Veer Energy & Infrastructure Ltd
BSE:503657
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Veer Energy & Infrastructure Ltd
BSE:503657
|
IN |
Income Statement
Earnings Waterfall
Veer Energy & Infrastructure Ltd
Income Statement
Veer Energy & Infrastructure Ltd
| 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-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 |
5
|
5
|
3
|
4
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
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
|
|
| Revenue |
207
N/A
|
193
-7%
|
272
+41%
|
300
+10%
|
338
+13%
|
343
+2%
|
334
-3%
|
349
+4%
|
433
+24%
|
482
+11%
|
446
-7%
|
588
+32%
|
722
+23%
|
51
-93%
|
117
+131%
|
149
+27%
|
177
+19%
|
149
-16%
|
107
-28%
|
146
+37%
|
142
-3%
|
133
-6%
|
117
-12%
|
169
+45%
|
166
-2%
|
160
-4%
|
181
+13%
|
66
-64%
|
61
-7%
|
82
+34%
|
68
-17%
|
69
+2%
|
76
+9%
|
56
-26%
|
54
-4%
|
59
+9%
|
52
-11%
|
50
-4%
|
53
+6%
|
59
+11%
|
64
+9%
|
65
+2%
|
64
-2%
|
75
+17%
|
86
+15%
|
97
+12%
|
126
+31%
|
119
-5%
|
103
-13%
|
99
-4%
|
80
-19%
|
62
-23%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(164)
|
(173)
|
(212)
|
(256)
|
(267)
|
(270)
|
(256)
|
(265)
|
(354)
|
(402)
|
(385)
|
(479)
|
(570)
|
(42)
|
(92)
|
(111)
|
(140)
|
(111)
|
(72)
|
(99)
|
(96)
|
(91)
|
(78)
|
(142)
|
(110)
|
(104)
|
(125)
|
(18)
|
(34)
|
(48)
|
(36)
|
(41)
|
(54)
|
(42)
|
(43)
|
(45)
|
(36)
|
(32)
|
(34)
|
(34)
|
(36)
|
(40)
|
(49)
|
(68)
|
(76)
|
(81)
|
(96)
|
(86)
|
(99)
|
(97)
|
(86)
|
(68)
|
|
| Gross Profit |
43
N/A
|
20
-53%
|
60
+201%
|
43
-28%
|
71
+64%
|
74
+4%
|
79
+6%
|
84
+7%
|
80
-5%
|
80
+0%
|
61
-24%
|
108
+78%
|
152
+40%
|
9
-94%
|
25
+180%
|
38
+50%
|
37
-2%
|
38
+3%
|
35
-9%
|
48
+37%
|
46
-3%
|
42
-10%
|
38
-8%
|
27
-31%
|
56
+110%
|
56
+0%
|
56
+0%
|
47
-16%
|
27
-44%
|
34
+26%
|
32
-6%
|
28
-11%
|
22
-23%
|
14
-36%
|
11
-25%
|
13
+26%
|
16
+21%
|
18
+12%
|
19
+8%
|
25
+29%
|
28
+13%
|
25
-10%
|
15
-41%
|
7
-53%
|
10
+40%
|
15
+53%
|
30
+100%
|
34
+10%
|
4
-89%
|
2
-44%
|
(5)
N/A
|
(6)
-10%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(7)
|
12
|
(10)
|
(10)
|
(12)
|
(17)
|
(20)
|
(22)
|
(31)
|
(13)
|
(8)
|
(47)
|
(86)
|
(9)
|
(22)
|
(31)
|
(35)
|
(35)
|
(29)
|
(32)
|
(40)
|
(38)
|
(42)
|
(38)
|
(49)
|
(49)
|
(48)
|
(46)
|
(32)
|
(32)
|
(30)
|
(32)
|
(28)
|
(27)
|
(25)
|
(23)
|
(27)
|
(29)
|
(31)
|
(34)
|
(19)
|
(34)
|
(40)
|
(38)
|
(34)
|
(43)
|
(38)
|
(38)
|
(35)
|
(33)
|
(30)
|
(31)
|
|
| Selling, General & Administrative |
(6)
|
(3)
|
(3)
|
(3)
|
(9)
|
(3)
|
(4)
|
(4)
|
(6)
|
(5)
|
(5)
|
(5)
|
(14)
|
(3)
|
(5)
|
(5)
|
(11)
|
(15)
|
(15)
|
(18)
|
(11)
|
(10)
|
(9)
|
(7)
|
(6)
|
(6)
|
(5)
|
(6)
|
(6)
|
(7)
|
(7)
|
(7)
|
(7)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(6)
|
(5)
|
(4)
|
(5)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(7)
|
|
| Research & Development |
0
|
0
|
0
|
0
|
0
|
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
|
|
| Depreciation & Amortization |
(1)
|
(1)
|
(1)
|
(1)
|
(3)
|
0
|
0
|
0
|
(4)
|
(2)
|
(2)
|
(4)
|
(6)
|
(3)
|
(5)
|
(8)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(11)
|
(11)
|
(11)
|
(11)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(9)
|
(9)
|
(8)
|
(8)
|
(8)
|
(10)
|
(10)
|
(8)
|
(9)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
|
| Other Operating Expenses |
(1)
|
16
|
(6)
|
(6)
|
(1)
|
(14)
|
(17)
|
(18)
|
(21)
|
(7)
|
(2)
|
(38)
|
(65)
|
(4)
|
(12)
|
(19)
|
(14)
|
(10)
|
(4)
|
(4)
|
(18)
|
(18)
|
(23)
|
(20)
|
(32)
|
(33)
|
(32)
|
(31)
|
(16)
|
(15)
|
(13)
|
(15)
|
(10)
|
(12)
|
(10)
|
(8)
|
(12)
|
(14)
|
(17)
|
(21)
|
(6)
|
(21)
|
(24)
|
(23)
|
(23)
|
(29)
|
(27)
|
(27)
|
(24)
|
(21)
|
(18)
|
(17)
|
|
| Operating Income |
36
N/A
|
32
-12%
|
50
+58%
|
33
-33%
|
59
+76%
|
57
-3%
|
58
+3%
|
63
+7%
|
48
-23%
|
66
+38%
|
52
-21%
|
61
+16%
|
66
+9%
|
0
-99%
|
4
+775%
|
7
+91%
|
2
-71%
|
3
+52%
|
6
+97%
|
16
+172%
|
6
-61%
|
4
-39%
|
(4)
N/A
|
(11)
-184%
|
7
N/A
|
7
0%
|
8
+20%
|
1
-89%
|
(5)
N/A
|
2
N/A
|
2
+10%
|
(4)
N/A
|
(6)
-62%
|
(13)
-120%
|
(14)
-12%
|
(10)
+33%
|
(11)
-14%
|
(11)
+1%
|
(12)
-7%
|
(9)
+19%
|
9
N/A
|
(8)
N/A
|
(25)
-207%
|
(31)
-24%
|
(24)
+21%
|
(28)
-16%
|
(7)
+73%
|
(4)
+45%
|
(31)
-654%
|
(30)
+2%
|
(35)
-16%
|
(37)
-4%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(5)
|
(5)
|
(3)
|
(4)
|
(3)
|
(3)
|
(3)
|
(1)
|
4
|
(1)
|
(3)
|
(2)
|
1
|
(2)
|
(3)
|
(4)
|
(4)
|
(4)
|
(3)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(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)
|
|
| 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
|
0
|
0
|
0
|
0
|
(9)
|
(9)
|
(9)
|
(9)
|
0
|
0
|
(2)
|
(2)
|
(2)
|
(2)
|
0
|
(15)
|
(15)
|
(15)
|
(15)
|
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
|
(15)
|
0
|
0
|
(3)
|
(3)
|
0
|
(3)
|
(0)
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
(0)
|
0
|
0
|
0
|
0
|
1
|
1
|
3
|
0
|
(1)
|
0
|
(2)
|
(1)
|
5
|
7
|
7
|
13
|
9
|
10
|
10
|
16
|
22
|
29
|
33
|
10
|
10
|
3
|
2
|
17
|
13
|
11
|
14
|
13
|
16
|
18
|
15
|
19
|
20
|
20
|
21
|
18
|
21
|
38
|
44
|
31
|
35
|
22
|
15
|
33
|
33
|
35
|
39
|
|
| Pre-Tax Income |
31
N/A
|
27
-12%
|
47
+74%
|
30
-37%
|
55
+87%
|
55
0%
|
56
+3%
|
64
+14%
|
52
-19%
|
64
+23%
|
50
-22%
|
57
+13%
|
67
+18%
|
4
-94%
|
7
+84%
|
10
+43%
|
10
+4%
|
8
-22%
|
13
+57%
|
24
+91%
|
22
-11%
|
24
+10%
|
24
+0%
|
20
-16%
|
16
-21%
|
16
-2%
|
1
-91%
|
(7)
N/A
|
2
N/A
|
5
+128%
|
13
+147%
|
10
-20%
|
5
-56%
|
1
-74%
|
2
+28%
|
3
+104%
|
8
+143%
|
(6)
N/A
|
(6)
-8%
|
(3)
+50%
|
(2)
+38%
|
13
N/A
|
13
-1%
|
9
-28%
|
3
-69%
|
6
+112%
|
11
+74%
|
11
+4%
|
2
-78%
|
2
-13%
|
(1)
N/A
|
3
N/A
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(9)
|
(9)
|
(9)
|
(9)
|
(22)
|
(22)
|
(22)
|
(22)
|
(17)
|
(17)
|
(25)
|
(25)
|
(30)
|
0
|
0
|
0
|
2
|
2
|
2
|
2
|
4
|
3
|
1
|
1
|
(5)
|
(5)
|
(2)
|
(3)
|
1
|
0
|
0
|
1
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
(0)
|
2
|
(1)
|
(1)
|
(1)
|
0
|
(0)
|
(2)
|
(2)
|
(1)
|
0
|
0
|
(1)
|
|
| Income from Continuing Operations |
21
|
18
|
38
|
20
|
33
|
33
|
34
|
42
|
35
|
48
|
25
|
32
|
37
|
4
|
7
|
10
|
12
|
10
|
14
|
26
|
26
|
27
|
25
|
21
|
11
|
11
|
(1)
|
(10)
|
3
|
6
|
13
|
11
|
3
|
1
|
1
|
2
|
8
|
(6)
|
(6)
|
(3)
|
1
|
12
|
12
|
9
|
3
|
6
|
9
|
9
|
2
|
2
|
(0)
|
2
|
|
| Net Income (Common) |
21
N/A
|
18
-17%
|
38
+113%
|
20
-46%
|
33
+64%
|
33
0%
|
34
+4%
|
42
+23%
|
35
-17%
|
48
+36%
|
26
-47%
|
32
+26%
|
37
+14%
|
4
-90%
|
7
+84%
|
10
+43%
|
12
+19%
|
10
-19%
|
14
+47%
|
26
+81%
|
26
-2%
|
27
+4%
|
25
-8%
|
21
-16%
|
11
-47%
|
11
+0%
|
(1)
N/A
|
(10)
-982%
|
3
N/A
|
6
+74%
|
13
+137%
|
11
-16%
|
3
-72%
|
1
-82%
|
1
+7%
|
2
+255%
|
8
+259%
|
(6)
N/A
|
(6)
-7%
|
(3)
+46%
|
1
N/A
|
12
+2 131%
|
12
+1%
|
9
-27%
|
3
-62%
|
6
+74%
|
9
+53%
|
9
+1%
|
2
-79%
|
2
+29%
|
(0)
N/A
|
2
N/A
|
|
| EPS (Diluted) |
6.23
N/A
|
3.52
-43%
|
6.57
+87%
|
4.29
-35%
|
6.62
+54%
|
4.64
-30%
|
4.77
+3%
|
5.94
+25%
|
4.95
-17%
|
6.81
+38%
|
3.59
-47%
|
4.53
+26%
|
5.16
+14%
|
0.54
-90%
|
1
+85%
|
1.42
+42%
|
0.92
-35%
|
0.93
+1%
|
1.14
+23%
|
2.07
+82%
|
1.57
-24%
|
2.13
+36%
|
2.13
N/A
|
1.79
-16%
|
0.74
-59%
|
0.97
+31%
|
-0.08
N/A
|
-0.86
-975%
|
0.22
N/A
|
0.48
+118%
|
1.15
+140%
|
1.04
-10%
|
0.21
-80%
|
0.04
-81%
|
0.04
N/A
|
0.13
+225%
|
0.53
+308%
|
-0.38
N/A
|
-0.4
-5%
|
-0.22
+45%
|
0.04
N/A
|
0.78
+1 850%
|
0.56
-28%
|
0.57
+2%
|
0.22
-61%
|
0.37
+68%
|
0.58
+57%
|
0.49
-16%
|
0.12
-76%
|
0.15
+25%
|
-0.03
N/A
|
0.15
N/A
|
|