United Electronics Company JSC
SAU:4003
Income Statement
Earnings Waterfall
United Electronics Company JSC
Revenue
|
6.2B
SAR
|
Cost of Revenue
|
-4.8B
SAR
|
Gross Profit
|
1.4B
SAR
|
Operating Expenses
|
-811m
SAR
|
Operating Income
|
550.9m
SAR
|
Other Expenses
|
-160.4m
SAR
|
Net Income
|
390.5m
SAR
|
Income Statement
United Electronics Company JSC
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
3 388
N/A
|
3 472
+2%
|
3 485
+0%
|
3 515
+1%
|
3 689
+5%
|
3 754
+2%
|
3 649
-3%
|
3 559
-2%
|
3 745
+5%
|
3 616
-3%
|
3 618
+0%
|
3 644
+1%
|
3 757
+3%
|
3 819
+2%
|
3 951
+3%
|
3 984
+1%
|
4 210
+6%
|
4 270
+1%
|
4 271
+0%
|
4 388
+3%
|
4 394
+0%
|
4 587
+4%
|
4 733
+3%
|
4 873
+3%
|
5 135
+5%
|
5 309
+3%
|
5 698
+7%
|
5 888
+3%
|
5 962
+1%
|
6 094
+2%
|
5 872
-4%
|
6 021
+3%
|
5 834
-3%
|
5 881
+1%
|
6 253
+6%
|
6 253
0%
|
6 031
-4%
|
6 057
+0%
|
7 546
+25%
|
7 625
+1%
|
6 201
-19%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(2 786)
|
(2 852)
|
(2 857)
|
(2 885)
|
(3 069)
|
(3 144)
|
(3 068)
|
(2 994)
|
(3 167)
|
(3 075)
|
(3 070)
|
(3 092)
|
(3 167)
|
(3 192)
|
(3 297)
|
(3 313)
|
(3 500)
|
(3 541)
|
(3 530)
|
(3 625)
|
(3 615)
|
(3 772)
|
(3 877)
|
(4 003)
|
(4 233)
|
(4 375)
|
(4 714)
|
(4 865)
|
(4 923)
|
(5 016)
|
(4 780)
|
(4 874)
|
(4 650)
|
(4 668)
|
(5 008)
|
(4 988)
|
(4 766)
|
(4 768)
|
(5 923)
|
(5 968)
|
(4 839)
|
|
Gross Profit |
602
N/A
|
620
+3%
|
627
+1%
|
630
+0%
|
621
-2%
|
610
-2%
|
581
-5%
|
565
-3%
|
578
+2%
|
541
-6%
|
547
+1%
|
552
+1%
|
589
+7%
|
626
+6%
|
654
+4%
|
671
+3%
|
710
+6%
|
729
+3%
|
741
+2%
|
763
+3%
|
780
+2%
|
815
+5%
|
856
+5%
|
870
+2%
|
901
+4%
|
934
+4%
|
984
+5%
|
1 024
+4%
|
1 039
+2%
|
1 079
+4%
|
1 092
+1%
|
1 147
+5%
|
1 184
+3%
|
1 214
+3%
|
1 245
+3%
|
1 265
+2%
|
1 265
+0%
|
1 289
+2%
|
1 623
+26%
|
1 657
+2%
|
1 362
-18%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(430)
|
(444)
|
(450)
|
(453)
|
(495)
|
(498)
|
(511)
|
(514)
|
(523)
|
(548)
|
(556)
|
(560)
|
(566)
|
(560)
|
(555)
|
(556)
|
(554)
|
(561)
|
(567)
|
(582)
|
(600)
|
(612)
|
(633)
|
(642)
|
(652)
|
(681)
|
(690)
|
(704)
|
(690)
|
(680)
|
(690)
|
(699)
|
(705)
|
(719)
|
(735)
|
(750)
|
(740)
|
(765)
|
(996)
|
(993)
|
(811)
|
|
Selling, General & Administrative |
(430)
|
(444)
|
(450)
|
(453)
|
(451)
|
(498)
|
(511)
|
(514)
|
(476)
|
(548)
|
(556)
|
(560)
|
(522)
|
(544)
|
(539)
|
(541)
|
(510)
|
(561)
|
(567)
|
(582)
|
(559)
|
(612)
|
(633)
|
(642)
|
(553)
|
(681)
|
(690)
|
(704)
|
(582)
|
(680)
|
(690)
|
(699)
|
(604)
|
(718)
|
(734)
|
(750)
|
(631)
|
(765)
|
(996)
|
(993)
|
(696)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
(44)
|
0
|
0
|
0
|
(46)
|
0
|
0
|
0
|
(44)
|
0
|
0
|
0
|
(44)
|
0
|
0
|
0
|
(41)
|
0
|
0
|
0
|
(100)
|
0
|
0
|
0
|
(108)
|
0
|
0
|
0
|
(101)
|
0
|
0
|
0
|
(109)
|
0
|
0
|
0
|
(115)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(16)
|
(16)
|
(16)
|
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
|
|
Operating Income |
172
N/A
|
176
+2%
|
177
+1%
|
177
N/A
|
126
-29%
|
113
-11%
|
70
-38%
|
51
-27%
|
55
+8%
|
(7)
N/A
|
(8)
-13%
|
(8)
+1%
|
24
N/A
|
67
+183%
|
99
+48%
|
115
+16%
|
156
+36%
|
168
+7%
|
175
+4%
|
181
+4%
|
180
0%
|
202
+12%
|
223
+10%
|
228
+2%
|
249
+9%
|
253
+2%
|
294
+16%
|
320
+9%
|
349
+9%
|
399
+14%
|
402
+1%
|
448
+11%
|
478
+7%
|
495
+4%
|
510
+3%
|
515
+1%
|
525
+2%
|
524
0%
|
627
+20%
|
664
+6%
|
551
-17%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
1
|
0
|
(1)
|
(1)
|
(2)
|
(3)
|
(3)
|
(1)
|
(1)
|
(1)
|
(3)
|
(6)
|
(8)
|
(10)
|
(10)
|
(22)
|
(35)
|
(47)
|
(56)
|
(56)
|
(52)
|
(50)
|
(47)
|
(45)
|
(42)
|
(39)
|
(38)
|
(38)
|
(40)
|
(44)
|
(37)
|
(56)
|
(76)
|
(79)
|
(62)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(16)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
(12)
|
(21)
|
(26)
|
(25)
|
(24)
|
(27)
|
(41)
|
(45)
|
(67)
|
(64)
|
(70)
|
|
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
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
1
|
1
|
0
|
0
|
(1)
|
(1)
|
(3)
|
(2)
|
(1)
|
(1)
|
1
|
(5)
|
(5)
|
(6)
|
(5)
|
(0)
|
(8)
|
(8)
|
(8)
|
(8)
|
1
|
3
|
23
|
28
|
27
|
23
|
(3)
|
(3)
|
(4)
|
(1)
|
15
|
13
|
12
|
13
|
23
|
34
|
25
|
37
|
8
|
(5)
|
1
|
|
Pre-Tax Income |
172
N/A
|
175
+2%
|
176
+0%
|
176
+0%
|
125
-29%
|
111
-11%
|
68
-39%
|
50
-27%
|
53
+7%
|
(9)
N/A
|
(10)
-16%
|
(16)
-58%
|
0
N/A
|
60
+19 733%
|
93
+55%
|
113
+22%
|
145
+29%
|
154
+6%
|
158
+2%
|
163
+3%
|
170
+4%
|
183
+8%
|
211
+15%
|
208
-1%
|
219
+5%
|
221
+1%
|
238
+8%
|
267
+12%
|
298
+11%
|
349
+17%
|
363
+4%
|
401
+10%
|
427
+7%
|
445
+4%
|
469
+5%
|
477
+2%
|
472
-1%
|
460
-2%
|
493
+7%
|
516
+5%
|
419
-19%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(5)
|
(5)
|
(5)
|
(5)
|
(3)
|
(3)
|
(2)
|
(1)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(4)
|
(4)
|
(5)
|
(6)
|
(7)
|
(7)
|
(9)
|
(10)
|
(11)
|
(11)
|
(13)
|
(14)
|
(14)
|
(17)
|
(18)
|
(22)
|
(26)
|
(28)
|
(31)
|
(32)
|
(29)
|
(33)
|
(32)
|
(33)
|
(47)
|
(46)
|
(29)
|
|
Income from Continuing Operations |
167
|
170
|
171
|
171
|
121
|
108
|
66
|
48
|
49
|
(13)
|
(14)
|
(20)
|
(2)
|
57
|
89
|
109
|
140
|
149
|
151
|
156
|
161
|
174
|
200
|
197
|
206
|
207
|
224
|
251
|
280
|
327
|
337
|
372
|
397
|
413
|
440
|
445
|
440
|
427
|
446
|
470
|
390
|
|
Income to Minority Interest |
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Income (Common) |
167
N/A
|
170
+2%
|
171
+0%
|
171
+0%
|
121
-29%
|
108
-11%
|
66
-39%
|
48
-27%
|
49
+2%
|
(13)
N/A
|
(14)
-6%
|
(20)
-44%
|
(2)
+88%
|
57
N/A
|
89
+57%
|
109
+22%
|
140
+29%
|
149
+6%
|
151
+1%
|
156
+3%
|
161
+3%
|
174
+8%
|
200
+16%
|
197
-2%
|
206
+5%
|
207
+0%
|
224
+9%
|
251
+12%
|
280
+12%
|
327
+17%
|
337
+3%
|
372
+11%
|
397
+7%
|
413
+4%
|
440
+6%
|
445
+1%
|
440
-1%
|
427
-3%
|
446
+4%
|
470
+5%
|
390
-17%
|
|
EPS (Diluted) |
2.17
N/A
|
2.21
+2%
|
2.22
+0%
|
2.23
+0%
|
1.58
-29%
|
1.41
-11%
|
0.86
-39%
|
0.63
-27%
|
0.64
+2%
|
-0.19
N/A
|
-0.25
-32%
|
-0.26
-4%
|
-0.03
+88%
|
0.76
N/A
|
1.15
+51%
|
1.41
+23%
|
1.82
+29%
|
1.93
+6%
|
1.96
+2%
|
2.11
+8%
|
2.19
+4%
|
2.25
+3%
|
2.6
+16%
|
2.55
-2%
|
2.68
+5%
|
2.68
N/A
|
2.92
+9%
|
3.27
+12%
|
3.65
+12%
|
4.26
+17%
|
4.39
+3%
|
4.85
+10%
|
5.17
+7%
|
5.38
+4%
|
5.73
+7%
|
5.91
+3%
|
5.5
-7%
|
5.33
-3%
|
5.57
+5%
|
5.87
+5%
|
4.88
-17%
|