Ritesh International Ltd
BSE:519097
Income Statement
Earnings Waterfall
Ritesh International Ltd
Income Statement
Ritesh International 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
123
N/A
|
115
-7%
|
104
-9%
|
124
+19%
|
132
+6%
|
138
+5%
|
165
+20%
|
199
+20%
|
233
+17%
|
262
+12%
|
278
+6%
|
255
-8%
|
210
-18%
|
202
-3%
|
184
-9%
|
180
-2%
|
188
+4%
|
159
-15%
|
171
+8%
|
197
+15%
|
244
+24%
|
294
+21%
|
311
+6%
|
314
+1%
|
288
-8%
|
286
-1%
|
275
-4%
|
243
-11%
|
217
-11%
|
199
-8%
|
186
-6%
|
205
+10%
|
212
+4%
|
239
+13%
|
248
+4%
|
303
+22%
|
351
+16%
|
416
+18%
|
446
+7%
|
421
-6%
|
398
-5%
|
357
-10%
|
371
+4%
|
398
+7%
|
437
+10%
|
438
+0%
|
512
+17%
|
637
+24%
|
749
+18%
|
894
+19%
|
1 062
+19%
|
1 176
+11%
|
1 405
+19%
|
1 682
+20%
|
1 655
-2%
|
1 540
-7%
|
1 266
-18%
|
979
-23%
|
859
-12%
|
788
-8%
|
837
+6%
|
888
+6%
|
944
+6%
|
1 160
+23%
|
1 290
+11%
|
1 376
+7%
|
1 504
+9%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(105)
|
(87)
|
(82)
|
(95)
|
(115)
|
(110)
|
(124)
|
(144)
|
(212)
|
(213)
|
(234)
|
(217)
|
(201)
|
(158)
|
(146)
|
(148)
|
(176)
|
(117)
|
(119)
|
(129)
|
(212)
|
(264)
|
(285)
|
(301)
|
(277)
|
(217)
|
(202)
|
(174)
|
(186)
|
(171)
|
(157)
|
(167)
|
(163)
|
(184)
|
(195)
|
(227)
|
(233)
|
(295)
|
(328)
|
(314)
|
(289)
|
(257)
|
(255)
|
(268)
|
(295)
|
(298)
|
(356)
|
(448)
|
(546)
|
(655)
|
(802)
|
(924)
|
(1 115)
|
(1 348)
|
(1 320)
|
(1 210)
|
(988)
|
(749)
|
(646)
|
(587)
|
(623)
|
(659)
|
(708)
|
(896)
|
(988)
|
(1 071)
|
(1 180)
|
|
| Gross Profit |
18
N/A
|
28
+58%
|
22
-20%
|
28
+27%
|
16
-43%
|
27
+69%
|
41
+50%
|
55
+34%
|
21
-62%
|
49
+132%
|
44
-10%
|
39
-12%
|
8
-79%
|
45
+441%
|
38
-16%
|
32
-14%
|
11
-65%
|
43
+281%
|
52
+22%
|
68
+30%
|
32
-53%
|
30
-5%
|
26
-16%
|
12
-52%
|
11
-11%
|
69
+535%
|
73
+6%
|
69
-4%
|
31
-55%
|
28
-10%
|
30
+5%
|
38
+27%
|
50
+32%
|
55
+11%
|
53
-4%
|
76
+44%
|
119
+56%
|
121
+2%
|
118
-3%
|
106
-10%
|
109
+3%
|
100
-8%
|
116
+16%
|
130
+12%
|
141
+9%
|
140
-1%
|
156
+11%
|
189
+21%
|
202
+7%
|
238
+18%
|
260
+9%
|
252
-3%
|
289
+15%
|
334
+15%
|
336
+1%
|
330
-2%
|
278
-16%
|
230
-17%
|
213
-7%
|
201
-6%
|
213
+6%
|
229
+7%
|
237
+3%
|
264
+11%
|
302
+15%
|
305
+1%
|
324
+6%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(18)
|
(25)
|
(21)
|
(25)
|
(19)
|
(34)
|
(45)
|
(56)
|
(27)
|
(58)
|
(61)
|
(60)
|
(31)
|
(64)
|
(56)
|
(47)
|
(27)
|
(63)
|
(65)
|
(75)
|
(32)
|
(32)
|
(34)
|
(32)
|
(31)
|
(76)
|
(74)
|
(68)
|
(31)
|
(31)
|
(31)
|
(37)
|
(46)
|
(49)
|
(59)
|
(72)
|
(115)
|
(123)
|
(122)
|
(116)
|
(117)
|
(117)
|
(126)
|
(135)
|
(137)
|
(131)
|
(138)
|
(159)
|
(179)
|
(203)
|
(222)
|
(226)
|
(238)
|
(263)
|
(265)
|
(267)
|
(252)
|
(226)
|
(217)
|
(204)
|
(207)
|
(220)
|
(224)
|
(240)
|
(253)
|
(251)
|
(257)
|
|
| Selling, General & Administrative |
(11)
|
(6)
|
(6)
|
(6)
|
(13)
|
(6)
|
(7)
|
(7)
|
(21)
|
(11)
|
(12)
|
(13)
|
(24)
|
(12)
|
(11)
|
(11)
|
(20)
|
(12)
|
(13)
|
(13)
|
(20)
|
(14)
|
(15)
|
(15)
|
(23)
|
(15)
|
(15)
|
(15)
|
(23)
|
(23)
|
(24)
|
(25)
|
(38)
|
(40)
|
(43)
|
(45)
|
(28)
|
(30)
|
(31)
|
(32)
|
(33)
|
(33)
|
(36)
|
(40)
|
(45)
|
(44)
|
(44)
|
(44)
|
(43)
|
(47)
|
(51)
|
(52)
|
(54)
|
(56)
|
(55)
|
(54)
|
(51)
|
(49)
|
(47)
|
(45)
|
(44)
|
(45)
|
(44)
|
(44)
|
(43)
|
(45)
|
(45)
|
|
| Depreciation & Amortization |
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(7)
|
(6)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(8)
|
(8)
|
(8)
|
(3)
|
(5)
|
(4)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(6)
|
(6)
|
(7)
|
(7)
|
(6)
|
(7)
|
(7)
|
(8)
|
|
| Other Operating Expenses |
(2)
|
(14)
|
(10)
|
(13)
|
(0)
|
(23)
|
(33)
|
(43)
|
0
|
(41)
|
(44)
|
(41)
|
(0)
|
(46)
|
(38)
|
(30)
|
(1)
|
(45)
|
(45)
|
(54)
|
(5)
|
(11)
|
(12)
|
(10)
|
(5)
|
(57)
|
(55)
|
(51)
|
(5)
|
(5)
|
(4)
|
(9)
|
(5)
|
(6)
|
(13)
|
(24)
|
(84)
|
(89)
|
(87)
|
(81)
|
(81)
|
(80)
|
(86)
|
(92)
|
(88)
|
(83)
|
(90)
|
(110)
|
(131)
|
(151)
|
(167)
|
(169)
|
(179)
|
(203)
|
(205)
|
(208)
|
(196)
|
(172)
|
(164)
|
(153)
|
(156)
|
(169)
|
(173)
|
(191)
|
(202)
|
(199)
|
(204)
|
|
| Operating Income |
(0)
N/A
|
2
N/A
|
2
-38%
|
4
+147%
|
(3)
N/A
|
(7)
-160%
|
(4)
+43%
|
(1)
+76%
|
(6)
-522%
|
(9)
-59%
|
(17)
-92%
|
(21)
-22%
|
(22)
-7%
|
(19)
+13%
|
(18)
+6%
|
(15)
+20%
|
(16)
-8%
|
(20)
-30%
|
(13)
+36%
|
(7)
+47%
|
(0)
+96%
|
(2)
-433%
|
(9)
-438%
|
(20)
-129%
|
(20)
-1%
|
(8)
+62%
|
(1)
+83%
|
1
N/A
|
(0)
N/A
|
(3)
-7 336%
|
(1)
+62%
|
1
N/A
|
4
+309%
|
7
+85%
|
(6)
N/A
|
4
N/A
|
4
-10%
|
(1)
N/A
|
(4)
-236%
|
(10)
-174%
|
(8)
+19%
|
(17)
-102%
|
(10)
+41%
|
(6)
+41%
|
4
N/A
|
9
+102%
|
18
+100%
|
30
+68%
|
23
-22%
|
35
+49%
|
38
+9%
|
26
-32%
|
51
+98%
|
71
+38%
|
71
+1%
|
63
-11%
|
26
-59%
|
3
-88%
|
(4)
N/A
|
(3)
+12%
|
6
N/A
|
9
+45%
|
12
+36%
|
23
+89%
|
50
+113%
|
54
+8%
|
67
+24%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
2
|
(0)
|
(0)
|
(1)
|
7
|
(1)
|
(1)
|
(1)
|
12
|
(1)
|
(1)
|
(1)
|
3
|
(3)
|
(4)
|
(5)
|
1
|
(4)
|
(5)
|
(6)
|
(1)
|
(6)
|
(6)
|
(6)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(2)
|
7
|
(2)
|
(2)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(4)
|
(4)
|
(4)
|
(5)
|
(4)
|
(6)
|
(6)
|
(7)
|
(6)
|
(8)
|
(8)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
18
|
17
|
17
|
17
|
(2)
|
(0)
|
(1)
|
(1)
|
1
|
1
|
0
|
1
|
(0)
|
(0)
|
1
|
2
|
2
|
2
|
1
|
(0)
|
1
|
0
|
0
|
1
|
0
|
4
|
8
|
8
|
0
|
5
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
(0)
|
(5)
|
(7)
|
(6)
|
(6)
|
(2)
|
(0)
|
0
|
(1)
|
(1)
|
(2)
|
(4)
|
|
| Gain/Loss on Disposition of Assets |
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
6
|
6
|
7
|
0
|
0
|
0
|
(35)
|
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
|
(2)
|
(0)
|
(0)
|
(1)
|
0
|
0
|
0
|
|
| Total Other Income |
0
|
1
|
3
|
4
|
0
|
10
|
13
|
12
|
0
|
7
|
15
|
17
|
3
|
8
|
(4)
|
(1)
|
6
|
11
|
11
|
8
|
0
|
13
|
5
|
5
|
4
|
(31)
|
(31)
|
(32)
|
3
|
3
|
3
|
5
|
3
|
3
|
3
|
2
|
1
|
2
|
2
|
3
|
2
|
2
|
2
|
0
|
1
|
1
|
1
|
1
|
(0)
|
0
|
0
|
0
|
(0)
|
1
|
1
|
1
|
0
|
1
|
1
|
1
|
0
|
1
|
1
|
2
|
0
|
1
|
2
|
|
| Pre-Tax Income |
2
N/A
|
3
+94%
|
4
+19%
|
8
+103%
|
4
-41%
|
2
-52%
|
8
+300%
|
10
+14%
|
6
-35%
|
(2)
N/A
|
(3)
-18%
|
(5)
-81%
|
2
N/A
|
3
+24%
|
(9)
N/A
|
(4)
+60%
|
(10)
-194%
|
(14)
-37%
|
(2)
+89%
|
1
N/A
|
6
+650%
|
5
-12%
|
(9)
N/A
|
(20)
-114%
|
(56)
-182%
|
(44)
+22%
|
(37)
+16%
|
(34)
+8%
|
0
N/A
|
(3)
N/A
|
(2)
+38%
|
0
N/A
|
3
+961%
|
6
+95%
|
(6)
N/A
|
3
N/A
|
1
-61%
|
1
-1%
|
4
+215%
|
(1)
N/A
|
1
N/A
|
(12)
N/A
|
(10)
+14%
|
(8)
+25%
|
3
N/A
|
8
+152%
|
17
+112%
|
29
+72%
|
21
-27%
|
32
+53%
|
34
+6%
|
20
-40%
|
45
+123%
|
65
+43%
|
66
+2%
|
59
-10%
|
17
-71%
|
(7)
N/A
|
(14)
-96%
|
(14)
-2%
|
1
N/A
|
4
+511%
|
6
+81%
|
17
+161%
|
42
+150%
|
45
+7%
|
56
+23%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(0)
|
(1)
|
(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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(2)
|
(3)
|
(10)
|
(15)
|
(16)
|
(15)
|
(7)
|
(1)
|
1
|
1
|
(1)
|
(2)
|
(2)
|
(4)
|
(9)
|
(10)
|
(12)
|
|
| Income from Continuing Operations |
1
|
2
|
3
|
7
|
4
|
3
|
9
|
10
|
6
|
(2)
|
(3)
|
(5)
|
2
|
3
|
(9)
|
(3)
|
(10)
|
(14)
|
(1)
|
1
|
6
|
5
|
(9)
|
(20)
|
(56)
|
(44)
|
(37)
|
(34)
|
0
|
(3)
|
(2)
|
0
|
3
|
6
|
(6)
|
3
|
1
|
1
|
4
|
(1)
|
1
|
(12)
|
(10)
|
(8)
|
3
|
8
|
17
|
29
|
20
|
31
|
32
|
17
|
36
|
50
|
50
|
45
|
11
|
(8)
|
(13)
|
(13)
|
(1)
|
2
|
4
|
13
|
33
|
35
|
44
|
|
| Net Income (Common) |
1
N/A
|
2
+64%
|
3
+22%
|
7
+154%
|
4
-38%
|
3
-43%
|
9
+268%
|
10
+4%
|
6
-36%
|
(2)
N/A
|
(3)
-17%
|
(5)
-78%
|
2
N/A
|
3
+23%
|
(9)
N/A
|
(3)
+61%
|
(10)
-194%
|
(14)
-38%
|
(1)
+91%
|
1
N/A
|
6
+445%
|
5
-12%
|
(9)
N/A
|
(20)
-114%
|
(56)
-182%
|
(44)
+22%
|
(37)
+16%
|
(34)
+8%
|
0
N/A
|
(3)
N/A
|
(2)
+38%
|
0
N/A
|
3
+961%
|
6
+95%
|
(6)
N/A
|
3
N/A
|
1
-61%
|
1
-1%
|
4
+215%
|
(1)
N/A
|
1
N/A
|
(12)
N/A
|
(10)
+14%
|
(8)
+25%
|
3
N/A
|
8
+152%
|
17
+112%
|
29
+72%
|
20
-29%
|
31
+52%
|
32
+3%
|
17
-47%
|
36
+111%
|
50
+39%
|
50
+0%
|
45
-11%
|
11
-76%
|
(8)
N/A
|
(13)
-64%
|
(13)
-2%
|
(1)
+94%
|
2
N/A
|
4
+121%
|
13
+199%
|
33
+160%
|
35
+7%
|
44
+23%
|
|
| EPS (Diluted) |
0.16
N/A
|
0.28
+75%
|
0.34
+21%
|
0.84
+147%
|
0.51
-39%
|
0.29
-43%
|
1.07
+269%
|
1.12
+5%
|
0.71
-37%
|
-0.27
N/A
|
-0.29
-7%
|
-0.57
-97%
|
0.26
N/A
|
0.32
+23%
|
-1.01
N/A
|
-0.39
+61%
|
-1.17
-200%
|
-1.61
-38%
|
-0.14
+91%
|
0.13
N/A
|
0.7
+438%
|
0.61
-13%
|
-1.09
N/A
|
-2.33
-114%
|
-6.57
-182%
|
-6.15
+6%
|
-4.38
+29%
|
-3.97
+9%
|
0.01
N/A
|
-0.34
N/A
|
-0.22
+35%
|
0.03
N/A
|
0.37
+1 133%
|
0.72
+95%
|
-0.74
N/A
|
0.39
N/A
|
0.15
-62%
|
0.16
+7%
|
0.49
+206%
|
-0.13
N/A
|
0.06
N/A
|
-1.41
N/A
|
-1.22
+13%
|
-0.91
+25%
|
0.36
N/A
|
0.92
+156%
|
1.95
+112%
|
3.36
+72%
|
2.38
-29%
|
3.61
+52%
|
3.69
+2%
|
1.97
-47%
|
4.17
+112%
|
5.82
+40%
|
5.82
N/A
|
5.3
-9%
|
1.23
-77%
|
-0.91
N/A
|
-1.53
-68%
|
-1.46
+5%
|
-0.09
+94%
|
0.23
N/A
|
0.5
+117%
|
1.49
+198%
|
3.86
+159%
|
4.13
+7%
|
5.09
+23%
|
|