Jahez International Company for Information Systems Technology SCJSC
SAU:9526
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Jahez International Company for Information Systems Technology SCJSC
SAU:9526
|
SA |
|
Storskogen Group AB (publ)
STO:STOR B
|
SE |
Income Statement
Earnings Waterfall
Jahez International Company for Information Systems Technology SCJSC
Income Statement
Jahez International Company for Information Systems Technology SCJSC
| Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||
| Revenue |
544
N/A
|
787
+45%
|
1 019
+29%
|
1 160
+14%
|
1 413
+22%
|
1 602
+13%
|
1 660
+4%
|
1 785
+7%
|
2 266
+27%
|
2 452
+8%
|
3 053
+25%
|
|
| Gross Profit | ||||||||||||
| Cost of Revenue |
(416)
|
(624)
|
(796)
|
(914)
|
(1 093)
|
(1 243)
|
(1 296)
|
(1 379)
|
(1 764)
|
(1 918)
|
(2 362)
|
|
| Gross Profit |
128
N/A
|
163
+27%
|
223
+37%
|
246
+10%
|
320
+30%
|
359
+12%
|
365
+2%
|
406
+11%
|
502
+24%
|
534
+6%
|
691
+30%
|
|
| Operating Income | ||||||||||||
| Operating Expenses |
(81)
|
(111)
|
(132)
|
(126)
|
(170)
|
(295)
|
(320)
|
(304)
|
(394)
|
(437)
|
(520)
|
|
| Selling, General & Administrative |
(75)
|
(104)
|
(123)
|
(111)
|
(146)
|
(257)
|
(269)
|
(248)
|
(326)
|
(364)
|
(428)
|
|
| Research & Development |
(5)
|
(7)
|
(8)
|
(11)
|
(20)
|
(34)
|
(45)
|
(42)
|
(55)
|
(56)
|
(70)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
(4)
|
(6)
|
(7)
|
(7)
|
(13)
|
0
|
(16)
|
(20)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
2
|
3
|
1
|
(1)
|
(14)
|
(1)
|
(1)
|
|
| Operating Income |
47
N/A
|
52
+9%
|
91
+77%
|
120
+31%
|
150
+25%
|
64
-57%
|
45
-30%
|
102
+128%
|
107
+5%
|
97
-9%
|
172
+77%
|
|
| Pre-Tax Income | ||||||||||||
| Interest Income Expense |
(0)
|
1
|
3
|
8
|
11
|
21
|
44
|
44
|
54
|
49
|
61
|
|
| Non-Reccuring Items |
0
|
(3)
|
(3)
|
(6)
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
47
N/A
|
50
+6%
|
91
+83%
|
121
+33%
|
157
+30%
|
85
-46%
|
88
+4%
|
146
+65%
|
162
+11%
|
146
-10%
|
232
+59%
|
|
| Net Income | ||||||||||||
| Tax Provision |
(1)
|
(2)
|
(4)
|
(4)
|
(16)
|
(28)
|
(26)
|
(27)
|
(31)
|
(30)
|
(37)
|
|
| Income from Continuing Operations |
46
|
48
|
88
|
117
|
141
|
57
|
62
|
119
|
130
|
115
|
195
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
1
|
2
|
6
|
7
|
7
|
2
|
3
|
|
| Net Income (Common) |
46
N/A
|
48
+5%
|
88
+82%
|
117
+33%
|
142
+21%
|
59
-58%
|
68
+16%
|
125
+83%
|
138
+10%
|
118
-15%
|
198
+68%
|
|
| EPS (Diluted) |
4.38
N/A
|
13.04
+198%
|
8.39
-36%
|
0.56
-93%
|
13.75
+2 355%
|
0.28
-98%
|
0.33
+18%
|
0.61
+85%
|
0.67
+10%
|
0.57
-15%
|
0.96
+68%
|
|