Income Statement

Revenue

+24%

+115%

10Y

Currency: INR

	Mar-2009	Jun-2009	Sep-2009	Dec-2009	Mar-2010	Jun-2010	Sep-2010	Dec-2010	Mar-2011	Jun-2011	Sep-2011	Dec-2011	Mar-2012	Jun-2012	Sep-2012	Dec-2012	Mar-2013	Jun-2013	Sep-2013	Dec-2013	Mar-2014	Jun-2014	Sep-2014	Dec-2014	Mar-2015	Jun-2015	Sep-2015	Dec-2015	Mar-2016	Jun-2016	Sep-2016	Dec-2016	Mar-2017	Jun-2017	Sep-2017	Dec-2017	Mar-2018	Jun-2018	Sep-2018	Dec-2018	Mar-2019	Jun-2019	Sep-2019	Dec-2019	Mar-2020	Jun-2020	Sep-2020	Dec-2020	Mar-2021	Jun-2021	Sep-2021	Dec-2021	Mar-2022	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	Dec-2025
Revenue
Interest Expense	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	3	0	0	0	2	0	0	0	2	0	1	3	3	3	3	1	0	0	0	0
Revenue	374 N/A	407 +9%	416 +2%	457 +10%	516 +13%	519 +1%	584 +13%	691 +18%	784 +13%	867 +11%	951 +10%	974 +2%	966 -1%	1 025 +6%	1 042 +2%	1 028 -1%	1 002 -2%	1 048 +5%	1 104 +5%	1 146 +4%	1 254 +9%	1 353 +8%	1 428 +6%	1 493 +5%	1 605 +7%	1 551 -3%	1 557 +0%	1 632 +5%	1 641 +1%	1 747 +6%	1 804 +3%	1 794 -1%	1 761 -2%	1 912 +9%	1 981 +4%	2 028 +2%	2 178 +7%	2 160 -1%	2 153 0%	2 200 +2%	2 137 -3%	2 178 +2%	2 261 +4%	2 468 +9%	2 580 +5%	2 401 -7%	2 602 +8%	2 748 +6%	3 229 +18%	3 781 +17%	4 204 +11%	4 588 +9%	4 767 +4%	5 103 +7%	4 996 -2%	4 758 -5%	4 571 -4%	4 493 -2%	4 517 +1%	4 546 +1%	4 698 +3%	4 765 +1%	4 965 +4%	5 316 +7%	5 504 +4%	5 651 +3%	5 806 +3%	5 894 +2%
Gross Profit
Cost of Revenue	(322)	(302)	(299)	(337)	(452)	(402)	(469)	(560)	(686)	(685)	(748)	(752)	(741)	(769)	(768)	(750)	(723)	(760)	(817)	(857)	(954)	(1 025)	(1 063)	(1 097)	(1 182)	(1 136)	(1 167)	(1 231)	(1 253)	(1 356)	(1 392)	(1 380)	(1 333)	(1 379)	(1 389)	(1 432)	(1 578)	(1 544)	(1 553)	(1 576)	(1 586)	(1 580)	(1 662)	(1 812)	(1 900)	(1 693)	(1 751)	(1 772)	(2 116)	(2 493)	(2 844)	(3 169)	(3 329)	(3 594)	(3 528)	(3 400)	(3 242)	(3 232)	(3 246)	(3 254)	(3 393)	(3 442)	(3 637)	(3 896)	(4 041)	(4 157)	(4 245)	(4 329)
Gross Profit	52 N/A	105 +103%	116 +10%	120 +3%	64 -47%	117 +83%	115 -2%	132 +15%	98 -26%	182 +86%	203 +11%	222 +9%	225 +2%	256 +14%	274 +7%	278 +2%	280 +0%	289 +3%	287 0%	289 +0%	301 +4%	328 +9%	366 +12%	396 +8%	423 +7%	415 -2%	390 -6%	402 +3%	388 -3%	391 +1%	412 +5%	415 +1%	428 +3%	534 +25%	592 +11%	596 +1%	600 +1%	616 +3%	601 -3%	624 +4%	551 -12%	598 +9%	599 +0%	657 +10%	680 +3%	708 +4%	851 +20%	975 +15%	1 113 +14%	1 287 +16%	1 359 +6%	1 419 +4%	1 439 +1%	1 510 +5%	1 468 -3%	1 358 -7%	1 329 -2%	1 261 -5%	1 271 +1%	1 291 +2%	1 305 +1%	1 323 +1%	1 329 +0%	1 420 +7%	1 463 +3%	1 495 +2%	1 561 +4%	1 565 +0%
Operating Income
Operating Expenses	(87)	(136)	(142)	(149)	(45)	(109)	(108)	(107)	(85)	(154)	(164)	(181)	(136)	91	95	106	(159)	(167)	(171)	(172)	(174)	(195)	(211)	(238)	(243)	(246)	(260)	(267)	(269)	(284)	(288)	(288)	(270)	(281)	(296)	(305)	(315)	(382)	(399)	(416)	(340)	(399)	(416)	(478)	(484)	(600)	(653)	(678)	(685)	(726)	(774)	(829)	(861)	(948)	(1 010)	(1 014)	(1 041)	(1 051)	(1 044)	(1 046)	(1 051)	(1 050)	(1 069)	(1 097)	(1 125)	(1 167)	(1 217)	(1 254)
Selling, General & Administrative	(19)	(56)	(57)	(60)	(21)	(75)	(76)	(76)	(58)	(66)	(68)	(70)	(106)	(76)	(81)	(81)	(128)	(89)	(92)	(94)	(103)	(101)	(112)	(130)	(154)	(156)	(165)	(172)	(173)	(164)	(144)	(120)	(171)	(106)	(106)	(106)	(274)	(97)	(98)	(101)	(303)	(104)	(110)	(138)	(402)	(180)	(199)	(204)	(621)	(212)	(224)	(230)	(789)	(267)	(278)	(293)	(955)	(305)	(312)	(322)	(945)	(355)	(368)	(379)	(1 016)	(408)	(424)	(435)
Research & Development	(1)	0	0	0	(1)	0	0	0	(1)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Depreciation & Amortization	(27)	(27)	(27)	(28)	(27)	(28)	(28)	(28)	(28)	(28)	(28)	(28)	(28)	(28)	(28)	(28)	(28)	(29)	(29)	(30)	(31)	(29)	(29)	(28)	(27)	(27)	(28)	(28)	(29)	(30)	(30)	(30)	(30)	(31)	(33)	(34)	(36)	(35)	(33)	(32)	(31)	(32)	(33)	(34)	(63)	(94)	(101)	(108)	(63)	(64)	(66)	(69)	(72)	(76)	(80)	(83)	(86)	(91)	(95)	(101)	(106)	(108)	(110)	(110)	(110)	(109)	(109)	(110)
Other Operating Expenses	(40)	(53)	(57)	(61)	5	(7)	(5)	(3)	1	(60)	(68)	(83)	(2)	195	203	215	(3)	(49)	(50)	(48)	(41)	(65)	(71)	(80)	(62)	(63)	(67)	(67)	(67)	(91)	(114)	(138)	(69)	(144)	(157)	(165)	(6)	(250)	(268)	(282)	(6)	(263)	(273)	(306)	(19)	(326)	(353)	(366)	0	(450)	(485)	(530)	0	(605)	(651)	(638)	0	(655)	(638)	(623)	0	(586)	(590)	(608)	0	(650)	(684)	(710)
Operating Income	(36) N/A	(31) +14%	(26) +16%	(28) -10%	20 N/A	8 -59%	7 -19%	25 +280%	12 -50%	28 +127%	39 +38%	40 +4%	89 +121%	347 +290%	369 +6%	384 +4%	121 -69%	122 +1%	117 -4%	116 0%	127 +9%	132 +4%	154 +17%	159 +3%	180 +13%	169 -6%	130 -23%	135 +4%	119 -11%	107 -10%	124 +16%	127 +2%	158 +25%	253 +60%	296 +17%	291 -2%	285 -2%	235 -18%	202 -14%	208 +3%	211 +1%	199 -6%	184 -8%	179 -2%	196 +9%	108 -45%	199 +85%	298 +50%	429 +44%	562 +31%	585 +4%	590 +1%	578 -2%	561 -3%	458 -18%	344 -25%	288 -16%	210 -27%	227 +8%	245 +8%	254 +3%	273 +8%	260 -5%	323 +24%	338 +5%	327 -3%	343 +5%	310 -10%
Pre-Tax Income
Interest Income Expense	(4)	(65)	(63)	(61)	4	15	28	42	0	(0)	0	(0)	6	(1)	(1)	(1)	15	(1)	0	0	14	0	0	0	0	0	0	(0)	(1)	(0)	(1)	(1)	1	(0)	1	(1)	42	0	(1)	3	49	6	7	1	29	25	24	27	22	(2)	(2)	(2)	42	(2)	(3)	(3)	49	(1)	(1)	(3)	44	(3)	(3)	(1)	57	(1)	(1)	(1)
Non-Reccuring Items	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(0)	0	0	0	0	0	4	4	4	4	0	0	0	0	(0)	(0)	8	8	9	9	0	0	0	0	(9)	(10)	0	0	0	0	0	0	0	0	0	(20)	(20)	(20)	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Gain/Loss on Disposition of Assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(11)	0	0	0	0	0	0	0	(1)	0	0	0	(0)	0	0	0	(0)	0	0	0	19	0	0	0	1	0	0	0
Total Other Income	(56)	8	8	10	8	10	10	10	9	3	3	5	5	14	17	16	(0)	18	16	16	(2)	12	12	10	20	21	24	23	13	18	19	23	25	32	35	38	(1)	46	49	47	(1)	36	30	29	0	44	42	42	0	34	40	44	2	52	68	68	16	88	74	73	9	51	53	59	2	65	72	73
Pre-Tax Income	(94) N/A	(88) +7%	(81) +8%	(80) +1%	32 N/A	32 +1%	45 +39%	77 +73%	22 -72%	31 +43%	41 +34%	45 +10%	99 +119%	360 +263%	385 +7%	399 +4%	135 -66%	140 +3%	132 -5%	132 0%	140 +6%	145 +4%	171 +18%	174 +2%	204 +18%	194 -5%	153 -21%	158 +3%	132 -16%	124 -6%	141 +13%	149 +6%	193 +30%	293 +51%	340 +16%	337 -1%	325 -3%	280 -14%	250 -11%	258 +3%	239 -7%	230 -4%	221 -4%	209 -5%	225 +7%	177 -21%	264 +50%	367 +39%	451 +23%	593 +32%	622 +5%	612 -2%	601 -2%	591 -2%	523 -11%	409 -22%	352 -14%	297 -16%	300 +1%	316 +5%	326 +3%	321 -1%	310 -4%	380 +23%	398 +5%	391 -2%	414 +6%	382 -8%
Net Income
Tax Provision	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(2)	(11)	(22)	(34)	(47)	(54)	(61)	(63)	(68)	(66)	(53)	(52)	(52)	(47)	(54)	(58)	(68)	(103)	(121)	(119)	(115)	(88)	(75)	(74)	(62)	(64)	(59)	(47)	(56)	(47)	(68)	(100)	(116)	(150)	(157)	(156)	(155)	(149)	(132)	(103)	(93)	(75)	(71)	(74)	(72)	(76)	(79)	(98)	(103)	(101)	(105)	(97)
Income from Continuing Operations	(94)	(88)	(81)	(80)	32	32	45	77	22	31	41	45	99	360	385	399	133	129	110	98	93	91	109	111	136	128	100	105	80	78	87	91	125	190	220	218	211	192	175	184	177	166	162	162	169	130	197	267	334	443	465	456	446	442	391	306	260	222	229	242	254	246	231	282	294	290	310	285
Net Income (Common)	(94) N/A	(89) +6%	(82) +8%	(80) +2%	226 N/A	230 +2%	242 +5%	275 +13%	22 -92%	31 +43%	42 +36%	46 +11%	328 +611%	360 +10%	385 +7%	399 +4%	133 -67%	129 -3%	111 -14%	98 -11%	93 -5%	91 -2%	109 +20%	110 +1%	136 +23%	127 -6%	100 -21%	105 +5%	80 -24%	78 -3%	87 +12%	91 +5%	125 +37%	189 +51%	219 +16%	217 -1%	211 -3%	192 -9%	175 -9%	184 +5%	177 -4%	166 -6%	162 -3%	162 +0%	169 +4%	130 -23%	197 +52%	267 +35%	334 +25%	443 +33%	465 +5%	456 -2%	446 -2%	442 -1%	391 -12%	306 -22%	260 -15%	222 -15%	229 +3%	242 +6%	254 +5%	246 -3%	231 -6%	282 +22%	294 +4%	290 -1%	310 +7%	285 -8%
EPS (Diluted)	-3.72 N/A	-3.55 +5%	-3.2 +10%	-3.16 +1%	8.92 N/A	8.9 0%	9.57 +8%	10.84 +13%	0.85 -92%	0.96 +13%	1.31 +36%	1.82 +39%	12.36 +579%	8.32 -33%	8.94 +7%	9.23 +3%	3.08 -67%	2.98 -3%	2.55 -14%	2.26 -11%	2.15 -5%	2.1 -2%	2.53 +20%	2.55 +1%	3.14 +23%	2.96 -6%	2.31 -22%	2.43 +5%	1.86 -23%	1.79 -4%	2.01 +12%	2.11 +5%	2.9 +37%	3.99 +38%	4.57 +15%	5.01 +10%	4.83 -4%	4.05 -16%	3.71 -8%	3.95 +6%	3.81 -4%	3.5 -8%	3.47 -1%	3.01 -13%	3.5 +16%	2.58 -26%	3.97 +54%	5.23 +32%	6.46 +24%	8.17 +26%	8.56 +5%	8.4 -2%	8.23 -2%	8.14 -1%	7.22 -11%	5.67 -21%	4.78 -16%	4.09 -14%	4.22 +3%	4.46 +6%	4.68 +5%	4.53 -3%	4.25 -6%	5.2 +22%	5.42 +4%	5.35 -1%	5.71 +7%	5.25 -8%

Income Statement Balance Sheet Cash Flow Statement

Rubfila International Ltd
BSE:500367

Income Statement

Earnings Waterfall
Rubfila International Ltd

Income Statement
Rubfila International Ltd

See Also

Company

Help

Tools

Stocks

Rubfila International Ltd BSE:500367

Income Statement

Earnings Waterfall Rubfila International Ltd

Income Statement Rubfila International Ltd

See Also

Company

Help

Tools

Stocks

Rubfila International Ltd
BSE:500367

Earnings Waterfall
Rubfila International Ltd

Income Statement
Rubfila International Ltd