Kanishk Steel Industries Ltd
BSE:513456
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
K
|
Kanishk Steel Industries Ltd
BSE:513456
|
IN |
|
R
|
Rugvista Group AB (publ)
STO:RUG
|
SE |
Income Statement
Earnings Waterfall
Kanishk Steel Industries Ltd
Income Statement
Kanishk Steel Industries 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-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
|
32
|
0
|
0
|
0
|
41
|
0
|
0
|
0
|
19
|
0
|
0
|
0
|
28
|
0
|
0
|
0
|
26
|
0
|
0
|
0
|
31
|
0
|
0
|
0
|
31
|
0
|
0
|
0
|
24
|
0
|
0
|
0
|
25
|
0
|
0
|
0
|
15
|
0
|
0
|
0
|
13
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
40
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
3 740
N/A
|
3 354
-10%
|
3 005
-10%
|
3 664
+22%
|
4 368
+19%
|
4 396
+1%
|
4 082
-7%
|
3 705
-9%
|
4 226
+14%
|
4 900
+16%
|
5 666
+16%
|
6 271
+11%
|
6 024
-4%
|
5 723
-5%
|
5 602
-2%
|
5 093
-9%
|
4 399
-14%
|
3 868
-12%
|
3 109
-20%
|
2 698
-13%
|
2 930
+9%
|
2 940
+0%
|
2 925
0%
|
2 891
-1%
|
3 038
+5%
|
3 173
+4%
|
3 078
-3%
|
3 082
+0%
|
2 726
-12%
|
2 473
-9%
|
2 574
+4%
|
2 590
+1%
|
2 520
-3%
|
2 454
-3%
|
2 292
-7%
|
2 220
-3%
|
2 374
+7%
|
2 778
+17%
|
2 882
+4%
|
3 164
+10%
|
3 303
+4%
|
3 114
-6%
|
3 195
+3%
|
3 035
-5%
|
2 558
-16%
|
2 158
-16%
|
2 230
+3%
|
2 324
+4%
|
2 453
+6%
|
2 594
+6%
|
3 188
+23%
|
3 259
+2%
|
3 142
-4%
|
4 050
+29%
|
3 696
-9%
|
3 916
+6%
|
4 022
+3%
|
4 190
+4%
|
4 051
-3%
|
3 967
-2%
|
3 881
-2%
|
3 601
-7%
|
3 636
+1%
|
3 589
-1%
|
3 600
+0%
|
3 815
+6%
|
3 828
+0%
|
3 910
+2%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(3 518)
|
(3 153)
|
(2 824)
|
(3 495)
|
(4 232)
|
(4 247)
|
(3 925)
|
(3 562)
|
(4 063)
|
(4 724)
|
(5 491)
|
(6 071)
|
(5 732)
|
(5 000)
|
(4 701)
|
(4 111)
|
(3 924)
|
(3 464)
|
(2 823)
|
(2 485)
|
(2 523)
|
(2 482)
|
(2 495)
|
(2 327)
|
(2 539)
|
(2 719)
|
(2 621)
|
(2 727)
|
(2 335)
|
(2 027)
|
(2 099)
|
(2 101)
|
(2 123)
|
(2 101)
|
(1 957)
|
(1 813)
|
(1 938)
|
(2 288)
|
(2 391)
|
(2 736)
|
(2 814)
|
(2 696)
|
(2 736)
|
(2 615)
|
(2 175)
|
(1 789)
|
(1 812)
|
(1 808)
|
(1 957)
|
(2 004)
|
(2 437)
|
(2 486)
|
(2 367)
|
(3 059)
|
(2 913)
|
(3 168)
|
(3 349)
|
(3 634)
|
(3 518)
|
(3 434)
|
(3 345)
|
(2 959)
|
(2 851)
|
(2 723)
|
(2 598)
|
(2 744)
|
(2 723)
|
(2 748)
|
|
| Gross Profit |
222
N/A
|
201
-9%
|
181
-10%
|
169
-7%
|
137
-19%
|
150
+9%
|
156
+4%
|
143
-9%
|
163
+15%
|
176
+8%
|
175
-1%
|
201
+15%
|
293
+46%
|
723
+147%
|
901
+25%
|
982
+9%
|
476
-52%
|
404
-15%
|
287
-29%
|
214
-25%
|
407
+91%
|
458
+12%
|
431
-6%
|
564
+31%
|
499
-11%
|
454
-9%
|
457
+1%
|
354
-22%
|
391
+10%
|
446
+14%
|
475
+6%
|
489
+3%
|
397
-19%
|
353
-11%
|
335
-5%
|
407
+22%
|
436
+7%
|
490
+12%
|
491
+0%
|
428
-13%
|
489
+14%
|
418
-14%
|
459
+10%
|
420
-9%
|
383
-9%
|
369
-4%
|
418
+13%
|
517
+24%
|
496
-4%
|
589
+19%
|
751
+27%
|
773
+3%
|
775
+0%
|
992
+28%
|
783
-21%
|
748
-4%
|
673
-10%
|
557
-17%
|
533
-4%
|
533
0%
|
536
+0%
|
642
+20%
|
785
+22%
|
866
+10%
|
1 002
+16%
|
1 071
+7%
|
1 105
+3%
|
1 162
+5%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(109)
|
(127)
|
(130)
|
(130)
|
(117)
|
(128)
|
(125)
|
(119)
|
(111)
|
(114)
|
(106)
|
(113)
|
(209)
|
(646)
|
(837)
|
(888)
|
(406)
|
(369)
|
(257)
|
(222)
|
(442)
|
(494)
|
(465)
|
(601)
|
(470)
|
(428)
|
(436)
|
(347)
|
(402)
|
(456)
|
(488)
|
(494)
|
(412)
|
(377)
|
(350)
|
(417)
|
(397)
|
(432)
|
(421)
|
(351)
|
(413)
|
(375)
|
(447)
|
(421)
|
(394)
|
(399)
|
(401)
|
(485)
|
(636)
|
(700)
|
(845)
|
(837)
|
(608)
|
(800)
|
(631)
|
(653)
|
(676)
|
(569)
|
(547)
|
(517)
|
(521)
|
(641)
|
(778)
|
(851)
|
(941)
|
(986)
|
(1 014)
|
(1 084)
|
|
| Selling, General & Administrative |
(60)
|
(7)
|
(7)
|
(7)
|
(63)
|
(7)
|
(7)
|
(7)
|
(53)
|
(11)
|
(11)
|
(11)
|
(143)
|
(9)
|
(10)
|
(10)
|
(7)
|
(6)
|
(6)
|
(6)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(9)
|
(9)
|
(9)
|
(9)
|
(3)
|
(9)
|
(13)
|
(15)
|
(22)
|
(18)
|
(15)
|
(15)
|
(15)
|
(15)
|
(15)
|
(15)
|
(16)
|
(22)
|
(23)
|
(30)
|
(35)
|
(36)
|
(41)
|
(40)
|
(40)
|
(55)
|
(53)
|
(42)
|
(56)
|
(40)
|
(43)
|
(47)
|
(41)
|
(45)
|
(54)
|
(53)
|
(59)
|
(62)
|
(59)
|
(71)
|
(78)
|
(78)
|
(80)
|
|
| Depreciation & Amortization |
(48)
|
(51)
|
(53)
|
(58)
|
(54)
|
(58)
|
(55)
|
(52)
|
(57)
|
(58)
|
(57)
|
(62)
|
(67)
|
(68)
|
(70)
|
(68)
|
(24)
|
(13)
|
(3)
|
5
|
(24)
|
(29)
|
(32)
|
(38)
|
(36)
|
(30)
|
(24)
|
(17)
|
(19)
|
(19)
|
(19)
|
(18)
|
(15)
|
(14)
|
(13)
|
(10)
|
(9)
|
(8)
|
(7)
|
(8)
|
(9)
|
(9)
|
(9)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(9)
|
(11)
|
(12)
|
(11)
|
(14)
|
(12)
|
(12)
|
(12)
|
(24)
|
(31)
|
(49)
|
(53)
|
(43)
|
(37)
|
(21)
|
(20)
|
(20)
|
(20)
|
(28)
|
|
| Other Operating Expenses |
0
|
(70)
|
(70)
|
(65)
|
0
|
(63)
|
(63)
|
(61)
|
0
|
(45)
|
(39)
|
(40)
|
0
|
(569)
|
(758)
|
(810)
|
(375)
|
(350)
|
(248)
|
(221)
|
(411)
|
(458)
|
(425)
|
(555)
|
(426)
|
(389)
|
(404)
|
(322)
|
(374)
|
(435)
|
(461)
|
(463)
|
(383)
|
(341)
|
(320)
|
(392)
|
(374)
|
(408)
|
(399)
|
(329)
|
(390)
|
(351)
|
(417)
|
(389)
|
(356)
|
(355)
|
(357)
|
(437)
|
(588)
|
(651)
|
(779)
|
(772)
|
(555)
|
(730)
|
(579)
|
(598)
|
(617)
|
(505)
|
(470)
|
(414)
|
(415)
|
(539)
|
(679)
|
(771)
|
(850)
|
(888)
|
(916)
|
(976)
|
|
| Operating Income |
113
N/A
|
74
-35%
|
52
-30%
|
38
-26%
|
19
-49%
|
21
+10%
|
31
+47%
|
23
-25%
|
53
+125%
|
62
+17%
|
68
+10%
|
88
+29%
|
83
-5%
|
77
-7%
|
63
-18%
|
94
+48%
|
69
-26%
|
35
-49%
|
29
-16%
|
(9)
N/A
|
(35)
-311%
|
(37)
-5%
|
(34)
+7%
|
(37)
-9%
|
29
N/A
|
27
-9%
|
21
-24%
|
7
-67%
|
(11)
N/A
|
(10)
+7%
|
(14)
-31%
|
(4)
+68%
|
(16)
-265%
|
(23)
-48%
|
(15)
+34%
|
(10)
+34%
|
39
N/A
|
58
+50%
|
70
+21%
|
77
+10%
|
76
-1%
|
43
-43%
|
13
-71%
|
(1)
N/A
|
(11)
-1 188%
|
(30)
-174%
|
18
N/A
|
31
+77%
|
(140)
N/A
|
(110)
+21%
|
(94)
+14%
|
(64)
+32%
|
167
N/A
|
192
+15%
|
152
-21%
|
95
-37%
|
(3)
N/A
|
(12)
-288%
|
(13)
-10%
|
16
N/A
|
15
-7%
|
2
-90%
|
7
+338%
|
14
+115%
|
61
+324%
|
85
+39%
|
91
+7%
|
78
-14%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(46)
|
(26)
|
(18)
|
(12)
|
(25)
|
(18)
|
(22)
|
(29)
|
(40)
|
(53)
|
(59)
|
(69)
|
(44)
|
(75)
|
(66)
|
(86)
|
(31)
|
(26)
|
(27)
|
4
|
(51)
|
(52)
|
(52)
|
(48)
|
(29)
|
(28)
|
(32)
|
(29)
|
(32)
|
(37)
|
(31)
|
(37)
|
(31)
|
(25)
|
(28)
|
(23)
|
(24)
|
(24)
|
(20)
|
(23)
|
(24)
|
(22)
|
(20)
|
(14)
|
(15)
|
(14)
|
(15)
|
(17)
|
(13)
|
(15)
|
(18)
|
(16)
|
(6)
|
(14)
|
(9)
|
(12)
|
(2)
|
(22)
|
(28)
|
(34)
|
(40)
|
(45)
|
(50)
|
(46)
|
(31)
|
(32)
|
(28)
|
(28)
|
|
| 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
|
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
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
20
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
102
|
0
|
0
|
0
|
|
| Total Other Income |
46
|
46
|
46
|
45
|
30
|
32
|
33
|
50
|
23
|
29
|
28
|
26
|
(3)
|
26
|
27
|
11
|
(18)
|
9
|
11
|
10
|
104
|
106
|
105
|
107
|
13
|
14
|
75
|
81
|
105
|
104
|
54
|
52
|
65
|
70
|
59
|
55
|
11
|
12
|
9
|
13
|
20
|
32
|
50
|
47
|
43
|
31
|
16
|
17
|
216
|
257
|
349
|
376
|
141
|
169
|
190
|
161
|
140
|
168
|
72
|
91
|
63
|
72
|
58
|
129
|
7
|
100
|
98
|
13
|
|
| Pre-Tax Income |
114
N/A
|
94
-18%
|
80
-15%
|
72
-10%
|
25
-65%
|
35
+42%
|
42
+20%
|
45
+6%
|
34
-25%
|
38
+14%
|
38
-2%
|
45
+21%
|
36
-20%
|
29
-21%
|
24
-16%
|
18
-25%
|
21
+17%
|
18
-16%
|
13
-25%
|
6
-58%
|
18
+221%
|
17
-4%
|
18
+6%
|
22
+19%
|
14
-35%
|
13
-7%
|
63
+384%
|
59
-7%
|
61
+4%
|
57
-7%
|
9
-84%
|
10
+13%
|
15
+43%
|
21
+43%
|
16
-25%
|
22
+34%
|
27
+24%
|
45
+70%
|
59
+30%
|
67
+14%
|
72
+8%
|
54
-26%
|
43
-21%
|
31
-26%
|
17
-47%
|
(13)
N/A
|
18
N/A
|
31
+71%
|
63
+102%
|
132
+108%
|
237
+80%
|
296
+25%
|
322
+9%
|
347
+8%
|
333
-4%
|
243
-27%
|
143
-41%
|
134
-6%
|
31
-77%
|
74
+140%
|
38
-48%
|
29
-25%
|
15
-48%
|
97
+561%
|
140
+43%
|
153
+10%
|
161
+5%
|
63
-61%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(61)
|
(58)
|
(57)
|
(56)
|
(4)
|
(6)
|
(7)
|
(9)
|
(1)
|
(6)
|
(3)
|
(4)
|
(10)
|
(6)
|
(8)
|
(9)
|
(11)
|
(11)
|
(10)
|
(8)
|
(6)
|
(6)
|
(6)
|
(6)
|
(11)
|
(11)
|
(19)
|
(17)
|
(14)
|
(15)
|
(7)
|
(9)
|
(10)
|
(11)
|
(10)
|
(11)
|
(11)
|
(17)
|
(21)
|
(25)
|
(29)
|
(23)
|
(20)
|
(18)
|
3
|
6
|
7
|
3
|
(6)
|
(15)
|
(34)
|
(34)
|
(59)
|
(80)
|
(75)
|
(61)
|
(48)
|
(28)
|
(13)
|
(27)
|
(12)
|
(15)
|
(17)
|
(33)
|
(56)
|
(58)
|
(54)
|
(25)
|
|
| Income from Continuing Operations |
53
|
35
|
23
|
16
|
21
|
29
|
35
|
36
|
32
|
33
|
34
|
42
|
26
|
23
|
17
|
9
|
10
|
7
|
3
|
(2)
|
12
|
12
|
13
|
15
|
3
|
2
|
44
|
42
|
47
|
42
|
2
|
1
|
5
|
11
|
6
|
11
|
16
|
29
|
38
|
42
|
43
|
31
|
22
|
14
|
20
|
(7)
|
25
|
34
|
57
|
117
|
202
|
262
|
263
|
266
|
257
|
183
|
95
|
106
|
18
|
46
|
26
|
14
|
(2)
|
64
|
83
|
96
|
107
|
38
|
|
| Equity Earnings Affiliates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
5
|
1
|
(5)
|
(6)
|
(10)
|
(7)
|
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) |
53
N/A
|
35
-33%
|
23
-35%
|
16
-31%
|
21
+30%
|
29
+42%
|
35
+20%
|
36
+3%
|
32
-11%
|
33
+2%
|
34
+4%
|
42
+23%
|
26
-37%
|
23
-12%
|
17
-28%
|
9
-43%
|
10
+10%
|
7
-33%
|
3
-57%
|
(2)
N/A
|
12
N/A
|
11
-12%
|
17
+63%
|
16
-6%
|
(2)
N/A
|
(4)
-86%
|
34
N/A
|
34
N/A
|
47
+38%
|
44
-7%
|
2
-95%
|
3
+13%
|
5
+77%
|
11
+126%
|
6
-47%
|
11
+93%
|
16
+44%
|
29
+82%
|
38
+31%
|
42
+13%
|
43
+1%
|
31
-28%
|
22
-28%
|
14
-39%
|
20
+49%
|
(7)
N/A
|
25
N/A
|
34
+35%
|
57
+66%
|
117
+105%
|
202
+74%
|
262
+29%
|
263
+0%
|
266
+1%
|
257
-3%
|
183
-29%
|
95
-48%
|
106
+11%
|
18
-83%
|
46
+158%
|
26
-44%
|
14
-46%
|
(2)
N/A
|
64
N/A
|
83
+29%
|
96
+15%
|
107
+12%
|
38
-64%
|
|
| EPS (Diluted) |
1.87
N/A
|
1.25
-33%
|
0.82
-34%
|
0.54
-34%
|
0.72
+33%
|
1.03
+43%
|
1.22
+18%
|
1.26
+3%
|
1.13
-10%
|
1.15
+2%
|
1.2
+4%
|
1.47
+23%
|
0.92
-37%
|
0.81
-12%
|
0.58
-28%
|
0.33
-43%
|
0.36
+9%
|
0.26
-28%
|
0.1
-62%
|
-0.07
N/A
|
0.43
N/A
|
0.37
-14%
|
0.6
+62%
|
0.56
-7%
|
-0.08
N/A
|
-0.15
-87%
|
1.2
N/A
|
1.2
N/A
|
1.66
+38%
|
1.54
-7%
|
0.08
-95%
|
0.1
+25%
|
0.17
+70%
|
0.38
+124%
|
0.2
-47%
|
0.38
+90%
|
0.56
+47%
|
1
+79%
|
1.32
+32%
|
1.49
+13%
|
1.5
+1%
|
1.08
-28%
|
0.78
-28%
|
0.48
-38%
|
0.71
+48%
|
-0.25
N/A
|
0.89
N/A
|
1.2
+35%
|
2
+67%
|
4.1
+105%
|
7.11
+73%
|
9.2
+29%
|
9.24
+0%
|
9.27
+0%
|
9.04
-2%
|
6.42
-29%
|
3.34
-48%
|
3.74
+12%
|
0.64
-83%
|
1.64
+156%
|
0.91
-45%
|
0.48
-47%
|
-0.09
N/A
|
2.25
N/A
|
2.93
+30%
|
3.36
+15%
|
3.75
+12%
|
1.35
-64%
|
|