D-Market Electronic (HEPS) | Financial Analysis & Statements
D-Market Electronic Services & Trading A.S. ADR Small-cap Consumer Cyclical
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Sep 2025Income Metrics
Revenue
19.9B
Gross Profit
7.4B
37.20%
Operating Income
-590.5M
-2.96%
Net Income
-1.3B
-6.65%
EPS (Diluted)
$-4.10
Balance Sheet Metrics
Total Assets
32.8B
Total Liabilities
31.9B
Shareholders Equity
862.2M
Debt to Equity
37.03
Cash Flow Metrics
Operating Cash Flow
3.3B
Free Cash Flow
2.8B
Revenue & Profitability Trend
Quarter Income Flow
Sep 30, 2025
Annual Income Flow
2024
D-Market Electronic Income Statement From 2020 to 2024
| Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
|---|---|---|---|---|---|
| Revenue | 57.0B | 35.6B | 26.5B | 24.8B | 15.2B |
| Cost of Goods Sold | 35.7B | 24.8B | 20.7B | 19.4B | 11.9B |
| Gross Profit | 21.4B | 10.8B | 5.8B | 5.4B | 3.3B |
| Gross Margin % | 37.5% | 30.3% | 21.7% | 21.6% | 21.9% |
| Operating Expenses | |||||
| Research & Development | - | - | - | - | - |
| Selling, General & Administrative | 17.5B | 6.4B | 6.2B | 7.8B | 2.4B |
| Other Operating Expenses | 1.3B | 3.8B | 3.2B | 3.5B | 1.4B |
| Total Operating Expenses | 18.8B | 10.2B | 9.4B | 11.2B | 3.8B |
| Operating Income | 82.1M | -746.5M | -4.5B | -6.3B | -778.3M |
| Operating Margin % | 0.1% | -2.1% | -17.1% | -25.6% | -5.1% |
| Non-Operating Items | |||||
| Interest Income | 3.1B | 877.5M | 538.3M | 248.5M | 94.2M |
| Interest Expense | 2.9B | 1.4B | 560.5M | 579.2M | 339.7M |
| Other Non-Operating Income | 2.5B | 3.2B | 1.1B | 4.9B | 630.2M |
| Pre-tax Income | -1.6B | 75.5M | -4.8B | -3.3B | -936.6M |
| Income Tax | 0 | 0 | 0 | 0 | 0 |
| Effective Tax Rate % | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
| Net Income | -1.6B | 75.5M | -4.8B | -3.3B | -936.6M |
| Net Margin % | -2.8% | 0.2% | -18.1% | -13.4% | -6.2% |
| Key Metrics | |||||
| EBITDA | 2.8B | 659.8M | -4.5B | -6.9B | -326.2M |
| EPS (Basic) | $-4.90 | $0.23 | $-4.06 | $-1.92 | $-2.87 |
| EPS (Diluted) | $-4.90 | $0.23 | $-4.06 | $-1.92 | $-2.87 |
| Basic Shares Outstanding | 328364000 | 12507585345 | 10941096098 | 11823113534 | 11825261971 |
| Diluted Shares Outstanding | 328364000 | 12507585345 | 10941096098 | 11823113534 | 11825261971 |
Income Statement Trend
Join Our United States Telegram Channel
Get Instant Market Updates: 52-Week High/Low Alerts, Breakout Notifications & Expert Stock Analysis Delivered To Your Phone. Join Traders Making Informed Decisions Daily!
D-Market Electronic Balance Sheet From 2020 to 2024
| Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
|---|---|---|---|---|---|
| Assets | |||||
| Current Assets | |||||
| Cash & Equivalents | 6.8B | 5.5B | 8.7B | 6.3B | 592.6M |
| Short-term Investments | 2.4B | 1.7B | 28.9M | 1.9B | 0 |
| Accounts Receivable | 5.0B | 2.4B | 1.1B | 369.1M | 157.1M |
| Inventory | 6.0B | 4.0B | 2.9B | 2.9B | 770.1M |
| Other Current Assets | 43.4M | 45.3M | 4.9M | 8.1M | 9.8M |
| Total Current Assets | 20.9B | 14.6B | 13.8B | 11.8B | 1.7B |
| Non-Current Assets | |||||
| Property, Plant & Equipment | 248.2M | 171.9M | 170.6M | 249.4M | 60.7M |
| Goodwill | 3.1B | 1.9B | 1.4B | 405.4M | 89.4M |
| Intangible Assets | 3.1B | 1.9B | 1.4B | 405.4M | 89.4M |
| Long-term Investments | - | - | - | - | - |
| Other Non-Current Assets | 88.5M | 984.0K | 61.6M | 487.7M | 2.8M |
| Total Non-Current Assets | 5.3B | 3.0B | 2.8B | 1.6B | 275.1M |
| Total Assets | 26.1B | 17.6B | 16.6B | 13.4B | 2.0B |
| Liabilities | |||||
| Current Liabilities | |||||
| Accounts Payable | 15.0B | 10.6B | 9.7B | 6.7B | 2.0B |
| Short-term Debt | 1.7B | 338.0M | 280.9M | 496.9M | 398.6M |
| Current Portion of Long-term Debt | - | - | - | - | - |
| Other Current Liabilities | 519.7M | 88.9M | 123.2M | 54.1M | 2.0M |
| Total Current Liabilities | 21.6B | 13.6B | 12.8B | 8.2B | 2.7B |
| Non-Current Liabilities | |||||
| Long-term Debt | 583.7M | 124.6M | 190.9M | 167.5M | 92.8M |
| Deferred Tax Liabilities | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | 146.6M | 180.4M | - |
| Total Non-Current Liabilities | 1.2B | 631.7M | 459.6M | 357.0M | 96.1M |
| Total Liabilities | 22.8B | 14.3B | 13.2B | 8.6B | 2.8B |
| Equity | |||||
| Common Stock | 720.0M | 498.7M | 498.7M | 302.6M | 56.9M |
| Retained Earnings | -19.2B | - | - | -1.7B | -1.0B |
| Treasury Stock | 245.2M | 169.8M | 0 | - | - |
| Other Equity | - | - | - | - | - |
| Total Shareholders Equity | 3.3B | 3.3B | 3.4B | 4.8B | -787.3M |
| Key Metrics | |||||
| Total Debt | 2.2B | 462.7M | 471.8M | 664.4M | 491.5M |
| Working Capital | -731.3M | 978.2M | 1.0B | 3.6B | -966.3M |
Balance Sheet Composition
D-Market Electronic Cash Flow Statement From 2020 to 2024
| Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
|---|---|---|---|---|---|
| Operating Activities | |||||
| Net Income | -1.6B | 75.5M | -4.8B | -3.3B | -936.6M |
| Depreciation & Amortization | 2.0B | 1.2B | 844.9M | 637.0M | 301.6M |
| Stock-Based Compensation | 179.9M | 106.4M | 250.6M | 280.7M | 0 |
| Working Capital Changes | -1.6B | -925.1M | 1.1B | 1.5B | 797.2M |
| Operating Cash Flow | 5.5B | 5.5B | 2.5B | 3.3B | 980.5M |
| Investing Activities | |||||
| Capital Expenditures | -2.0B | -1.1B | -1.4B | -640.6M | -243.7M |
| Acquisitions | 0 | 0 | -7.6M | 0 | 0 |
| Investment Purchases | -6.4B | -5.1B | -2.6B | -2.7B | 0 |
| Investment Sales | 6.1B | 3.4B | 5.3B | 0 | 0 |
| Investing Cash Flow | -2.3B | -2.8B | 1.3B | -3.4B | -243.7M |
| Financing Activities | |||||
| Share Repurchases | 0 | -48.0M | 0 | 0 | - |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 |
| Debt Issuance | 5.2B | 577.3M | 1.6B | 5.8B | 3.9B |
| Debt Repayment | -4.3B | -687.2M | -2.3B | -6.6B | -3.3B |
| Financing Cash Flow | 960.9M | -157.9M | -699.4M | 12.9B | 654.4M |
| Free Cash Flow | 3.7B | 3.9B | -686.3M | -692.5M | 852.3M |
| Net Change in Cash | 4.1B | 2.5B | 3.1B | 12.8B | 1.4B |
Cash Flow Trend
D-Market Electronic Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
120.00
Forward P/E
0.66
Price to Book
1.06
Price to Sales
0.02
PEG Ratio
0.30
Profitability Ratios
Profit Margin
-6.73%
Operating Margin
2.21%
Return on Equity
-213.73%
Return on Assets
-4.02%
Financial Health
Current Ratio
0.89
Debt to Equity
120.59
Beta
2.25
Per Share Data
EPS (TTM)
$-0.40
Book Value per Share
$2.67
Revenue per Share
$173.73
Peer Financial Comparison
| Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
|---|---|---|---|---|---|---|
| HEPS | 1.0B | 120.00 | 1.06 | -213.73% | -6.73% | 120.59 |
| Amazon.com | 2.7T | 34.85 | 6.52 | 22.29% | 10.83% | 43.44 |
| MercadoLibre | 91.7B | 47.17 | 13.93 | 35.99% | 6.91% | 169.24 |
| Revolve Group | 1.9B | 30.76 | 3.15 | 12.87% | 5.04% | 6.33 |
| Liquidity Services | 1.1B | 37.46 | 4.93 | 14.72% | 6.26% | 6.42 |
| Atrenew | 1.0B | 23.65 | 1.79 | 8.75% | 1.60% | 11.44 |
Financial data is updated regularly. All figures are in the company's reporting currency.






