Obeikan Glass Co
SAU:9531
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Obeikan Glass Co
SAU:9531
|
SA |
|
Marvell Technology Inc
MIL:19MW
|
US |
|
M
|
Mercor SA
WSE:MCR
|
PL |
|
Nippon Aqua Co Ltd
TSE:1429
|
JP |
Income Statement
Earnings Waterfall
Obeikan Glass Co
Income Statement
Obeikan Glass Co
| Sep-2021 | Dec-2021 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Dec-2023 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||
| Interest Expense |
0
|
2
|
1
|
0
|
2
|
0
|
0
|
3
|
1
|
0
|
3
|
0
|
|
| Revenue |
495
N/A
|
463
-6%
|
646
+40%
|
650
+1%
|
502
-23%
|
745
+48%
|
588
-21%
|
394
-33%
|
251
-36%
|
339
+35%
|
327
-3%
|
500
+53%
|
|
| Gross Profit | |||||||||||||
| Cost of Revenue |
(273)
|
(225)
|
(257)
|
(274)
|
(261)
|
(376)
|
(327)
|
(262)
|
(161)
|
(218)
|
(241)
|
(337)
|
|
| Gross Profit |
222
N/A
|
238
+7%
|
389
+63%
|
376
-3%
|
241
-36%
|
369
+53%
|
261
-29%
|
132
-50%
|
90
-32%
|
121
+34%
|
86
-28%
|
162
+88%
|
|
| Operating Income | |||||||||||||
| Operating Expenses |
(72)
|
(52)
|
(91)
|
(90)
|
(52)
|
(96)
|
(70)
|
(50)
|
(62)
|
(81)
|
(81)
|
(138)
|
|
| Selling, General & Administrative |
(80)
|
(51)
|
(84)
|
(83)
|
(52)
|
(100)
|
(80)
|
(54)
|
(67)
|
(87)
|
(84)
|
(144)
|
|
| Depreciation & Amortization |
0
|
(1)
|
0
|
0
|
(1)
|
0
|
0
|
(1)
|
0
|
0
|
(1)
|
0
|
|
| Other Operating Expenses |
8
|
(1)
|
(7)
|
(7)
|
1
|
4
|
10
|
5
|
5
|
6
|
4
|
5
|
|
| Operating Income |
150
N/A
|
186
+24%
|
298
+60%
|
286
-4%
|
189
-34%
|
273
+45%
|
191
-30%
|
82
-57%
|
27
-67%
|
39
+43%
|
5
-86%
|
24
+346%
|
|
| Pre-Tax Income | |||||||||||||
| Interest Income Expense |
(8)
|
(6)
|
(7)
|
(7)
|
(5)
|
(8)
|
(7)
|
(4)
|
(3)
|
(4)
|
(4)
|
(7)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(8)
|
(7)
|
(7)
|
(1)
|
0
|
|
| Pre-Tax Income |
142
N/A
|
180
+27%
|
291
+62%
|
279
-4%
|
184
-34%
|
265
+44%
|
184
-31%
|
70
-62%
|
18
-75%
|
28
+57%
|
1
-96%
|
17
+1 577%
|
|
| Net Income | |||||||||||||
| Tax Provision |
(6)
|
(6)
|
(6)
|
(6)
|
(7)
|
(9)
|
(9)
|
(6)
|
(4)
|
(6)
|
(5)
|
(7)
|
|
| Income from Continuing Operations |
135
|
174
|
285
|
272
|
178
|
257
|
176
|
64
|
13
|
22
|
(4)
|
10
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
6
|
7
|
5
|
7
|
|
| Net Income (Common) |
135
N/A
|
174
+28%
|
285
+64%
|
272
-4%
|
178
-35%
|
257
+45%
|
176
-32%
|
68
-62%
|
19
-72%
|
29
+53%
|
1
-95%
|
18
+1 234%
|
|
| EPS (Diluted) |
5.64
N/A
|
7.24
+28%
|
8.89
+23%
|
8.51
-4%
|
4.16
-51%
|
8.02
+93%
|
7.32
-9%
|
2.72
-63%
|
0.59
-78%
|
0.91
+54%
|
0.04
-96%
|
0.55
+1 275%
|
|