Middle East Company for Manufacturing and Producing Paper SJSC
SAU:1202
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Middle East Company for Manufacturing and Producing Paper SJSC
SAU:1202
|
SA |
|
Guanfu Holdings Co Ltd
SZSE:002102
|
CN |
|
Granges AB
STO:GRNG
|
SE |
Income Statement
Earnings Waterfall
Middle East Company for Manufacturing and Producing Paper SJSC
Income Statement
Middle East Company for Manufacturing and Producing Paper SJSC
| Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | 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 |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
26
|
0
|
0
|
0
|
18
|
0
|
1
|
1
|
14
|
1
|
1
|
1
|
18
|
1
|
1
|
1
|
27
|
1
|
1
|
1
|
36
|
2
|
0
|
0
|
|
| Revenue |
760
N/A
|
786
+3%
|
793
+1%
|
812
+2%
|
826
+2%
|
810
-2%
|
791
-2%
|
744
-6%
|
681
-8%
|
673
-1%
|
654
-3%
|
629
-4%
|
634
+1%
|
624
-2%
|
646
+4%
|
711
+10%
|
771
+8%
|
830
+8%
|
861
+4%
|
864
+0%
|
834
-4%
|
790
-5%
|
748
-5%
|
713
-5%
|
691
-3%
|
683
-1%
|
701
+3%
|
687
-2%
|
725
+5%
|
751
+4%
|
808
+8%
|
920
+14%
|
1 057
+15%
|
1 162
+10%
|
1 258
+8%
|
1 282
+2%
|
1 187
-7%
|
1 106
-7%
|
948
-14%
|
874
-8%
|
867
-1%
|
886
+2%
|
952
+7%
|
1 000
+5%
|
1 065
+7%
|
1 081
+1%
|
1 101
+2%
|
1 103
+0%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(556)
|
(570)
|
(569)
|
(580)
|
(592)
|
(581)
|
(573)
|
(554)
|
(508)
|
(499)
|
(499)
|
(487)
|
(503)
|
(510)
|
(515)
|
(553)
|
(585)
|
(613)
|
(627)
|
(620)
|
(598)
|
(578)
|
(565)
|
(556)
|
(549)
|
(545)
|
(551)
|
(552)
|
(581)
|
(596)
|
(614)
|
(635)
|
(663)
|
(673)
|
(692)
|
(710)
|
(684)
|
(711)
|
(691)
|
(715)
|
(782)
|
(804)
|
(838)
|
(860)
|
(958)
|
(972)
|
(1 009)
|
(1 025)
|
|
| Gross Profit |
204
N/A
|
216
+6%
|
224
+4%
|
232
+3%
|
235
+1%
|
229
-3%
|
218
-5%
|
191
-12%
|
173
-9%
|
175
+1%
|
155
-11%
|
142
-8%
|
131
-7%
|
114
-13%
|
131
+15%
|
158
+20%
|
186
+18%
|
217
+16%
|
234
+8%
|
244
+4%
|
236
-3%
|
213
-10%
|
183
-14%
|
157
-14%
|
142
-10%
|
138
-3%
|
150
+8%
|
136
-9%
|
143
+6%
|
156
+9%
|
194
+25%
|
285
+47%
|
394
+38%
|
489
+24%
|
567
+16%
|
572
+1%
|
503
-12%
|
395
-21%
|
257
-35%
|
159
-38%
|
85
-47%
|
82
-3%
|
114
+38%
|
140
+23%
|
108
-23%
|
109
+1%
|
92
-16%
|
78
-15%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(79)
|
(82)
|
(84)
|
(89)
|
(93)
|
(88)
|
(88)
|
(87)
|
(91)
|
(95)
|
(98)
|
(95)
|
(5)
|
(0)
|
6
|
2
|
(89)
|
(97)
|
(105)
|
(106)
|
(105)
|
(107)
|
(107)
|
(110)
|
(105)
|
(106)
|
(107)
|
(97)
|
(99)
|
(100)
|
(105)
|
(130)
|
(162)
|
(169)
|
(189)
|
(196)
|
(192)
|
(193)
|
(178)
|
(159)
|
(143)
|
(147)
|
(155)
|
(170)
|
(133)
|
(137)
|
(116)
|
(69)
|
|
| Selling, General & Administrative |
(76)
|
(79)
|
(80)
|
(88)
|
(89)
|
(88)
|
(88)
|
(87)
|
(86)
|
(94)
|
(97)
|
(95)
|
(93)
|
(95)
|
(90)
|
(95)
|
(88)
|
(98)
|
(105)
|
(106)
|
(103)
|
(105)
|
(108)
|
(110)
|
(109)
|
(111)
|
(108)
|
(100)
|
(98)
|
(104)
|
(112)
|
(134)
|
(163)
|
(174)
|
(190)
|
(191)
|
(191)
|
(195)
|
(185)
|
(177)
|
(145)
|
(151)
|
(159)
|
(170)
|
(132)
|
(124)
|
(107)
|
(80)
|
|
| Depreciation & Amortization |
(4)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
|
| Other Operating Expenses |
0
|
(4)
|
(4)
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
93
|
95
|
96
|
96
|
2
|
2
|
1
|
(1)
|
1
|
(1)
|
2
|
1
|
7
|
4
|
1
|
3
|
1
|
5
|
6
|
5
|
4
|
5
|
1
|
(5)
|
4
|
2
|
7
|
18
|
7
|
4
|
4
|
(0)
|
3
|
(13)
|
(9)
|
11
|
|
| Operating Income |
125
N/A
|
134
+7%
|
141
+5%
|
143
+2%
|
142
-1%
|
141
-1%
|
130
-7%
|
103
-21%
|
82
-21%
|
80
-3%
|
56
-29%
|
46
-18%
|
126
+172%
|
114
-9%
|
138
+21%
|
159
+16%
|
97
-39%
|
120
+24%
|
130
+8%
|
138
+6%
|
131
-5%
|
106
-19%
|
76
-29%
|
47
-38%
|
36
-22%
|
32
-13%
|
43
+36%
|
38
-11%
|
44
+15%
|
56
+26%
|
89
+59%
|
155
+74%
|
232
+50%
|
321
+38%
|
378
+18%
|
376
0%
|
311
-17%
|
202
-35%
|
79
-61%
|
0
-100%
|
(58)
N/A
|
(65)
-12%
|
(42)
+36%
|
(31)
+27%
|
(25)
+17%
|
(28)
-11%
|
(24)
+15%
|
10
N/A
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(32)
|
(32)
|
(32)
|
(29)
|
(25)
|
(24)
|
(22)
|
(21)
|
(22)
|
(22)
|
(21)
|
(22)
|
(30)
|
(32)
|
(36)
|
(36)
|
(28)
|
(25)
|
(23)
|
(23)
|
(27)
|
(27)
|
(29)
|
(29)
|
(30)
|
(26)
|
(23)
|
(21)
|
(19)
|
(16)
|
(15)
|
(15)
|
(15)
|
(14)
|
(15)
|
(17)
|
(23)
|
(19)
|
(18)
|
(23)
|
(24)
|
(21)
|
(16)
|
(11)
|
(7)
|
(8)
|
(12)
|
(10)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
0
|
(1)
|
(1)
|
0
|
0
|
1
|
2
|
(0)
|
0
|
0
|
0
|
10
|
0
|
0
|
0
|
(2)
|
2
|
2
|
2
|
4
|
(0)
|
0
|
(15)
|
(25)
|
0
|
0
|
(1)
|
|
| Total Other Income |
1
|
1
|
1
|
1
|
(3)
|
(3)
|
(5)
|
(7)
|
(3)
|
(7)
|
86
|
88
|
0
|
(1)
|
(93)
|
(93)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
94
N/A
|
103
+9%
|
110
+8%
|
116
+5%
|
114
-2%
|
114
+0%
|
103
-9%
|
75
-27%
|
57
-25%
|
50
-11%
|
121
+140%
|
113
-7%
|
96
-14%
|
82
-14%
|
10
-88%
|
32
+219%
|
70
+120%
|
95
+37%
|
107
+12%
|
114
+7%
|
102
-11%
|
79
-22%
|
46
-42%
|
17
-64%
|
7
-58%
|
5
-24%
|
20
+281%
|
20
-3%
|
25
+25%
|
40
+61%
|
74
+85%
|
140
+90%
|
228
+62%
|
306
+34%
|
363
+18%
|
360
-1%
|
286
-21%
|
184
-36%
|
62
-66%
|
(21)
N/A
|
(78)
-274%
|
(87)
-11%
|
(58)
+33%
|
(56)
+2%
|
(58)
-3%
|
(36)
+38%
|
(36)
-1%
|
(1)
+96%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(6)
|
(3)
|
(4)
|
(4)
|
(2)
|
(2)
|
(1)
|
0
|
(2)
|
(2)
|
(4)
|
(2)
|
(1)
|
(1)
|
1
|
(0)
|
(1)
|
(2)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(0)
|
(0)
|
(5)
|
(6)
|
(8)
|
(10)
|
(7)
|
(10)
|
(11)
|
(18)
|
(15)
|
(14)
|
(14)
|
(5)
|
(10)
|
(13)
|
(15)
|
(15)
|
(20)
|
(18)
|
(16)
|
(18)
|
|
| Income from Continuing Operations |
88
|
100
|
106
|
111
|
111
|
112
|
102
|
75
|
55
|
49
|
118
|
110
|
95
|
81
|
11
|
31
|
68
|
93
|
104
|
112
|
99
|
77
|
44
|
15
|
6
|
4
|
20
|
19
|
20
|
34
|
65
|
130
|
221
|
296
|
352
|
342
|
271
|
171
|
49
|
(26)
|
(88)
|
(99)
|
(73)
|
(71)
|
(77)
|
(53)
|
(52)
|
(19)
|
|
| Income to Minority Interest |
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(2)
|
(1)
|
0
|
3
|
6
|
7
|
7
|
5
|
3
|
0
|
(0)
|
(1)
|
(0)
|
|
| Net Income (Common) |
88
N/A
|
100
+13%
|
106
+7%
|
111
+5%
|
111
+0%
|
112
+0%
|
102
-9%
|
75
-26%
|
55
-27%
|
49
-11%
|
118
+141%
|
110
-6%
|
95
-14%
|
81
-14%
|
11
-86%
|
31
+176%
|
68
+118%
|
93
+37%
|
104
+12%
|
112
+8%
|
99
-11%
|
77
-22%
|
44
-43%
|
15
-66%
|
6
-59%
|
4
-27%
|
20
+346%
|
19
-2%
|
20
+4%
|
34
+67%
|
65
+94%
|
130
+99%
|
221
+70%
|
295
+34%
|
351
+19%
|
340
-3%
|
270
-21%
|
171
-37%
|
52
-70%
|
(20)
N/A
|
(80)
-306%
|
(92)
-15%
|
(68)
+26%
|
(69)
-1%
|
(77)
-13%
|
(54)
+31%
|
(52)
+2%
|
(20)
+63%
|
|
| EPS (Diluted) |
2.2
N/A
|
1.99
-10%
|
2.12
+7%
|
2.23
+5%
|
2.23
N/A
|
2.24
+0%
|
2.04
-9%
|
1.5
-26%
|
1.1
-27%
|
0.98
-11%
|
2.36
+141%
|
2.22
-6%
|
1.9
-14%
|
1.64
-14%
|
0.23
-86%
|
0.62
+170%
|
1.36
+119%
|
1.85
+36%
|
2.07
+12%
|
2.24
+8%
|
2
-11%
|
1.55
-22%
|
0.89
-43%
|
0.3
-66%
|
0.09
-70%
|
0.09
N/A
|
0.4
+344%
|
0.39
-3%
|
0.3
-23%
|
0.68
+127%
|
1.32
+94%
|
2.62
+98%
|
3.33
+27%
|
4.43
+33%
|
5.26
+19%
|
5.1
-3%
|
4.05
-21%
|
2.56
-37%
|
0.78
-70%
|
-0.3
N/A
|
-1.2
-300%
|
-1.07
+11%
|
-0.78
+27%
|
-0.79
-1%
|
-0.89
-13%
|
-0.62
+30%
|
-0.61
+2%
|
-0.23
+62%
|
|