Yesil Yapi Endustrisi AS
IST:YYAPI.E
Income Statement
Earnings Waterfall
Yesil Yapi Endustrisi AS
Income Statement
Yesil Yapi Endustrisi 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 |
14
|
18
|
14
|
12
|
19
|
17
|
19
|
23
|
27
|
26
|
32
|
33
|
45
|
50
|
38
|
34
|
54
|
61
|
0
|
|
| Revenue |
4
N/A
|
16
+301%
|
16
-1%
|
15
-4%
|
14
-7%
|
3
-82%
|
3
+18%
|
2
-31%
|
4
+96%
|
2
-40%
|
3
+16%
|
3
+20%
|
12
+269%
|
9
-25%
|
11
+22%
|
35
+206%
|
30
-15%
|
32
+7%
|
30
-4%
|
|
| Gross Profit | ||||||||||||||||||||
| Cost of Revenue |
(3)
|
(14)
|
(14)
|
(14)
|
(14)
|
(4)
|
(5)
|
(5)
|
(9)
|
(6)
|
(6)
|
(6)
|
(18)
|
(11)
|
(46)
|
(60)
|
(68)
|
(73)
|
(41)
|
|
| Gross Profit |
1
N/A
|
2
+172%
|
1
-21%
|
2
+14%
|
0
-85%
|
(1)
N/A
|
(2)
-23%
|
(3)
-53%
|
(5)
-82%
|
(3)
+33%
|
(3)
-5%
|
(3)
+22%
|
(5)
-87%
|
(1)
+74%
|
(35)
-2 529%
|
(25)
+28%
|
(38)
-54%
|
(42)
-9%
|
(11)
+74%
|
|
| Operating Income | ||||||||||||||||||||
| Operating Expenses |
20
|
(23)
|
(28)
|
(29)
|
(15)
|
4
|
6
|
11
|
33
|
1
|
(0)
|
(8)
|
(20)
|
(10)
|
9
|
(19)
|
(24)
|
(46)
|
(74)
|
|
| Selling, General & Administrative |
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(12)
|
(12)
|
(14)
|
(9)
|
(17)
|
(18)
|
(21)
|
(17)
|
(15)
|
(17)
|
(24)
|
(21)
|
(31)
|
(41)
|
|
| Depreciation & Amortization |
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Other Operating Expenses |
23
|
(21)
|
(26)
|
(26)
|
(11)
|
16
|
18
|
26
|
42
|
18
|
18
|
13
|
(3)
|
5
|
26
|
6
|
(3)
|
(15)
|
(32)
|
|
| Operating Income |
21
N/A
|
(22)
N/A
|
(27)
-26%
|
(27)
-1%
|
(14)
+47%
|
3
N/A
|
4
+51%
|
9
+115%
|
28
+229%
|
(2)
N/A
|
(4)
-68%
|
(11)
-201%
|
(25)
-139%
|
(11)
+56%
|
(26)
-128%
|
(44)
-73%
|
(63)
-41%
|
(88)
-40%
|
(85)
+3%
|
|
| Pre-Tax Income | ||||||||||||||||||||
| Interest Income Expense |
11
|
13
|
17
|
17
|
56
|
63
|
75
|
99
|
814
|
533
|
672
|
641
|
371
|
562
|
527
|
525
|
622
|
752
|
688
|
|
| Non-Reccuring Items |
(29)
|
(7)
|
(12)
|
(12)
|
(14)
|
(14)
|
(20)
|
(20)
|
(23)
|
(14)
|
(2)
|
(2)
|
(2)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
|
| Gain/Loss on Disposition of Assets |
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
(1)
|
6
|
5
|
2
|
(0)
|
0
|
0
|
0
|
3
|
0
|
(0)
|
0
|
77
|
(270)
|
(225)
|
(223)
|
6
|
23
|
(5)
|
|
| Pre-Tax Income |
7
N/A
|
(10)
N/A
|
(18)
-78%
|
(21)
-15%
|
28
N/A
|
52
+86%
|
58
+13%
|
87
+49%
|
822
+842%
|
517
-37%
|
666
+29%
|
628
-6%
|
421
-33%
|
280
-34%
|
275
-2%
|
256
-7%
|
565
+121%
|
687
+21%
|
598
-13%
|
|
| Net Income | ||||||||||||||||||||
| Tax Provision |
(0)
|
0
|
2
|
1
|
(1)
|
(5)
|
(8)
|
(11)
|
(350)
|
(71)
|
(98)
|
(117)
|
595
|
222
|
286
|
353
|
29
|
195
|
45
|
|
| Income from Continuing Operations |
7
|
(10)
|
(16)
|
(20)
|
26
|
46
|
51
|
77
|
472
|
445
|
568
|
511
|
1 016
|
502
|
561
|
609
|
594
|
881
|
642
|
|
| Income to Minority Interest |
(0)
|
(0)
|
1
|
0
|
1
|
1
|
(1)
|
0
|
2
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
1
|
1
|
1
|
1
|
|
| Net Income (Common) |
7
N/A
|
(10)
N/A
|
(15)
-45%
|
(19)
-32%
|
27
N/A
|
47
+73%
|
50
+7%
|
77
+53%
|
474
+518%
|
445
-6%
|
568
+28%
|
510
-10%
|
1 016
+99%
|
502
-51%
|
561
+12%
|
610
+9%
|
596
-2%
|
882
+48%
|
644
-27%
|
|
| EPS (Diluted) |
0.03
N/A
|
-0.01
N/A
|
-0.02
-100%
|
-0.03
-50%
|
0.04
N/A
|
0.07
+75%
|
0.05
-29%
|
0.08
+60%
|
0.55
+588%
|
0.52
-5%
|
0.66
+27%
|
0.59
-11%
|
1.19
+102%
|
0.58
-51%
|
0.65
+12%
|
0.71
+9%
|
0.69
-3%
|
1.03
+49%
|
0.49
-52%
|
|