Abdullah Saad Mohammed Abo Moati for Bookstores Company SJSC
SAU:4191
Income Statement
Earnings Waterfall
Abdullah Saad Mohammed Abo Moati for Bookstores Company SJSC
Income Statement
Abdullah Saad Mohammed Abo Moati for Bookstores Company SJSC
| 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-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||
| Interest Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
|
| Revenue |
268
N/A
|
382
+43%
|
361
-6%
|
342
-5%
|
338
-1%
|
303
-10%
|
298
-2%
|
316
+6%
|
319
+1%
|
317
-1%
|
313
-1%
|
313
0%
|
299
-5%
|
297
-1%
|
289
-3%
|
257
-11%
|
240
-6%
|
230
-4%
|
239
+4%
|
252
+5%
|
274
+9%
|
282
+3%
|
300
+6%
|
329
+10%
|
325
-1%
|
314
-3%
|
49
-85%
|
136
+181%
|
214
+58%
|
265
+23%
|
275
+4%
|
268
-3%
|
251
-6%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(235)
|
(333)
|
(310)
|
(286)
|
(283)
|
(248)
|
(244)
|
(258)
|
(258)
|
(255)
|
(251)
|
(252)
|
(238)
|
(237)
|
(230)
|
(203)
|
(190)
|
(183)
|
(190)
|
(197)
|
(214)
|
(217)
|
(229)
|
(248)
|
(244)
|
(234)
|
(34)
|
(96)
|
(150)
|
(185)
|
(191)
|
(183)
|
(170)
|
|
| Gross Profit |
34
N/A
|
50
+48%
|
51
+3%
|
56
+9%
|
55
-2%
|
55
-1%
|
54
-1%
|
58
+6%
|
60
+5%
|
62
+2%
|
62
+1%
|
61
-1%
|
61
-1%
|
60
-1%
|
59
-2%
|
54
-9%
|
50
-6%
|
47
-6%
|
50
+5%
|
55
+10%
|
60
+10%
|
65
+7%
|
71
+9%
|
80
+13%
|
81
+1%
|
80
-1%
|
14
-82%
|
41
+180%
|
64
+58%
|
79
+23%
|
84
+6%
|
85
+1%
|
81
-5%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||
| Operating Expenses |
(19)
|
(26)
|
(27)
|
(30)
|
(30)
|
(33)
|
(33)
|
(35)
|
(38)
|
(38)
|
(38)
|
(38)
|
(40)
|
(41)
|
(42)
|
(42)
|
(40)
|
(41)
|
(43)
|
(43)
|
(45)
|
(42)
|
(52)
|
(54)
|
(53)
|
(47)
|
(12)
|
(25)
|
(38)
|
(51)
|
(52)
|
(53)
|
(53)
|
|
| Selling, General & Administrative |
(19)
|
(24)
|
(27)
|
(30)
|
(30)
|
(30)
|
(33)
|
(35)
|
(38)
|
(38)
|
(38)
|
(38)
|
(40)
|
(35)
|
(42)
|
(42)
|
(41)
|
(34)
|
(43)
|
(44)
|
(45)
|
(32)
|
(46)
|
(48)
|
(48)
|
(38)
|
(13)
|
(27)
|
(41)
|
(44)
|
(55)
|
(55)
|
(54)
|
|
| Depreciation & Amortization |
0
|
(2)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
(8)
|
0
|
0
|
0
|
(10)
|
0
|
0
|
0
|
(12)
|
0
|
0
|
0
|
(12)
|
0
|
0
|
0
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
(7)
|
(6)
|
(5)
|
3
|
1
|
2
|
3
|
5
|
4
|
2
|
0
|
|
| Operating Income |
15
N/A
|
23
+57%
|
24
+4%
|
26
+8%
|
26
-3%
|
22
-14%
|
22
-2%
|
23
+7%
|
23
-1%
|
24
+6%
|
24
+0%
|
23
-5%
|
21
-7%
|
20
-8%
|
17
-14%
|
12
-31%
|
10
-14%
|
6
-43%
|
7
+25%
|
12
+68%
|
16
+33%
|
23
+42%
|
19
-17%
|
27
+43%
|
28
+4%
|
34
+22%
|
3
-92%
|
16
+474%
|
27
+69%
|
28
+5%
|
32
+15%
|
32
+0%
|
28
-12%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(4)
|
(5)
|
(6)
|
(7)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(7)
|
(7)
|
(7)
|
(6)
|
(5)
|
(4)
|
(4)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(4)
|
(5)
|
(5)
|
(4)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(7)
|
0
|
0
|
0
|
(12)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| 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
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
|
| Total Other Income |
3
|
4
|
4
|
4
|
5
|
5
|
5
|
5
|
4
|
3
|
3
|
2
|
2
|
2
|
1
|
1
|
2
|
5
|
5
|
5
|
5
|
5
|
5
|
4
|
3
|
0
|
1
|
0
|
1
|
2
|
0
|
1
|
0
|
|
| Pre-Tax Income |
14
N/A
|
22
+56%
|
23
+1%
|
24
+8%
|
24
-1%
|
21
-14%
|
21
0%
|
22
+7%
|
21
-5%
|
21
-1%
|
20
-4%
|
18
-7%
|
17
-8%
|
16
-3%
|
14
-17%
|
9
-31%
|
9
-8%
|
8
-3%
|
10
+17%
|
15
+51%
|
19
+27%
|
19
-1%
|
22
+15%
|
29
+33%
|
29
+2%
|
20
-30%
|
2
-88%
|
14
+481%
|
24
+71%
|
24
0%
|
28
+15%
|
28
+1%
|
24
-14%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||
| Tax Provision |
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(2)
|
(2)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(2)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(4)
|
(0)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
|
| Income from Continuing Operations |
12
|
20
|
20
|
21
|
21
|
18
|
18
|
19
|
18
|
18
|
18
|
16
|
15
|
14
|
11
|
8
|
6
|
5
|
7
|
11
|
15
|
15
|
18
|
25
|
26
|
17
|
2
|
13
|
22
|
22
|
26
|
26
|
23
|
|
| Net Income (Common) |
12
N/A
|
20
+63%
|
20
+0%
|
21
+6%
|
21
-2%
|
18
-13%
|
18
+0%
|
19
+5%
|
18
-4%
|
18
-1%
|
18
-3%
|
16
-9%
|
15
-9%
|
14
-6%
|
11
-20%
|
8
-32%
|
6
-24%
|
5
-7%
|
7
+22%
|
11
+69%
|
15
+38%
|
15
-1%
|
18
+16%
|
25
+43%
|
26
+3%
|
17
-34%
|
2
-88%
|
13
+544%
|
22
+74%
|
22
+1%
|
26
+16%
|
26
+2%
|
23
-14%
|
|
| EPS (Diluted) |
0.62
N/A
|
1.01
+63%
|
1.01
N/A
|
1.07
+6%
|
1.05
-2%
|
0.91
-13%
|
0.92
+1%
|
0.96
+4%
|
0.92
-4%
|
0.91
-1%
|
0.88
-3%
|
0.81
-8%
|
0.74
-9%
|
0.69
-7%
|
0.55
-20%
|
0.38
-31%
|
0.29
-24%
|
0.27
-7%
|
0.33
+22%
|
0.55
+67%
|
0.76
+38%
|
7.55
+893%
|
0.88
-88%
|
1.25
+42%
|
1.29
+3%
|
8.46
+556%
|
0.1
-99%
|
0.63
+530%
|
1.1
+75%
|
1.11
+1%
|
1.28
+15%
|
1.31
+2%
|
1.13
-14%
|
|