Perfect Presentation for Commercial Services Company PJSC
SAU:7204
Income Statement
Earnings Waterfall
Perfect Presentation for Commercial Services Company PJSC
Income Statement
Perfect Presentation for Commercial Services Company PJSC
| 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
|
25
|
0
|
0
|
0
|
37
|
0
|
0
|
0
|
40
|
0
|
0
|
0
|
|
| Revenue |
821
N/A
|
867
+6%
|
927
+7%
|
959
+3%
|
967
+1%
|
1 030
+7%
|
1 130
+10%
|
1 124
0%
|
1 165
+4%
|
1 163
0%
|
1 071
-8%
|
1 141
+7%
|
1 152
+1%
|
1 171
+2%
|
|
| Gross Profit | |||||||||||||||
| Cost of Revenue |
(670)
|
(704)
|
(728)
|
(771)
|
(768)
|
(820)
|
(919)
|
(901)
|
(940)
|
(936)
|
(820)
|
(882)
|
(885)
|
(901)
|
|
| Gross Profit |
150
N/A
|
163
+9%
|
199
+22%
|
188
-6%
|
199
+6%
|
210
+6%
|
210
+0%
|
223
+6%
|
224
+1%
|
227
+1%
|
251
+11%
|
259
+3%
|
268
+3%
|
270
+1%
|
|
| Operating Income | |||||||||||||||
| Operating Expenses |
(32)
|
(30)
|
(38)
|
(44)
|
(49)
|
(50)
|
(37)
|
(40)
|
(40)
|
(46)
|
(82)
|
(90)
|
(95)
|
(91)
|
|
| Selling, General & Administrative |
(32)
|
(29)
|
(35)
|
(44)
|
(49)
|
(50)
|
(37)
|
(49)
|
(49)
|
(55)
|
(77)
|
(90)
|
(95)
|
(91)
|
|
| Depreciation & Amortization |
0
|
0
|
(4)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(4)
|
0
|
(1)
|
(2)
|
|
| Other Operating Expenses |
0
|
0
|
1
|
0
|
0
|
0
|
4
|
9
|
9
|
9
|
0
|
0
|
2
|
2
|
|
| Operating Income |
119
N/A
|
134
+13%
|
161
+20%
|
144
-11%
|
150
+4%
|
160
+7%
|
174
+9%
|
183
+5%
|
185
+1%
|
181
-2%
|
169
-6%
|
169
+0%
|
173
+2%
|
179
+4%
|
|
| Pre-Tax Income | |||||||||||||||
| Interest Income Expense |
(4)
|
(3)
|
(25)
|
(5)
|
(12)
|
(22)
|
(37)
|
(44)
|
(44)
|
(44)
|
(40)
|
(39)
|
(39)
|
(41)
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
26
|
32
|
32
|
0
|
5
|
(1)
|
|
| Total Other Income |
2
|
2
|
(0)
|
2
|
2
|
2
|
(1)
|
0
|
(0)
|
1
|
11
|
44
|
11
|
10
|
|
| Pre-Tax Income |
117
N/A
|
132
+13%
|
136
+3%
|
141
+4%
|
140
-1%
|
140
+1%
|
135
-4%
|
139
+3%
|
167
+20%
|
170
+2%
|
171
+1%
|
174
+2%
|
151
-13%
|
148
-2%
|
|
| Net Income | |||||||||||||||
| Tax Provision |
(5)
|
(6)
|
(5)
|
(6)
|
(4)
|
(4)
|
(6)
|
(6)
|
(6)
|
(6)
|
(8)
|
(8)
|
(9)
|
(10)
|
|
| Income from Continuing Operations |
112
|
127
|
131
|
136
|
136
|
137
|
129
|
133
|
161
|
164
|
163
|
166
|
142
|
138
|
|
| Net Income (Common) |
112
N/A
|
127
+13%
|
131
+4%
|
136
+3%
|
136
+0%
|
137
+1%
|
129
-6%
|
133
+3%
|
161
+21%
|
164
+2%
|
163
0%
|
166
+2%
|
142
-14%
|
138
-3%
|
|
| EPS (Diluted) |
7.47
N/A
|
0.84
-89%
|
0.44
-48%
|
0.9
+105%
|
0.9
N/A
|
0.45
-50%
|
0.43
-4%
|
0.44
+2%
|
0.54
+23%
|
0.55
+2%
|
0.54
-2%
|
0.55
+2%
|
0.47
-15%
|
0.46
-2%
|
|