O
Orient Beverages Ltd
BSE:507690
Orient Beverages Ltd
BSE:507690
Price:
239.5
INR
1.25%
Market Closed
Market Cap:
₹517.3m
Income Statement
Earnings Waterfall
Orient Beverages Ltd
Orient Beverages Ltd
Income Statement
Orient Beverages Ltd
Orient Beverages Ltd
Currency: INR
| 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 |
16
|
0
|
0
|
0
|
22
|
0
|
0
|
0
|
27
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
33
|
0
|
0
|
0
|
38
|
0
|
0
|
0
|
47
|
0
|
0
|
0
|
56
|
0
|
0
|
0
|
67
|
0
|
0
|
0
|
82
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
275
N/A
|
304
+11%
|
334
+10%
|
360
+8%
|
354
-1%
|
422
+19%
|
441
+4%
|
454
+3%
|
477
+5%
|
482
+1%
|
488
+1%
|
508
+4%
|
536
+5%
|
582
+9%
|
638
+10%
|
678
+6%
|
773
+14%
|
791
+2%
|
1 037
+31%
|
1 060
+2%
|
842
-21%
|
912
+8%
|
583
-36%
|
534
-8%
|
464
-13%
|
506
+9%
|
590
+17%
|
687
+16%
|
738
+8%
|
917
+24%
|
1 016
+11%
|
1 050
+3%
|
1 142
+9%
|
1 168
+2%
|
1 263
+8%
|
1 330
+5%
|
1 487
+12%
|
1 548
+4%
|
1 575
+2%
|
1 625
+3%
|
1 637
+1%
|
1 662
+2%
|
1 678
+1%
|
1 742
+4%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(144)
|
(159)
|
(170)
|
(181)
|
(160)
|
(200)
|
(200)
|
(196)
|
(204)
|
(202)
|
(196)
|
(203)
|
(208)
|
(214)
|
(246)
|
(264)
|
(337)
|
(353)
|
(447)
|
(448)
|
(346)
|
(368)
|
(232)
|
(208)
|
(163)
|
(180)
|
(222)
|
(277)
|
(311)
|
(410)
|
(453)
|
(468)
|
(508)
|
(512)
|
(560)
|
(578)
|
(623)
|
(650)
|
(670)
|
(716)
|
(756)
|
(773)
|
(778)
|
(807)
|
|
| Gross Profit |
131
N/A
|
146
+11%
|
164
+12%
|
179
+9%
|
195
+9%
|
222
+14%
|
241
+8%
|
257
+7%
|
273
+6%
|
280
+3%
|
292
+4%
|
305
+5%
|
328
+7%
|
367
+12%
|
392
+7%
|
413
+5%
|
436
+5%
|
438
+0%
|
590
+35%
|
612
+4%
|
496
-19%
|
545
+10%
|
351
-36%
|
327
-7%
|
301
-8%
|
326
+8%
|
368
+13%
|
410
+11%
|
427
+4%
|
507
+19%
|
563
+11%
|
582
+4%
|
634
+9%
|
656
+3%
|
702
+7%
|
752
+7%
|
864
+15%
|
898
+4%
|
905
+1%
|
909
+0%
|
881
-3%
|
888
+1%
|
900
+1%
|
935
+4%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(126)
|
(140)
|
(158)
|
(172)
|
(186)
|
(219)
|
(238)
|
(254)
|
(262)
|
(269)
|
(278)
|
(292)
|
(314)
|
(336)
|
(359)
|
(384)
|
(401)
|
(417)
|
(557)
|
(576)
|
(485)
|
(556)
|
(410)
|
(404)
|
(380)
|
(408)
|
(432)
|
(452)
|
(462)
|
(517)
|
(550)
|
(572)
|
(613)
|
(626)
|
(734)
|
(776)
|
(753)
|
(843)
|
(848)
|
(867)
|
(858)
|
(873)
|
(882)
|
(887)
|
|
| Selling, General & Administrative |
(45)
|
(50)
|
(56)
|
(61)
|
(73)
|
(82)
|
(88)
|
(93)
|
(96)
|
(101)
|
(107)
|
(112)
|
(120)
|
(129)
|
(137)
|
(145)
|
(150)
|
(155)
|
(204)
|
(211)
|
(175)
|
(207)
|
(158)
|
(157)
|
(153)
|
(160)
|
(164)
|
(164)
|
(158)
|
(164)
|
(168)
|
(168)
|
(180)
|
(179)
|
(190)
|
(206)
|
(225)
|
(238)
|
(240)
|
(251)
|
(257)
|
(262)
|
(266)
|
(260)
|
|
| Depreciation & Amortization |
(9)
|
(9)
|
(10)
|
(11)
|
(11)
|
(12)
|
(13)
|
(12)
|
(12)
|
(13)
|
(13)
|
(13)
|
(13)
|
(14)
|
(15)
|
(15)
|
(15)
|
(15)
|
(17)
|
(17)
|
(15)
|
(20)
|
(17)
|
(18)
|
(16)
|
(16)
|
(15)
|
(15)
|
(16)
|
(18)
|
(20)
|
(23)
|
(25)
|
(26)
|
(28)
|
(27)
|
(28)
|
(28)
|
(27)
|
(27)
|
(26)
|
(25)
|
(24)
|
(24)
|
|
| Other Operating Expenses |
(72)
|
(81)
|
(93)
|
(100)
|
(102)
|
(126)
|
(138)
|
(149)
|
(154)
|
(155)
|
(159)
|
(166)
|
(180)
|
(193)
|
(208)
|
(224)
|
(236)
|
(248)
|
(336)
|
(348)
|
(295)
|
(330)
|
(234)
|
(229)
|
(211)
|
(232)
|
(253)
|
(273)
|
(288)
|
(335)
|
(361)
|
(381)
|
(408)
|
(421)
|
(516)
|
(544)
|
(499)
|
(578)
|
(581)
|
(589)
|
(575)
|
(586)
|
(591)
|
(603)
|
|
| Operating Income |
5
N/A
|
6
+18%
|
6
+5%
|
7
+14%
|
8
+27%
|
3
-65%
|
2
-23%
|
3
+43%
|
10
+212%
|
11
+9%
|
14
+27%
|
14
-2%
|
14
+1%
|
32
+125%
|
32
+2%
|
30
-9%
|
35
+18%
|
20
-42%
|
33
+61%
|
36
+10%
|
11
-70%
|
(12)
N/A
|
(59)
-399%
|
(77)
-31%
|
(79)
-3%
|
(82)
-3%
|
(64)
+22%
|
(42)
+34%
|
(35)
+17%
|
(10)
+72%
|
13
N/A
|
10
-19%
|
21
+100%
|
30
+45%
|
(31)
N/A
|
(24)
+24%
|
111
N/A
|
55
-51%
|
57
+5%
|
42
-26%
|
23
-46%
|
16
-31%
|
19
+18%
|
48
+158%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(16)
|
(20)
|
(19)
|
(20)
|
(22)
|
(23)
|
(25)
|
(27)
|
(28)
|
(29)
|
(29)
|
(29)
|
(31)
|
(32)
|
(32)
|
(33)
|
(33)
|
(34)
|
(43)
|
(44)
|
(38)
|
(47)
|
(43)
|
(46)
|
(47)
|
(51)
|
(54)
|
(55)
|
(56)
|
(57)
|
(60)
|
(63)
|
(67)
|
(73)
|
(76)
|
(79)
|
(82)
|
(80)
|
(78)
|
(79)
|
(76)
|
(80)
|
(82)
|
(83)
|
|
| Non-Reccuring Items |
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(53)
|
(53)
|
0
|
0
|
(3)
|
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
|
(2)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
(53)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
20
|
23
|
23
|
25
|
30
|
32
|
36
|
36
|
30
|
31
|
29
|
29
|
29
|
29
|
30
|
31
|
31
|
33
|
44
|
45
|
37
|
47
|
40
|
40
|
44
|
45
|
59
|
58
|
93
|
95
|
91
|
104
|
75
|
82
|
71
|
70
|
80
|
87
|
96
|
104
|
95
|
104
|
106
|
101
|
|
| Pre-Tax Income |
9
N/A
|
8
-5%
|
10
+18%
|
12
+21%
|
15
+27%
|
13
-16%
|
13
+2%
|
12
-4%
|
13
+3%
|
13
+2%
|
14
+8%
|
14
-1%
|
13
-8%
|
29
+131%
|
30
+3%
|
28
-7%
|
31
+11%
|
19
-38%
|
33
+73%
|
37
+13%
|
9
-75%
|
(12)
N/A
|
(61)
-398%
|
(83)
-36%
|
(85)
-2%
|
(88)
-4%
|
(59)
+32%
|
(39)
+33%
|
1
N/A
|
28
+3 337%
|
44
+57%
|
51
+15%
|
31
-39%
|
39
+25%
|
(36)
N/A
|
(33)
+8%
|
3
N/A
|
9
+189%
|
75
+775%
|
67
-10%
|
39
-42%
|
40
+1%
|
43
+8%
|
67
+55%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(7)
|
(7)
|
(7)
|
(7)
|
1
|
2
|
(3)
|
(6)
|
(9)
|
(9)
|
(7)
|
(5)
|
(1)
|
(5)
|
(4)
|
(4)
|
(7)
|
(6)
|
(10)
|
(11)
|
(5)
|
(5)
|
0
|
2
|
4
|
5
|
6
|
8
|
7
|
8
|
10
|
9
|
(3)
|
(4)
|
(6)
|
(5)
|
(2)
|
(3)
|
(9)
|
(11)
|
(9)
|
(16)
|
(14)
|
(21)
|
|
| Income from Continuing Operations |
2
|
1
|
3
|
5
|
16
|
14
|
10
|
6
|
4
|
4
|
7
|
9
|
12
|
24
|
26
|
24
|
24
|
14
|
23
|
26
|
4
|
(18)
|
(61)
|
(81)
|
(80)
|
(82)
|
(53)
|
(32)
|
8
|
36
|
54
|
60
|
28
|
35
|
(42)
|
(39)
|
1
|
5
|
66
|
56
|
30
|
24
|
29
|
46
|
|
| Income to Minority Interest |
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
|
|
| Net Income (Common) |
2
N/A
|
1
-27%
|
3
+107%
|
5
+69%
|
16
+234%
|
14
-14%
|
10
-31%
|
6
-35%
|
4
-38%
|
4
+5%
|
7
+71%
|
9
+30%
|
12
+30%
|
24
+104%
|
26
+9%
|
24
-7%
|
24
-3%
|
14
-43%
|
23
+70%
|
26
+13%
|
4
-84%
|
(18)
N/A
|
(61)
-243%
|
(81)
-33%
|
(80)
+0%
|
(82)
-2%
|
(53)
+36%
|
(32)
+40%
|
8
N/A
|
36
+341%
|
54
+51%
|
60
+10%
|
28
-53%
|
35
+25%
|
(42)
N/A
|
(39)
+9%
|
1
N/A
|
5
+801%
|
66
+1 224%
|
56
-14%
|
30
-46%
|
24
-22%
|
29
+21%
|
46
+60%
|
|
| EPS (Diluted) |
0.88
N/A
|
0.63
-28%
|
1.31
+108%
|
2.22
+69%
|
7.57
+241%
|
6.36
-16%
|
4.4
-31%
|
2.86
-35%
|
1.81
-37%
|
1.86
+3%
|
3.18
+71%
|
4.13
+30%
|
5.48
+33%
|
10.95
+100%
|
11.9
+9%
|
12.2
+3%
|
10.98
-10%
|
6.26
-43%
|
10.66
+70%
|
12.09
+13%
|
1.91
-84%
|
-8.18
N/A
|
-28.03
-243%
|
-37.34
-33%
|
-37.22
+0%
|
-38.09
-2%
|
-24.31
+36%
|
-14.74
+39%
|
3.75
N/A
|
16.16
+331%
|
25.09
+55%
|
27.56
+10%
|
13.09
-53%
|
16.37
+25%
|
-19.58
N/A
|
-17.87
+9%
|
0.25
N/A
|
2.28
+812%
|
30.2
+1 225%
|
26.04
-14%
|
13.97
-46%
|
10.87
-22%
|
13.19
+21%
|
21.05
+60%
|
|
Switch to:
Switch to:
See Also
Discover More
