SAL Saudi Logistics Services Company SJSC
SAU:4263
Income Statement
Earnings Waterfall
SAL Saudi Logistics Services Company SJSC
Income Statement
SAL Saudi Logistics Services Company SJSC
| Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||
| Interest Expense |
75
|
0
|
0
|
17
|
85
|
0
|
0
|
0
|
73
|
0
|
0
|
0
|
0
|
|
| Revenue |
1 223
N/A
|
1 280
+5%
|
1 312
+2%
|
1 398
+7%
|
1 456
+4%
|
1 568
+8%
|
1 634
+4%
|
1 636
+0%
|
1 634
0%
|
1 565
-4%
|
1 554
-1%
|
1 608
+3%
|
1 708
+6%
|
|
| Gross Profit | ||||||||||||||
| Cost of Revenue |
(632)
|
(645)
|
(641)
|
(700)
|
(680)
|
(712)
|
(739)
|
(701)
|
(719)
|
(697)
|
(684)
|
(696)
|
(746)
|
|
| Gross Profit |
591
N/A
|
635
+7%
|
671
+6%
|
698
+4%
|
776
+11%
|
857
+10%
|
896
+5%
|
934
+4%
|
915
-2%
|
868
-5%
|
870
+0%
|
912
+5%
|
962
+6%
|
|
| Operating Income | ||||||||||||||
| Operating Expenses |
(164)
|
(176)
|
(193)
|
(186)
|
(189)
|
(167)
|
(166)
|
(176)
|
(206)
|
(222)
|
(219)
|
(232)
|
(235)
|
|
| Selling, General & Administrative |
(173)
|
(190)
|
(207)
|
(202)
|
(188)
|
(171)
|
(169)
|
(177)
|
(200)
|
(234)
|
(231)
|
(245)
|
(228)
|
|
| Depreciation & Amortization |
(5)
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
(7)
|
0
|
0
|
0
|
(9)
|
|
| Other Operating Expenses |
13
|
13
|
14
|
16
|
5
|
4
|
3
|
0
|
2
|
12
|
13
|
13
|
2
|
|
| Operating Income |
427
N/A
|
458
+7%
|
478
+4%
|
512
+7%
|
586
+14%
|
690
+18%
|
730
+6%
|
758
+4%
|
709
-6%
|
647
-9%
|
651
+1%
|
680
+4%
|
727
+7%
|
|
| Pre-Tax Income | ||||||||||||||
| Interest Income Expense |
(56)
|
(50)
|
(47)
|
(41)
|
(36)
|
(31)
|
(28)
|
(21)
|
(15)
|
(14)
|
(9)
|
(3)
|
9
|
|
| Pre-Tax Income |
370
N/A
|
408
+10%
|
431
+6%
|
471
+9%
|
551
+17%
|
659
+20%
|
702
+7%
|
737
+5%
|
694
-6%
|
632
-9%
|
642
+2%
|
677
+5%
|
737
+9%
|
|
| Net Income | ||||||||||||||
| Tax Provision |
(8)
|
(17)
|
(24)
|
(29)
|
(41)
|
(45)
|
(42)
|
(37)
|
(33)
|
(26)
|
(30)
|
(39)
|
(39)
|
|
| Income from Continuing Operations |
362
|
391
|
407
|
442
|
510
|
614
|
660
|
700
|
661
|
606
|
613
|
638
|
698
|
|
| Net Income (Common) |
362
N/A
|
391
+8%
|
407
+4%
|
442
+9%
|
510
+15%
|
614
+20%
|
660
+8%
|
700
+6%
|
661
-6%
|
606
-8%
|
613
+1%
|
638
+4%
|
698
+9%
|
|
| EPS (Diluted) |
4.53
N/A
|
4.88
+8%
|
5.08
+4%
|
5.52
+9%
|
6.37
+15%
|
7.68
+21%
|
8.26
+8%
|
8.75
+6%
|
8.27
-5%
|
7.57
-8%
|
7.66
+1%
|
7.98
+4%
|
8.72
+9%
|
|