Al Maather REIT Fund
SAU:4334
Income Statement
Earnings Waterfall
Al Maather REIT Fund
Income Statement
Al Maather REIT Fund
| Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | Jun-2024 | Dec-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||
| Interest Expense |
0
|
0
|
0
|
0
|
0
|
3
|
6
|
7
|
7
|
7
|
7
|
0
|
|
| Revenue |
54
N/A
|
55
+2%
|
51
-6%
|
50
-4%
|
52
+5%
|
58
+12%
|
62
+7%
|
60
-3%
|
62
+3%
|
64
+4%
|
64
0%
|
66
+3%
|
|
| Gross Profit | |||||||||||||
| Cost of Revenue |
(7)
|
(7)
|
(11)
|
(11)
|
(11)
|
(11)
|
(10)
|
(9)
|
(10)
|
(11)
|
(11)
|
(10)
|
|
| Gross Profit |
47
N/A
|
47
+1%
|
41
-14%
|
39
-6%
|
41
+7%
|
47
+13%
|
52
+12%
|
51
-3%
|
52
+1%
|
53
+4%
|
53
0%
|
55
+3%
|
|
| Operating Income | |||||||||||||
| Operating Expenses |
(7)
|
(17)
|
(13)
|
(3)
|
(1)
|
(1)
|
(4)
|
(3)
|
(4)
|
(4)
|
(2)
|
(3)
|
|
| Selling, General & Administrative |
(1)
|
(11)
|
(12)
|
(2)
|
1
|
1
|
(0)
|
(0)
|
(1)
|
(1)
|
0
|
0
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Other Operating Expenses |
(6)
|
(6)
|
(2)
|
(1)
|
(2)
|
(2)
|
(3)
|
(3)
|
(2)
|
(1)
|
(2)
|
(3)
|
|
| Operating Income |
40
N/A
|
30
-25%
|
27
-9%
|
36
+31%
|
40
+12%
|
46
+13%
|
48
+7%
|
48
-2%
|
48
+0%
|
50
+4%
|
51
+3%
|
52
+2%
|
|
| Pre-Tax Income | |||||||||||||
| Interest Income Expense |
(13)
|
(15)
|
(17)
|
(17)
|
(17)
|
(20)
|
(24)
|
(25)
|
(25)
|
(16)
|
(10)
|
(13)
|
|
| Non-Reccuring Items |
(4)
|
(2)
|
(17)
|
(17)
|
(12)
|
(15)
|
4
|
20
|
22
|
7
|
0
|
(1)
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
23
N/A
|
13
-44%
|
(6)
N/A
|
2
N/A
|
11
+461%
|
11
-3%
|
29
+168%
|
43
+50%
|
45
+3%
|
41
-8%
|
41
+0%
|
38
-7%
|
|
| Net Income | |||||||||||||
| Tax Provision |
(2)
|
(2)
|
(1)
|
(2)
|
(3)
|
(3)
|
(1)
|
1
|
0
|
0
|
0
|
0
|
|
| Income from Continuing Operations |
21
|
11
|
(7)
|
0
|
8
|
7
|
28
|
44
|
45
|
41
|
41
|
38
|
|
| Net Income (Common) |
21
N/A
|
11
-48%
|
(7)
N/A
|
0
N/A
|
8
+43 321%
|
7
-12%
|
28
+284%
|
44
+56%
|
45
+1%
|
41
-8%
|
41
+0%
|
38
-7%
|
|
| EPS (Diluted) |
0.35
N/A
|
0.18
-49%
|
-0.12
N/A
|
0
N/A
|
0.14
N/A
|
0.12
-14%
|
0.46
+283%
|
0.72
+57%
|
0.73
+1%
|
0.67
-8%
|
0.67
N/A
|
0.63
-6%
|
|