(16)
|
(38)
|
(35)
|
(40)
|
(44)
|
495
|
(27)
|
(21)
|
(25)
|
579
|
586
|
881
|
1 090
|
648
|
711
|
516
|
514
|
683
|
|
| Pre-Tax Income |
(39)
N/A
|
(52)
-33%
|
(56)
-9%
|
(122)
-116%
|
(130)
-6%
|
(141)
-9%
|
(155)
-10%
|
30
N/A
|
(146)
N/A
|
(251)
-71%
|
(304)
-21%
|
(122)
+60%
|
(51)
+58%
|
(59)
-15%
|
(108)
-82%
|
(634)
-486%
|
(605)
+5%
|
(707)
-17%
|
(731)
-3%
|
(949)
-30%
|
|
| Net Income | |||||||||||||||||||||
| Tax Provision |
1
|
1
|
1
|
4
|
1
|
3
|
3
|
(2)
|
(3)
|
(5)
|
(6)
|
63
|
28
|
21
|
17
|
(2)
|
(12)
|
94
|
5
|
(34)
|
|
| Income from Continuing Operations |
(38)
|
(51)
|
(55)
|
(118)
|
(129)
|
(138)
|
(153)
|
28
|
(149)
|
(256)
|
(310)
|
(59)
|
(23)
|
(38)
|
(91)
|
(635)
|
(617)
|
(613)
|
(726)
|
(983)
|
|
| Net Income (Common) |
(38)
N/A
|
(51)
-34%
|
(55)
-8%
|
(118)
-115%
|
(129)
-9%
|
(138)
-7%
|
(153)
-11%
|
28
N/A
|
(149)
N/A
|
(256)
-71%
|
(310)
-21%
|
(59)
+81%
|
(23)
+61%
|
(38)
-63%
|
(91)
-141%
|
(635)
-595%
|
(617)
+3%
|
(613)
+1%
|
(726)
-18%
|
(983)
-35%
|
|
| EPS (Diluted) |
-0.9
N/A
|
-1.21
-34%
|
-1.31
-8%
|
-2.82
-115%
|
-3.07
-9%
|
-3.29
-7%
|
-3.64
-11%
|
0.66
N/A
|
-3.56
N/A
|
-6.09
-71%
|
-7.38
-21%
|
-1.4
+81%
|
-0.55
+61%
|
-0.9
-64%
|
-2.17
-141%
|
-15.13
-597%
|
-14.69
+3%
|
-14.6
+1%
|
-17.28
-18%
|
-23.4
-35%
|
|