Watchlist Manager

Watchlist

Price: 24.91 INR 2.47% Market Closed

Market Cap: ₹884.3m

	K I C Metaliks Ltd BSE:513693	IN
	Thesis Gold Inc XTSX:TAU	CA

Income Statement

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	69	69	68	57	48	47	48	92	88	86	75	39	37	73	120	133	165	146	114	117	109	107	110	114	108	0	0	0	68	0	0	0	70	0	0	0	56	0	0	0	63	0	0	0	79	0	0	0	96	0	0	0	171	0	0	0	104	0	0	0	101	0	0	0	0	0	0	0
Revenue	976 N/A	1 453 +49%	1 935 +33%	2 550 +32%	4 152 +63%	4 597 +11%	4 551 -1%	4 183 -8%	2 616 -37%	3 540 +35%	3 261 -8%	3 165 -3%	3 425 +8%	2 484 -27%	3 360 +35%	4 393 +31%	4 808 +9%	4 668 -3%	4 592 -2%	3 687 -20%	4 744 +29%	4 758 +0%	4 478 -6%	4 867 +9%	4 260 -12%	3 855 -9%	3 676 -5%	3 592 -2%	3 123 -13%	3 354 +7%	3 536 +5%	3 311 -6%	3 155 -5%	3 982 +26%	4 171 +5%	4 845 +16%	5 756 +19%	6 487 +13%	7 838 +21%	8 674 +11%	8 488 -2%	7 268 -14%	6 064 -17%	5 600 -8%	4 961 -11%	4 391 -11%	4 286 -2%	4 452 +4%	5 506 +24%	6 427 +17%	6 746 +5%	6 444 -4%	5 139 -20%	4 882 -5%	5 490 +12%	6 220 +13%	7 493 +20%	8 518 +14%	8 492 0%	8 313 -2%	8 542 +3%	8 036 -6%	8 390 +4%	7 735 -8%	7 172 -7%	6 903 -4%	6 385 -7%	7 149 +12%
Gross Profit
Cost of Revenue	(1 082)	(1 470)	(1 848)	(2 321)	(3 829)	(3 997)	(3 890)	(3 554)	(2 267)	(3 213)	(3 002)	(2 909)	(3 233)	(2 145)	(2 973)	(3 966)	(4 516)	(4 273)	(4 262)	(3 453)	(4 460)	(4 462)	(4 082)	(4 356)	(3 832)	(3 418)	(3 244)	(3 150)	(2 611)	(2 850)	(3 059)	(2 861)	(2 672)	(3 484)	(3 650)	(4 276)	(5 107)	(5 700)	(6 932)	(7 680)	(7 682)	(6 355)	(5 229)	(4 762)	(4 423)	(3 841)	(3 825)	(3 948)	(4 979)	(5 345)	(5 363)	(5 006)	(4 167)	(3 788)	(4 504)	(5 353)	(6 764)	(7 549)	(7 592)	(7 424)	(7 968)	(7 243)	(7 602)	(6 982)	(6 723)	(6 308)	(5 736)	(6 444)
Gross Profit	(106) N/A	(17) +84%	87 N/A	229 +164%	323 +41%	600 +86%	661 +10%	630 -5%	349 -45%	327 -6%	260 -20%	256 -2%	192 -25%	339 +76%	387 +14%	426 +10%	292 -31%	395 +35%	329 -17%	234 -29%	284 +21%	296 +4%	396 +34%	511 +29%	428 -16%	438 +2%	432 -1%	442 +2%	512 +16%	504 -2%	477 -5%	451 -6%	482 +7%	498 +3%	521 +5%	569 +9%	649 +14%	788 +21%	906 +15%	994 +10%	806 -19%	912 +13%	836 -8%	838 +0%	538 -36%	550 +2%	461 -16%	504 +9%	528 +5%	1 082 +105%	1 383 +28%	1 438 +4%	972 -32%	1 094 +13%	985 -10%	867 -12%	729 -16%	970 +33%	900 -7%	889 -1%	574 -35%	794 +38%	788 -1%	753 -4%	449 -40%	595 +33%	649 +9%	705 +9%
Operating Income
Operating Expenses	(154)	(248)	(292)	(317)	(202)	(364)	(366)	(311)	(131)	(191)	(170)	(226)	(165)	(309)	(338)	(375)	(254)	(372)	(363)	(330)	(340)	(361)	(431)	(508)	(487)	(486)	(464)	(439)	(462)	(452)	(430)	(409)	(426)	(414)	(410)	(427)	(419)	(453)	(464)	(469)	(305)	(487)	(500)	(525)	(307)	(498)	(500)	(541)	(338)	(659)	(735)	(719)	(444)	(651)	(637)	(655)	(428)	(733)	(725)	(716)	(460)	(707)	(711)	(752)	(469)	(657)	(705)	(688)
Selling, General & Administrative	(117)	(30)	(35)	(37)	(167)	(36)	(39)	(43)	(94)	(44)	(42)	(45)	(96)	(67)	(78)	(87)	(118)	(92)	(92)	(87)	(80)	(82)	(87)	(95)	(105)	(106)	(101)	(98)	(103)	(105)	(110)	(111)	(341)	(106)	(110)	(117)	(337)	(137)	(144)	(147)	(170)	(144)	(151)	(154)	(196)	(151)	(146)	(159)	(215)	(185)	(198)	(195)	(280)	(202)	(204)	(205)	(246)	(213)	(223)	(231)	(264)	(232)	(234)	(234)	(273)	(234)	(235)	(235)
Depreciation & Amortization	(38)	(38)	(37)	(37)	(37)	(37)	(36)	(37)	(41)	(42)	(44)	(44)	(42)	(57)	(70)	(83)	(98)	(98)	(100)	(96)	(96)	(93)	(91)	(93)	(89)	(91)	(88)	(87)	(86)	(84)	(85)	(85)	(85)	(85)	(84)	(83)	(82)	(81)	(79)	(78)	(77)	(77)	(76)	(76)	(75)	(75)	(75)	(80)	(89)	(101)	(112)	(117)	(118)	(121)	(128)	(135)	(142)	(146)	(146)	(147)	(148)	(148)	(149)	(149)	(149)	(149)	(149)	(149)
Other Operating Expenses	0	(180)	(220)	(243)	2	(291)	(290)	(230)	5	(105)	(85)	(137)	(27)	(185)	(190)	(205)	(38)	(182)	(171)	(147)	(164)	(186)	(253)	(320)	(293)	(289)	(276)	(254)	(272)	(263)	(235)	(213)	0	(223)	(217)	(227)	0	(235)	(241)	(245)	(57)	(266)	(273)	(296)	(36)	(272)	(280)	(302)	(34)	(374)	(425)	(407)	(45)	(328)	(304)	(315)	(39)	(374)	(355)	(338)	(48)	(327)	(329)	(370)	(48)	(275)	(321)	(305)
Operating Income	(261) N/A	(265) -2%	(205) +23%	(89) +57%	122 N/A	236 +94%	295 +25%	319 +8%	218 -32%	136 -37%	90 -34%	30 -66%	27 -10%	30 +12%	49 +63%	51 +3%	39 -24%	22 -42%	(34) N/A	(96) -186%	(56) +42%	(65) -16%	(35) +47%	4 N/A	(60) N/A	(48) +19%	(32) +34%	4 N/A	50 +1 293%	53 +5%	47 -10%	42 -12%	56 +35%	84 +49%	111 +32%	142 +28%	230 +62%	335 +46%	442 +32%	525 +19%	502 -4%	425 -15%	336 -21%	312 -7%	230 -26%	52 -78%	(39) N/A	(37) +6%	190 N/A	423 +123%	648 +53%	718 +11%	528 -26%	443 -16%	349 -21%	212 -39%	301 +42%	237 -21%	176 -26%	173 -2%	114 -34%	86 -25%	77 -11%	1 -99%	(20) N/A	(62) -207%	(56) +9%	16 N/A
Pre-Tax Income
Interest Income Expense	(68)	(69)	(68)	(57)	(44)	(47)	(48)	(92)	(74)	(86)	(75)	(39)	(20)	(73)	(121)	(133)	(139)	(146)	(114)	(117)	(109)	(107)	(110)	(114)	(108)	(104)	(99)	(86)	(68)	(82)	(76)	(67)	(70)	(57)	(53)	(53)	(56)	(80)	(96)	(101)	(40)	(61)	(57)	(72)	(61)	(98)	(93)	(100)	(43)	(113)	(133)	(188)	35	(189)	(182)	(117)	(91)	(112)	(112)	(112)	(111)	(109)	(109)	(108)	(94)	(93)	(98)	(97)
Gain/Loss on Disposition of Assets	(5)	0	0	0	(0)	0	0	0	(0)	0	0	0	0	0	0	0	(30)	(30)	(30)	(62)	(31)	(31)	(31)	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	(1)	0	0	0	(0)	0	0	0	0	0	0	0	0	0	0	0
Total Other Income	11	15	15	13	17	20	45	64	36	49	30	30	42	88	110	134	172	203	225	224	153	160	139	148	169	141	113	64	25	37	38	38	48	43	44	43	28	32	30	30	4	53	85	86	(14)	64	48	56	(0)	62	51	189	14	249	245	195	94	109	105	11	11	27	26	25	(3)	15	15	15
Pre-Tax Income	(323) N/A	(319) +1%	(258) +19%	(133) +49%	94 N/A	209 +122%	291 +40%	291 0%	180 -38%	100 -45%	45 -55%	21 -54%	49 +138%	46 -7%	39 -15%	52 +35%	42 -21%	49 +19%	47 -4%	(51) N/A	(43) +15%	(43) 0%	(37) +15%	37 N/A	2 -94%	(12) N/A	(18) -58%	(19) -3%	7 N/A	8 +7%	9 +21%	12 +30%	34 +182%	70 +106%	103 +47%	132 +29%	201 +53%	287 +42%	376 +31%	455 +21%	465 +2%	418 -10%	364 -13%	326 -10%	156 -52%	17 -89%	(84) N/A	(81) +3%	147 N/A	372 +153%	566 +52%	719 +27%	576 -20%	503 -13%	413 -18%	290 -30%	303 +4%	233 -23%	170 -27%	73 -57%	15 -79%	4 -75%	(6) N/A	(82) -1 172%	(116) -43%	(140) -20%	(140) +0%	(66) +53%
Net Income
Tax Provision	12	12	12	12	(3)	(20)	(32)	(39)	(28)	(13)	(3)	1	(17)	(16)	(15)	(17)	(19)	(21)	(21)	(12)	(0)	(0)	(2)	(6)	15	18	20	20	0	0	(1)	(2)	(8)	(19)	(29)	(38)	(91)	(109)	(139)	(159)	(148)	(146)	(137)	(153)	(73)	(23)	19	28	(42)	(119)	(188)	(228)	(190)	(180)	(149)	(107)	(118)	(75)	(49)	(16)	8	11	13	51	55	59	58	18
Income from Continuing Operations	(311)	(307)	(247)	(121)	91	188	259	252	152	87	42	22	33	30	24	35	22	28	27	(63)	(44)	(44)	(38)	32	18	7	1	1	8	8	9	10	26	51	74	95	110	177	238	295	317	272	226	173	83	(6)	(64)	(53)	105	253	378	491	387	323	263	184	185	159	120	57	23	15	6	(30)	(61)	(81)	(82)	(48)
Net Income (Common)	(311) N/A	(307) +1%	(247) +20%	(121) +51%	91 N/A	188 +107%	259 +38%	252 -3%	152 -40%	86 -43%	42 -51%	22 -47%	33 +49%	30 -9%	24 -19%	35 +45%	22 -37%	28 +29%	27 -6%	(63) N/A	(44) +31%	(44) 0%	(38) +12%	32 N/A	18 -45%	7 -62%	1 -81%	1 -23%	8 +652%	8 +2%	9 +12%	10 +20%	26 +152%	51 +97%	74 +45%	95 +28%	110 +17%	177 +61%	238 +34%	295 +24%	317 +8%	272 -14%	226 -17%	173 -24%	83 -52%	(6) N/A	(64) -907%	(53) +18%	105 N/A	253 +141%	378 +50%	491 +30%	387 -21%	323 -17%	263 -18%	184 -30%	185 +1%	159 -14%	120 -24%	57 -52%	23 -60%	15 -34%	6 -58%	(30) N/A	(61) -102%	(81) -33%	(82) -1%	(48) +41%
EPS (Diluted)	-11.13 N/A	-10.97 +1%	-8.83 +20%	-4.34 +51%	3.24 N/A	6.27 +94%	7.29 +16%	7.51 +3%	4.45 -41%	2.42 -46%	1.18 -51%	0.61 -48%	0.92 +51%	0.84 -9%	0.68 -19%	0.99 +46%	0.62 -37%	0.8 +29%	0.76 -5%	-1.76 N/A	-1.22 +31%	-1.21 +1%	-1.06 +12%	0.91 N/A	0.5 -45%	0.19 -62%	0.04 -79%	0.03 -25%	0.21 +600%	0.22 +5%	0.24 +9%	0.29 +21%	0.73 +152%	1.44 +97%	2.09 +45%	2.67 +28%	3.11 +16%	5 +61%	6.7 +34%	8.32 +24%	8.94 +7%	7.66 -14%	6.38 -17%	4.88 -24%	2.32 -52%	-0.18 N/A	-1.81 -906%	-1.48 +18%	2.95 N/A	7.11 +141%	10.65 +50%	13.84 +30%	10.9 -21%	9.12 -16%	7.39 -19%	5.18 -30%	5.22 +1%	4.49 -14%	3.39 -24%	1.62 -52%	0.64 -60%	0.43 -33%	1.61 +274%	-0.85 N/A	-1.72 -102%	-2.31 -34%	-2.02 +13%	-1.31 +35%

Income Statement Balance Sheet Cash Flow Statement

K I C Metaliks Ltd
BSE:513693

Income Statement

Earnings Waterfall
K I C Metaliks Ltd

Income Statement
K I C Metaliks Ltd

See Also

Company

Help

Tools

Stocks

K I C Metaliks Ltd BSE:513693

Income Statement

Earnings Waterfall K I C Metaliks Ltd

Income Statement K I C Metaliks Ltd

See Also

Company

Help

Tools

Stocks

K I C Metaliks Ltd
BSE:513693

Earnings Waterfall
K I C Metaliks Ltd

Income Statement
K I C Metaliks Ltd