Sarkuysan Elektrolitik Bakir Sanayi ve Ticaret AS
IST:SARKY.E
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Sarkuysan Elektrolitik Bakir Sanayi ve Ticaret AS
IST:SARKY.E
|
TR |
Income Statement
Earnings Waterfall
Sarkuysan Elektrolitik Bakir Sanayi ve Ticaret AS
Income Statement
Sarkuysan Elektrolitik Bakir Sanayi ve 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 | Sep-2025 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||
| Interest Expense |
73
|
72
|
87
|
105
|
144
|
156
|
160
|
182
|
328
|
522
|
764
|
912
|
1 042
|
1 126
|
1 201
|
1 375
|
1 474
|
1 509
|
0
|
0
|
0
|
|
| Revenue |
6 743
N/A
|
7 897
+17%
|
10 117
+28%
|
11 604
+15%
|
13 863
+19%
|
17 737
+28%
|
21 250
+20%
|
24 691
+16%
|
53 253
+116%
|
29 683
-44%
|
31 156
+5%
|
33 544
+8%
|
65 407
+95%
|
49 757
-24%
|
70 846
+42%
|
75 829
+7%
|
77 529
+2%
|
74 528
-4%
|
62 774
-16%
|
67 344
+7%
|
79 114
+17%
|
|
| Gross Profit | ||||||||||||||||||||||
| Cost of Revenue |
(6 281)
|
(7 353)
|
(9 370)
|
(10 878)
|
(12 984)
|
(16 489)
|
(19 779)
|
(23 019)
|
(51 848)
|
(27 847)
|
(28 953)
|
(30 861)
|
(62 271)
|
(47 839)
|
(68 286)
|
(73 544)
|
(73 414)
|
(70 864)
|
(59 988)
|
(64 285)
|
(76 406)
|
|
| Gross Profit |
462
N/A
|
545
+18%
|
748
+37%
|
726
-3%
|
879
+21%
|
1 249
+42%
|
1 471
+18%
|
1 671
+14%
|
1 405
-16%
|
1 835
+31%
|
2 204
+20%
|
2 683
+22%
|
3 135
+17%
|
1 918
-39%
|
2 561
+33%
|
2 285
-11%
|
4 115
+80%
|
3 664
-11%
|
2 787
-24%
|
3 059
+10%
|
2 708
-11%
|
|
| Operating Income | ||||||||||||||||||||||
| Operating Expenses |
(109)
|
(110)
|
(114)
|
(125)
|
(148)
|
(183)
|
(234)
|
(255)
|
(731)
|
(290)
|
(300)
|
(302)
|
(1 066)
|
(893)
|
(1 447)
|
(1 613)
|
(1 374)
|
(1 346)
|
(1 044)
|
(1 133)
|
(1 458)
|
|
| Selling, General & Administrative |
(102)
|
(100)
|
(111)
|
(114)
|
(138)
|
(165)
|
(196)
|
(226)
|
(577)
|
(338)
|
(367)
|
(425)
|
(755)
|
(621)
|
(917)
|
(1 017)
|
(1 131)
|
(1 075)
|
(931)
|
(1 001)
|
(1 134)
|
|
| Research & Development |
(4)
|
(3)
|
(3)
|
(3)
|
(4)
|
(5)
|
(6)
|
(8)
|
(17)
|
(10)
|
(12)
|
(15)
|
(34)
|
(28)
|
(41)
|
(43)
|
(43)
|
(43)
|
(37)
|
(41)
|
(52)
|
|
| Depreciation & Amortization |
(5)
|
(5)
|
(5)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(20)
|
(6)
|
(6)
|
(8)
|
(38)
|
(33)
|
(48)
|
(49)
|
(40)
|
(39)
|
(31)
|
(35)
|
(39)
|
|
| Other Operating Expenses |
1
|
(1)
|
6
|
(2)
|
(2)
|
(9)
|
(28)
|
(16)
|
(116)
|
65
|
86
|
146
|
(239)
|
(211)
|
(440)
|
(504)
|
(160)
|
(190)
|
(45)
|
(56)
|
(233)
|
|
| Operating Income |
353
N/A
|
434
+23%
|
633
+46%
|
601
-5%
|
731
+22%
|
1 065
+46%
|
1 237
+16%
|
1 417
+15%
|
675
-52%
|
1 546
+129%
|
1 904
+23%
|
2 381
+25%
|
2 069
-13%
|
1 026
-50%
|
1 114
+9%
|
672
-40%
|
2 741
+308%
|
2 317
-15%
|
1 743
-25%
|
1 926
+11%
|
1 250
-35%
|
|
| Pre-Tax Income | ||||||||||||||||||||||
| Interest Income Expense |
(29)
|
(5)
|
(6)
|
(19)
|
59
|
70
|
31
|
19
|
210
|
31
|
(273)
|
(14)
|
(289)
|
(288)
|
(159)
|
(791)
|
(1 411)
|
(1 213)
|
(1 260)
|
(1 099)
|
(911)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
1
|
0
|
0
|
(2)
|
(2)
|
2
|
0
|
1
|
1
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
1
|
|
| Gain/Loss on Disposition of Assets |
(0)
|
1
|
2
|
3
|
2
|
4
|
9
|
8
|
10
|
(1)
|
(7)
|
(1)
|
4
|
6
|
9
|
3
|
5
|
4
|
2
|
21
|
20
|
|
| Total Other Income |
(14)
|
(18)
|
(18)
|
(21)
|
(29)
|
(38)
|
(45)
|
(54)
|
631
|
(99)
|
(124)
|
(146)
|
775
|
699
|
893
|
965
|
(447)
|
(128)
|
(326)
|
(222)
|
737
|
|
| Pre-Tax Income |
310
N/A
|
413
+33%
|
610
+48%
|
564
-8%
|
763
+35%
|
1 101
+44%
|
1 230
+12%
|
1 388
+13%
|
1 527
+10%
|
1 476
-3%
|
1 501
+2%
|
2 221
+48%
|
2 558
+15%
|
1 441
-44%
|
1 855
+29%
|
847
-54%
|
886
+5%
|
979
+11%
|
159
-84%
|
626
+295%
|
1 098
+75%
|
|
| Net Income | ||||||||||||||||||||||
| Tax Provision |
(62)
|
(75)
|
(128)
|
(126)
|
(209)
|
(285)
|
(310)
|
(336)
|
(603)
|
(288)
|
(288)
|
(513)
|
(460)
|
(187)
|
(331)
|
(158)
|
(431)
|
(360)
|
(1)
|
(32)
|
(753)
|
|
| Income from Continuing Operations |
248
|
337
|
483
|
438
|
554
|
816
|
920
|
1 053
|
924
|
1 188
|
1 213
|
1 708
|
2 098
|
1 254
|
1 524
|
689
|
455
|
620
|
158
|
594
|
345
|
|
| Income to Minority Interest |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(4)
|
(5)
|
(1)
|
2
|
6
|
9
|
4
|
(1)
|
(7)
|
(2)
|
2
|
|
| Net Income (Common) |
248
N/A
|
337
+36%
|
483
+43%
|
438
-9%
|
553
+26%
|
815
+47%
|
919
+13%
|
1 052
+14%
|
923
-12%
|
1 187
+29%
|
1 209
+2%
|
1 702
+41%
|
2 097
+23%
|
1 256
-40%
|
1 530
+22%
|
698
-54%
|
459
-34%
|
619
+35%
|
151
-76%
|
592
+291%
|
347
-41%
|
|
| EPS (Diluted) |
0.24
N/A
|
0.33
+38%
|
0.48
+45%
|
0.43
-10%
|
0.55
+28%
|
0.81
+47%
|
0.91
+12%
|
1.05
+15%
|
0.92
-12%
|
1.18
+28%
|
1.2
+2%
|
1.7
+42%
|
2.52
+48%
|
1.25
-50%
|
1.53
+22%
|
0.69
-55%
|
0.46
-33%
|
0.61
+33%
|
0.09
-85%
|
0.59
+556%
|
0.35
-41%
|
|