Watchlist Manager

Watchlist

Price: 900.55 INR 0.31% Market Closed

Market Cap: ₹3.5B

	Jay Ushin Ltd BSE:513252	IN
	Azul SA NYSE:AZUL	BR
W	Wynn Macau Ltd OTC:WYNMF	MO
	Ten Allied Co Ltd TSE:8207	JP

Income Statement

Currency: INR

	Mar-2008	Jun-2008	Sep-2008	Dec-2008	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	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	36	0	0	0	64	0	0	0	67	0	0	0	52	0	0	0	63	0	0	0	56	0	0	0	68	0	0	0	0	0	0	0	63	0	0	0	68	0	0	101	0	0	0	149	0	0	0	172	0	0	0	135	0	0	0	147	0	0	0	105	0	0	0	115	0	0	0	0	0	0	0
Revenue	2 375 N/A	2 442 +3%	2 508 +3%	2 446 -2%	2 509 +3%	2 690 +7%	2 928 +9%	3 278 +12%	3 573 +9%	3 795 +6%	4 093 +8%	4 309 +5%	4 526 +5%	4 624 +2%	4 454 -4%	4 359 -2%	4 591 +5%	4 762 +4%	4 831 +1%	5 117 +6%	5 165 +1%	5 232 +1%	5 655 +8%	5 797 +3%	5 801 +0%	5 963 +3%	6 162 +3%	6 302 +2%	6 502 +3%	6 554 +1%	6 673 +2%	6 695 +0%	6 877 +3%	7 356 +7%	7 950 +8%	8 537 +7%	8 993 +5%	9 330 +4%	6 767 -27%	8 896 +31%	6 606 -26%	9 099 +38%	9 143 +0%	8 549 -6%	8 117 -5%	7 319 -10%	6 806 -7%	6 630 -3%	5 083 -23%	5 009 -1%	5 306 +6%	5 766 +9%	6 841 +19%	6 979 +2%	6 697 -4%	6 567 -2%	7 077 +8%	7 350 +4%	7 460 +1%	7 345 -2%	7 094 -3%	7 074 0%	7 141 +1%	7 263 +2%	7 597 +5%	7 706 +1%	8 121 +5%	8 552 +5%	8 736 +2%	9 038 +3%	9 304 +3%
Gross Profit
Cost of Revenue	(1 985)	(2 087)	(2 119)	(2 050)	(2 152)	(2 319)	(2 531)	(2 853)	(3 150)	(3 330)	(3 599)	(3 782)	(4 005)	(3 753)	(3 580)	(3 535)	(3 710)	(3 741)	(3 794)	(3 969)	(4 220)	(4 232)	(4 526)	(4 651)	(4 681)	(4 834)	(5 062)	(5 170)	(5 304)	(5 360)	(5 412)	(5 438)	(5 651)	(6 110)	(6 731)	(7 268)	(7 714)	(8 025)	(5 810)	(7 506)	(5 473)	(7 486)	(7 469)	(7 016)	(6 566)	(5 880)	(5 404)	(5 281)	(4 000)	(4 001)	(4 288)	(4 744)	(5 552)	(5 635)	(5 367)	(5 284)	(5 679)	(5 895)	(5 955)	(5 903)	(5 643)	(5 622)	(5 685)	(5 895)	(6 093)	(6 154)	(6 533)	(6 920)	(7 069)	(7 380)	(7 659)
Gross Profit	390 N/A	355 -9%	389 +9%	397 +2%	357 -10%	371 +4%	397 +7%	426 +7%	424 -1%	465 +10%	494 +6%	527 +7%	521 -1%	871 +67%	873 +0%	825 -6%	880 +7%	1 021 +16%	1 037 +2%	1 149 +11%	945 -18%	1 000 +6%	1 129 +13%	1 146 +2%	1 120 -2%	1 129 +1%	1 100 -3%	1 132 +3%	1 198 +6%	1 194 0%	1 260 +6%	1 258 0%	1 226 -3%	1 246 +2%	1 219 -2%	1 269 +4%	1 279 +1%	1 305 +2%	957 -27%	1 390 +45%	1 133 -18%	1 613 +42%	1 675 +4%	1 533 -8%	1 552 +1%	1 439 -7%	1 401 -3%	1 349 -4%	1 084 -20%	1 008 -7%	1 017 +1%	1 022 +0%	1 289 +26%	1 344 +4%	1 330 -1%	1 282 -4%	1 398 +9%	1 455 +4%	1 505 +3%	1 441 -4%	1 450 +1%	1 452 +0%	1 456 +0%	1 368 -6%	1 505 +10%	1 552 +3%	1 588 +2%	1 632 +3%	1 667 +2%	1 658 -1%	1 645 -1%
Operating Income
Operating Expenses	(318)	(278)	(317)	(333)	(279)	(354)	(374)	(394)	(336)	(370)	(371)	(376)	(369)	(729)	(767)	(818)	(821)	(980)	(1 043)	(1 106)	(928)	(1 010)	(1 040)	(1 051)	(1 026)	(1 042)	(1 058)	(1 098)	(1 158)	(1 174)	(1 234)	(1 229)	(1 235)	(1 289)	(1 264)	(1 310)	(1 282)	(1 283)	(949)	(1 342)	(1 054)	(1 479)	(1 502)	(1 244)	(1 365)	(1 281)	(1 257)	(1 142)	(1 247)	(1 162)	(1 120)	(882)	(1 040)	(1 087)	(1 115)	(976)	(1 243)	(1 296)	(1 344)	(1 126)	(1 291)	(1 285)	(1 280)	(1 078)	(1 340)	(1 385)	(1 421)	(1 278)	(1 460)	(1 457)	(1 460)
Selling, General & Administrative	(154)	(113)	(129)	(134)	(218)	(125)	(128)	(147)	(255)	(157)	(171)	(172)	(280)	(276)	(296)	(315)	(699)	(343)	(344)	(350)	(804)	(408)	(434)	(454)	(459)	(467)	(470)	(482)	(495)	(498)	(516)	(532)	(548)	(575)	(590)	(613)	(637)	(658)	(517)	(695)	(554)	(758)	(780)	(841)	(741)	(723)	(703)	(757)	(701)	(640)	(580)	(565)	(486)	(522)	(568)	(904)	(622)	(638)	(650)	(1 031)	(654)	(654)	(659)	(1 005)	(687)	(695)	(711)	(1 136)	(733)	(739)	(754)
Research & Development	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	(12)	0	0	0	(6)	0	0	0	(6)	0	0	0	(10)	0	0	0	(11)	0	0	0	(15)	0	0	0	(13)	0	0	0
Depreciation & Amortization	(48)	(49)	(56)	(61)	(61)	(69)	(70)	(75)	(81)	(83)	(86)	(89)	(89)	(91)	(92)	(106)	(100)	(103)	(107)	(95)	(104)	(105)	(107)	(112)	(116)	(118)	(119)	(124)	(134)	(139)	(146)	(150)	(151)	(154)	(153)	(152)	(150)	(150)	(114)	(155)	(118)	(157)	(160)	(159)	(163)	(169)	(175)	(194)	(204)	(211)	(198)	(192)	(178)	(160)	(160)	(138)	(154)	(160)	(162)	(142)	(132)	(118)	(106)	(96)	(121)	(134)	(148)	(162)	(170)	(171)	(172)
Other Operating Expenses	(116)	(115)	(132)	(139)	0	(159)	(176)	(171)	0	(130)	(115)	(115)	0	(362)	(379)	(397)	(22)	(534)	(593)	(660)	(20)	(498)	(499)	(485)	(451)	(457)	(469)	(492)	(529)	(538)	(572)	(548)	(537)	(560)	(521)	(544)	(495)	(476)	(317)	(492)	(381)	(564)	(562)	(232)	(461)	(389)	(379)	(185)	(342)	(311)	(342)	(120)	(376)	(406)	(387)	77	(467)	(498)	(531)	59	(505)	(512)	(515)	39	(531)	(556)	(562)	32	(558)	(547)	(534)
Operating Income	72 N/A	77 +7%	72 -7%	63 -12%	78 +23%	17 -78%	22 +32%	32 +43%	88 +175%	96 +9%	122 +27%	152 +24%	152 +0%	142 -7%	106 -25%	7 -93%	60 +742%	41 -31%	(6) N/A	43 N/A	17 -62%	(10) N/A	88 N/A	95 +7%	94 -1%	87 -7%	42 -52%	34 -19%	40 +20%	20 -50%	26 +30%	29 +9%	(9) N/A	(42) -352%	(45) -7%	(41) +10%	(3) +94%	22 N/A	9 -60%	47 +439%	79 +66%	134 +69%	173 +29%	289 +67%	187 -35%	158 -15%	144 -9%	207 +43%	(163) N/A	(154) +5%	(103) +33%	140 N/A	249 +78%	257 +3%	214 -17%	307 +43%	154 -50%	159 +3%	161 +2%	315 +95%	159 -50%	167 +5%	176 +5%	289 +65%	165 -43%	167 +1%	166 0%	353 +112%	206 -42%	201 -2%	185 -8%
Pre-Tax Income
Interest Income Expense	(34)	(48)	(62)	(81)	(81)	(49)	(51)	(49)	(66)	(79)	(84)	(92)	(98)	(89)	(137)	(124)	(96)	(131)	(61)	(59)	(46)	(36)	(87)	(97)	(86)	(102)	(74)	(74)	(66)	(48)	(51)	(47)	(87)	(96)	(103)	(110)	(68)	(107)	(80)	(101)	(95)	(133)	(142)	(168)	(170)	(173)	(179)	(203)	(170)	(163)	(145)	(145)	(124)	(113)	(122)	(160)	(119)	(132)	(127)	(119)	(140)	(142)	(145)	(123)	(149)	(156)	(164)	(156)	(159)	(151)	(139)
Non-Reccuring Items	0	0	0	0	(0)	0	0	0	0	0	0	0	0	0	0	0	(1)	0	0	0	0	0	0	0	0	0	0	0	(48)	(48)	(48)	(48)	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
Gain/Loss on Disposition of Assets	0	0	0	0	0	0	0	0	0	0	0	0	15	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	8	0	0	11	0	0	0	13	0	0	0	14	0	0	0	3	0	0	0	11	0	0	0	9	0	0	0	1	0	0	0	8	0	0	0
Total Other Income	30	40	47	61	40	73	80	85	62	71	73	73	70	90	92	96	53	88	94	101	78	111	106	103	72	90	108	110	126	129	131	147	180	196	193	188	122	167	136	124	82	106	85	(8)	100	113	108	(1)	98	100	96	8	135	128	152	4	153	162	149	(23)	150	146	148	(4)	150	142	152	(32)	138	144	138
Pre-Tax Income	68 N/A	69 +1%	57 -17%	43 -25%	37 -14%	41 +10%	51 +25%	68 +33%	84 +23%	88 +5%	111 +26%	133 +19%	139 +5%	143 +3%	61 -57%	(21) N/A	16 N/A	(2) N/A	27 N/A	86 +218%	49 -43%	65 +34%	108 +65%	101 -7%	80 -20%	76 -6%	75 -1%	70 -6%	52 -27%	54 +4%	58 +7%	80 +39%	84 +4%	58 -31%	44 -23%	37 -16%	59 +59%	83 +39%	65 -21%	81 +25%	66 -19%	107 +62%	116 +9%	126 +8%	116 -8%	98 -16%	74 -25%	17 -77%	(234) N/A	(217) +7%	(152) +30%	6 N/A	260 +4 579%	272 +5%	244 -10%	162 -34%	188 +16%	189 +1%	184 -3%	182 -1%	169 -7%	171 +1%	179 +5%	163 -9%	166 +2%	153 -8%	154 +1%	173 +12%	185 +7%	194 +5%	184 -5%
Net Income
Tax Provision	(24)	(23)	(19)	(11)	(17)	(21)	(24)	(28)	(24)	(18)	(28)	(34)	(34)	(38)	(8)	19	7	11	2	(17)	(2)	(4)	(13)	(3)	(14)	(20)	(28)	(38)	(15)	(21)	(14)	(24)	(22)	(6)	(7)	10	(19)	(19)	(11)	26	9	19	7	(11)	(5)	(12)	2	9	23	11	8	(46)	(64)	(75)	(89)	(42)	(46)	(41)	(41)	(49)	(47)	(44)	(42)	(20)	(25)	(20)	(26)	(51)	(43)	(50)	(31)
Income from Continuing Operations	45	47	39	33	20	21	27	41	61	70	84	99	105	106	54	(2)	23	9	29	69	47	61	95	97	66	56	47	32	37	33	44	57	62	52	38	48	41	64	54	107	75	126	123	115	111	86	76	26	(211)	(206)	(143)	(40)	196	197	155	119	142	148	143	133	122	127	137	143	142	133	128	123	142	143	153
Net Income (Common)	45 N/A	47 +4%	39 -17%	33 -16%	20 -38%	21 +1%	27 +31%	41 +51%	61 +50%	70 +16%	84 +19%	99 +18%	102 +3%	103 +1%	51 -50%	(5) N/A	23 N/A	9 -60%	29 +206%	69 +140%	47 -32%	61 +31%	95 +55%	97 +3%	66 -32%	56 -16%	47 -15%	32 -32%	37 +13%	33 -9%	44 +31%	57 +30%	62 +9%	52 -16%	38 -28%	48 +27%	41 -15%	64 +57%	54 -15%	107 +97%	75 -30%	126 +68%	123 -2%	115 -7%	111 -4%	86 -22%	76 -12%	26 -65%	(211) N/A	(206) +3%	(143) +30%	(40) +72%	196 N/A	197 +0%	155 -21%	119 -23%	142 +19%	148 +4%	143 -3%	133 -7%	122 -8%	127 +4%	137 +8%	143 +4%	142 -1%	133 -6%	128 -4%	123 -4%	142 +16%	143 +1%	153 +7%
EPS (Diluted)	11.51 N/A	11.92 +4%	9.94 -17%	8.35 -16%	5.2 -38%	5.25 +1%	6.89 +31%	10.41 +51%	15.56 +49%	17.99 +16%	21.46 +19%	25.35 +18%	26.12 +3%	26.3 +1%	13.07 -50%	-1.35 N/A	6 N/A	2.38 -60%	7.3 +207%	17.56 +141%	11.94 -32%	15.66 +31%	24.3 +55%	24.94 +3%	17 -32%	14.3 -16%	12.1 -15%	8.28 -32%	9.48 +14%	8.53 -10%	11.15 +31%	14.53 +30%	16 +10%	13.3 -17%	9.61 -28%	12.17 +27%	10.5 -14%	16.3 +55%	13.87 -15%	27.63 +99%	19.23 -30%	32.28 +68%	31.94 -1%	29.77 -7%	28.64 -4%	22.28 -22%	19.63 -12%	6.82 -65%	-54.62 N/A	-53.23 +3%	-37.1 +30%	-10.36 +72%	50.85 N/A	50.91 +0%	40.22 -21%	30.89 -23%	36.77 +19%	38.32 +4%	37.02 -3%	34.42 -7%	31.66 -8%	32.91 +4%	35.49 +8%	36.98 +4%	36.66 -1%	34.42 -6%	33.08 -4%	31.72 -4%	36.86 +16%	37.11 +1%	39.62 +7%

Income Statement Balance Sheet Cash Flow Statement

Jay Ushin Ltd
BSE:513252

Income Statement

Earnings Waterfall
Jay Ushin Ltd

Income Statement
Jay Ushin Ltd

See Also

Company

Help

Tools

Stocks

Jay Ushin Ltd BSE:513252

Income Statement

Earnings Waterfall Jay Ushin Ltd

Income Statement Jay Ushin Ltd

See Also

Company

Help

Tools

Stocks

Jay Ushin Ltd
BSE:513252

Earnings Waterfall
Jay Ushin Ltd

Income Statement
Jay Ushin Ltd