Sumou Real Estate Company SJSC
SAU:9511
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
S
|
Sumou Real Estate Company SJSC
SAU:9511
|
SA |
Income Statement
Earnings Waterfall
Sumou Real Estate Company SJSC
Income Statement
Sumou Real Estate Company SJSC
| Dec-2020 | Dec-2021 | Dec-2022 | ||
|---|---|---|---|---|
| Revenue | ||||
| Revenue |
97
N/A
|
103
+6%
|
282
+174%
|
|
| Gross Profit | ||||
| Cost of Revenue |
(10)
|
(38)
|
(206)
|
|
| Gross Profit |
87
N/A
|
66
-25%
|
77
+17%
|
|
| Operating Income | ||||
| Operating Expenses |
(7)
|
(12)
|
(11)
|
|
| Selling, General & Administrative |
(7)
|
(11)
|
(9)
|
|
| Depreciation & Amortization |
(0)
|
(1)
|
(1)
|
|
| Operating Income |
80
N/A
|
54
-32%
|
66
+22%
|
|
| Pre-Tax Income | ||||
| Interest Income Expense |
(8)
|
29
|
26
|
|
| Total Other Income |
1
|
(0)
|
1
|
|
| Pre-Tax Income |
73
N/A
|
83
+14%
|
92
+11%
|
|
| Net Income | ||||
| Tax Provision |
(2)
|
(2)
|
(5)
|
|
| Income from Continuing Operations |
71
|
81
|
87
|
|
| Income to Minority Interest |
0
|
0
|
0
|
|
| Net Income (Common) |
71
N/A
|
81
+14%
|
88
+8%
|
|
| EPS (Diluted) |
1.9
N/A
|
2.17
+14%
|
2.34
+8%
|
|