Theeb Rent a Car Company SJSC
SAU:4261
Income Statement
Earnings Waterfall
Theeb Rent a Car Company SJSC
Revenue
|
1.1B
SAR
|
Cost of Revenue
|
-743m
SAR
|
Gross Profit
|
362m
SAR
|
Operating Expenses
|
-141.8m
SAR
|
Operating Income
|
220.2m
SAR
|
Other Expenses
|
-60m
SAR
|
Net Income
|
160.2m
SAR
|
Income Statement
Theeb Rent a Car Company SJSC
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | |||||||||||||||
Revenue |
660
N/A
|
665
+1%
|
660
-1%
|
639
-3%
|
698
+9%
|
714
+2%
|
752
+5%
|
796
+6%
|
843
+6%
|
911
+8%
|
968
+6%
|
1 010
+4%
|
1 067
+6%
|
1 105
+4%
|
|
Gross Profit | |||||||||||||||
Cost of Revenue |
(451)
|
(477)
|
(494)
|
(469)
|
(495)
|
(485)
|
(502)
|
(518)
|
(533)
|
(575)
|
(606)
|
(646)
|
(706)
|
(743)
|
|
Gross Profit |
209
N/A
|
188
-10%
|
166
-12%
|
170
+3%
|
203
+19%
|
230
+13%
|
250
+9%
|
278
+11%
|
309
+11%
|
336
+9%
|
362
+8%
|
364
+1%
|
360
-1%
|
362
+0%
|
|
Operating Income | |||||||||||||||
Operating Expenses |
(59)
|
(69)
|
(63)
|
(64)
|
(75)
|
(88)
|
(96)
|
(106)
|
(118)
|
(116)
|
(127)
|
(126)
|
(129)
|
(142)
|
|
Selling, General & Administrative |
(66)
|
(65)
|
(70)
|
(72)
|
(80)
|
(93)
|
(95)
|
(110)
|
(122)
|
(119)
|
(127)
|
(126)
|
(129)
|
(142)
|
|
Depreciation & Amortization |
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
|
Other Operating Expenses |
7
|
(4)
|
8
|
8
|
4
|
5
|
0
|
4
|
4
|
3
|
0
|
0
|
0
|
0
|
|
Operating Income |
150
N/A
|
119
-21%
|
103
-14%
|
106
+3%
|
127
+20%
|
142
+11%
|
154
+8%
|
172
+12%
|
191
+11%
|
220
+15%
|
234
+6%
|
238
+2%
|
232
-3%
|
220
-5%
|
|
Pre-Tax Income | |||||||||||||||
Interest Income Expense |
(31)
|
(31)
|
(32)
|
(30)
|
(28)
|
(26)
|
(23)
|
(23)
|
(24)
|
(28)
|
(32)
|
(39)
|
(46)
|
(53)
|
|
Non-Reccuring Items |
(11)
|
0
|
(4)
|
(15)
|
(6)
|
(9)
|
(1)
|
2
|
2
|
3
|
(6)
|
(3)
|
(2)
|
(2)
|
|
Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
4
|
0
|
0
|
1
|
8
|
8
|
9
|
9
|
|
Pre-Tax Income |
108
N/A
|
88
-19%
|
67
-23%
|
61
-9%
|
94
+53%
|
108
+15%
|
132
+23%
|
151
+14%
|
169
+12%
|
196
+16%
|
204
+4%
|
204
+0%
|
192
-6%
|
174
-9%
|
|
Net Income | |||||||||||||||
Tax Provision |
(8)
|
(8)
|
(4)
|
(6)
|
(7)
|
(8)
|
(7)
|
(8)
|
(9)
|
(9)
|
(11)
|
(12)
|
(12)
|
(14)
|
|
Income from Continuing Operations |
100
|
79
|
63
|
55
|
86
|
100
|
126
|
142
|
160
|
187
|
193
|
193
|
180
|
160
|
|
Net Income (Common) |
100
N/A
|
79
-21%
|
63
-20%
|
55
-13%
|
86
+56%
|
100
+15%
|
126
+26%
|
142
+13%
|
160
+13%
|
187
+16%
|
193
+3%
|
193
0%
|
180
-7%
|
160
-11%
|
|
EPS (Diluted) |
2.33
N/A
|
1.85
-21%
|
1.47
-21%
|
1.28
-13%
|
2.01
+57%
|
2.32
+15%
|
2.92
+26%
|
3.31
+13%
|
3.73
+13%
|
4.35
+17%
|
4.49
+3%
|
4.48
0%
|
4.18
-7%
|
3.73
-11%
|