Artson Engineering Ltd
BSE:522134
Income Statement
Earnings Waterfall
Artson Engineering Ltd
Income Statement
Artson Engineering Ltd
| 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
|
25
|
26
|
29
|
12
|
37
|
44
|
50
|
1
|
60
|
65
|
69
|
72
|
57
|
0
|
0
|
47
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
24
|
0
|
0
|
0
|
25
|
0
|
0
|
0
|
28
|
0
|
0
|
0
|
47
|
0
|
0
|
0
|
80
|
0
|
0
|
0
|
60
|
0
|
0
|
0
|
57
|
0
|
0
|
0
|
62
|
0
|
0
|
0
|
72
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
1 320
N/A
|
1 397
+6%
|
1 454
+4%
|
1 453
0%
|
1 357
-7%
|
1 197
-12%
|
1 002
-16%
|
876
-13%
|
603
-31%
|
562
-7%
|
485
-14%
|
481
-1%
|
590
+23%
|
645
+9%
|
673
+4%
|
698
+4%
|
790
+13%
|
797
+1%
|
807
+1%
|
786
-3%
|
647
-18%
|
682
+5%
|
793
+16%
|
940
+18%
|
1 169
+24%
|
1 158
-1%
|
1 157
0%
|
1 108
-4%
|
1 047
-5%
|
1 129
+8%
|
1 138
+1%
|
1 166
+2%
|
1 325
+14%
|
1 391
+5%
|
1 421
+2%
|
1 439
+1%
|
1 580
+10%
|
1 600
+1%
|
1 701
+6%
|
1 728
+2%
|
1 630
-6%
|
1 458
-11%
|
1 419
-3%
|
1 340
-6%
|
1 503
+12%
|
1 684
+12%
|
1 761
+5%
|
1 934
+10%
|
1 726
-11%
|
1 711
-1%
|
1 599
-6%
|
1 487
-7%
|
1 314
-12%
|
1 359
+3%
|
1 320
-3%
|
1 325
+0%
|
1 281
-3%
|
1 112
-13%
|
1 006
-10%
|
872
-13%
|
1 136
+30%
|
1 333
+17%
|
1 619
+21%
|
1 761
+9%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(1 153)
|
(1 214)
|
(1 265)
|
(1 264)
|
(1 215)
|
(1 111)
|
(948)
|
(836)
|
(624)
|
(579)
|
(546)
|
(573)
|
(835)
|
(849)
|
(840)
|
(853)
|
(765)
|
(755)
|
(743)
|
(708)
|
(549)
|
(598)
|
(720)
|
(835)
|
(997)
|
(1 060)
|
(1 045)
|
(1 016)
|
(839)
|
(989)
|
(999)
|
(1 034)
|
(1 096)
|
(1 282)
|
(1 316)
|
(1 324)
|
(1 328)
|
(1 351)
|
(1 385)
|
(1 389)
|
(1 305)
|
(1 149)
|
(1 148)
|
(1 052)
|
(1 276)
|
(1 394)
|
(1 438)
|
(1 619)
|
(1 468)
|
(1 471)
|
(1 420)
|
(1 299)
|
(1 209)
|
(1 175)
|
(1 079)
|
(1 061)
|
(948)
|
(782)
|
(716)
|
(661)
|
(912)
|
(1 056)
|
(1 302)
|
(1 457)
|
|
| Gross Profit |
167
N/A
|
183
+10%
|
189
+3%
|
189
0%
|
142
-25%
|
86
-40%
|
54
-37%
|
39
-27%
|
(21)
N/A
|
(18)
+15%
|
(61)
-245%
|
(92)
-51%
|
(245)
-167%
|
(204)
+17%
|
(171)
+16%
|
(158)
+8%
|
25
N/A
|
42
+68%
|
64
+51%
|
78
+23%
|
98
+25%
|
83
-15%
|
74
-11%
|
105
+42%
|
171
+64%
|
99
-42%
|
112
+13%
|
92
-18%
|
208
+127%
|
139
-33%
|
140
+0%
|
133
-5%
|
229
+72%
|
109
-53%
|
105
-3%
|
115
+9%
|
252
+119%
|
249
-1%
|
316
+27%
|
339
+7%
|
325
-4%
|
309
-5%
|
271
-12%
|
289
+6%
|
227
-22%
|
290
+28%
|
323
+11%
|
315
-2%
|
258
-18%
|
240
-7%
|
179
-25%
|
188
+5%
|
105
-44%
|
185
+75%
|
240
+30%
|
264
+10%
|
333
+26%
|
330
-1%
|
290
-12%
|
211
-28%
|
224
+6%
|
277
+24%
|
317
+14%
|
304
-4%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(64)
|
(105)
|
(103)
|
(101)
|
(69)
|
(64)
|
(62)
|
(64)
|
(62)
|
(64)
|
(78)
|
(76)
|
(73)
|
(79)
|
(66)
|
(66)
|
(64)
|
(86)
|
(94)
|
(91)
|
(93)
|
(69)
|
(55)
|
(81)
|
(138)
|
(87)
|
(96)
|
(70)
|
(173)
|
(90)
|
(90)
|
(95)
|
(212)
|
(126)
|
(132)
|
(143)
|
(189)
|
(179)
|
(219)
|
(253)
|
(184)
|
(254)
|
(236)
|
(230)
|
(182)
|
(207)
|
(214)
|
(228)
|
(199)
|
(233)
|
(240)
|
(228)
|
(201)
|
(247)
|
(241)
|
(242)
|
(214)
|
(228)
|
(243)
|
(269)
|
(273)
|
(316)
|
(341)
|
(400)
|
|
| Selling, General & Administrative |
(51)
|
0
|
0
|
0
|
(53)
|
0
|
0
|
0
|
(40)
|
0
|
0
|
0
|
(54)
|
0
|
0
|
0
|
0
|
(29)
|
(40)
|
(40)
|
0
|
(13)
|
(0)
|
(24)
|
(119)
|
(21)
|
(24)
|
0
|
(164)
|
0
|
0
|
0
|
(202)
|
0
|
0
|
0
|
(166)
|
(66)
|
(98)
|
(129)
|
(160)
|
(132)
|
(132)
|
(134)
|
(167)
|
(132)
|
(131)
|
(132)
|
(182)
|
(136)
|
(140)
|
(142)
|
(175)
|
(143)
|
(139)
|
(136)
|
(184)
|
(142)
|
(153)
|
(168)
|
(239)
|
(179)
|
(188)
|
(198)
|
|
| Depreciation & Amortization |
(13)
|
(14)
|
(13)
|
(13)
|
(17)
|
(19)
|
(20)
|
(22)
|
(22)
|
(21)
|
(20)
|
(18)
|
(19)
|
(18)
|
(17)
|
(16)
|
(15)
|
(14)
|
(13)
|
(12)
|
(24)
|
(25)
|
(27)
|
(28)
|
(19)
|
(17)
|
(16)
|
(14)
|
(9)
|
(9)
|
(9)
|
(9)
|
(10)
|
(11)
|
(11)
|
(12)
|
(11)
|
(12)
|
(13)
|
(15)
|
(18)
|
(18)
|
(17)
|
(15)
|
(11)
|
(11)
|
(11)
|
(12)
|
(12)
|
(12)
|
(12)
|
(11)
|
(12)
|
(13)
|
(14)
|
(18)
|
(20)
|
(23)
|
(25)
|
(24)
|
(24)
|
(23)
|
(24)
|
(25)
|
|
| Other Operating Expenses |
0
|
(91)
|
(91)
|
(87)
|
0
|
(45)
|
(41)
|
(41)
|
0
|
(42)
|
(57)
|
(56)
|
0
|
(62)
|
(50)
|
(51)
|
(49)
|
(44)
|
(42)
|
(40)
|
(69)
|
(31)
|
(28)
|
(30)
|
0
|
(48)
|
(56)
|
(55)
|
0
|
(81)
|
(81)
|
(86)
|
0
|
(115)
|
(120)
|
(131)
|
(11)
|
(101)
|
(108)
|
(109)
|
(6)
|
(104)
|
(87)
|
(81)
|
(4)
|
(65)
|
(72)
|
(84)
|
(5)
|
(85)
|
(87)
|
(75)
|
(14)
|
(91)
|
(88)
|
(88)
|
(9)
|
(63)
|
(65)
|
(78)
|
(9)
|
(114)
|
(129)
|
(177)
|
|
| Operating Income |
103
N/A
|
78
-24%
|
86
+10%
|
89
+3%
|
73
-18%
|
22
-70%
|
(8)
N/A
|
(25)
-222%
|
(82)
-231%
|
(82)
+0%
|
(139)
-70%
|
(168)
-21%
|
(318)
-90%
|
(284)
+11%
|
(234)
+17%
|
(221)
+5%
|
(39)
+82%
|
(44)
-12%
|
(30)
+31%
|
(13)
+59%
|
5
N/A
|
14
+165%
|
19
+36%
|
23
+25%
|
33
+42%
|
12
-64%
|
17
+39%
|
22
+33%
|
35
+58%
|
50
+43%
|
49
-1%
|
38
-23%
|
17
-55%
|
(18)
N/A
|
(26)
-49%
|
(28)
-9%
|
63
N/A
|
70
+10%
|
97
+39%
|
85
-12%
|
141
+66%
|
55
-61%
|
35
-36%
|
58
+67%
|
44
-24%
|
83
+86%
|
109
+32%
|
87
-20%
|
60
-32%
|
6
-89%
|
(60)
N/A
|
(40)
+34%
|
(95)
-138%
|
(62)
+35%
|
(0)
+100%
|
22
N/A
|
119
+447%
|
102
-15%
|
48
-53%
|
(59)
N/A
|
(49)
+17%
|
(39)
+20%
|
(24)
+39%
|
(96)
-305%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(16)
|
(7)
|
(14)
|
(22)
|
0
|
(37)
|
(44)
|
(50)
|
(34)
|
(60)
|
(65)
|
(69)
|
1
|
(76)
|
(68)
|
(58)
|
(46)
|
(36)
|
(33)
|
(31)
|
(29)
|
(30)
|
(32)
|
(34)
|
(24)
|
(39)
|
(39)
|
(39)
|
(25)
|
(43)
|
(50)
|
(53)
|
(28)
|
(55)
|
(55)
|
(59)
|
(48)
|
(76)
|
(89)
|
(97)
|
(79)
|
(104)
|
(101)
|
(100)
|
(58)
|
(102)
|
(109)
|
(111)
|
(54)
|
(106)
|
(99)
|
(100)
|
(60)
|
(105)
|
(105)
|
(101)
|
(69)
|
(101)
|
(99)
|
(99)
|
(69)
|
(96)
|
(98)
|
(92)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
0
|
(7)
|
(7)
|
(7)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(12)
|
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
|
(16)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
190
|
0
|
0
|
0
|
|
| Gain/Loss on Disposition of Assets |
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(1)
|
(1)
|
(1)
|
(6)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(2)
|
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
|
|
| Total Other Income |
(23)
|
1
|
1
|
3
|
(30)
|
0
|
(1)
|
(2)
|
(15)
|
9
|
9
|
10
|
(71)
|
3
|
4
|
4
|
4
|
6
|
5
|
5
|
3
|
3
|
3
|
7
|
19
|
41
|
41
|
38
|
47
|
59
|
72
|
103
|
66
|
90
|
90
|
73
|
(12)
|
40
|
28
|
70
|
0
|
67
|
69
|
13
|
(37)
|
18
|
15
|
14
|
(49)
|
5
|
4
|
4
|
(39)
|
9
|
8
|
8
|
(27)
|
7
|
9
|
200
|
(24)
|
194
|
192
|
1
|
|
| Pre-Tax Income |
62
N/A
|
71
+15%
|
73
+2%
|
69
-5%
|
43
-38%
|
(15)
N/A
|
(53)
-243%
|
(77)
-46%
|
(135)
-76%
|
(135)
+0%
|
(196)
-45%
|
(228)
-17%
|
(394)
-73%
|
(364)
+8%
|
(305)
+16%
|
(283)
+7%
|
(83)
+71%
|
(74)
+11%
|
(58)
+22%
|
(39)
+33%
|
(20)
+48%
|
(13)
+34%
|
(11)
+19%
|
(4)
+61%
|
17
N/A
|
13
-23%
|
19
+43%
|
21
+12%
|
57
+171%
|
65
+15%
|
72
+10%
|
88
+23%
|
54
-38%
|
17
-69%
|
9
-46%
|
(15)
N/A
|
1
N/A
|
34
+2 690%
|
36
+5%
|
58
+62%
|
62
+8%
|
18
-72%
|
3
-81%
|
(29)
N/A
|
(51)
-78%
|
(1)
+97%
|
15
N/A
|
(9)
N/A
|
(44)
-404%
|
(95)
-118%
|
(155)
-63%
|
(136)
+12%
|
(210)
-54%
|
(158)
+25%
|
(97)
+39%
|
(71)
+26%
|
23
N/A
|
8
-65%
|
(42)
N/A
|
42
N/A
|
48
+14%
|
60
+24%
|
71
+19%
|
(187)
N/A
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(0)
|
(0)
|
(0)
|
(0)
|
3
|
3
|
3
|
3
|
2
|
2
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
215
|
213
|
207
|
193
|
(41)
|
(38)
|
(30)
|
(21)
|
(18)
|
(20)
|
(42)
|
(66)
|
(70)
|
(72)
|
(52)
|
(21)
|
(6)
|
(5)
|
(8)
|
(11)
|
(7)
|
(10)
|
(20)
|
(19)
|
(25)
|
(18)
|
20
|
19
|
37
|
37
|
25
|
(0)
|
(13)
|
(18)
|
(21)
|
51
|
|
| Income from Continuing Operations |
62
|
71
|
73
|
69
|
46
|
(13)
|
(50)
|
(74)
|
(133)
|
(133)
|
(194)
|
(226)
|
(394)
|
(364)
|
(305)
|
(283)
|
(83)
|
(74)
|
(58)
|
(39)
|
(20)
|
(13)
|
(11)
|
(4)
|
17
|
13
|
19
|
21
|
272
|
278
|
278
|
281
|
13
|
(21)
|
(21)
|
(36)
|
(17)
|
14
|
(7)
|
(8)
|
(7)
|
(54)
|
(48)
|
(49)
|
(57)
|
(6)
|
7
|
(20)
|
(50)
|
(105)
|
(175)
|
(155)
|
(235)
|
(176)
|
(77)
|
(52)
|
61
|
45
|
(17)
|
42
|
35
|
42
|
50
|
(136)
|
|
| Net Income (Common) |
62
N/A
|
71
+14%
|
73
+2%
|
69
-5%
|
46
-34%
|
(13)
N/A
|
(50)
-298%
|
(74)
-49%
|
(133)
-80%
|
(133)
+0%
|
(194)
-46%
|
(226)
-17%
|
(394)
-74%
|
(364)
+8%
|
(305)
+16%
|
(283)
+7%
|
(83)
+71%
|
(74)
+11%
|
(58)
+22%
|
(39)
+33%
|
(20)
+48%
|
(13)
+34%
|
(11)
+19%
|
(4)
+61%
|
17
N/A
|
13
-23%
|
19
+43%
|
21
+12%
|
272
+1 194%
|
278
+2%
|
278
+0%
|
281
+1%
|
13
-95%
|
(21)
N/A
|
(21)
-1%
|
(36)
-70%
|
(17)
+53%
|
14
N/A
|
(7)
N/A
|
(8)
-20%
|
(7)
+6%
|
(54)
-635%
|
(48)
+11%
|
(49)
-3%
|
(57)
-15%
|
(6)
+89%
|
7
N/A
|
(20)
N/A
|
(50)
-156%
|
(105)
-108%
|
(175)
-67%
|
(155)
+11%
|
(235)
-52%
|
(176)
+25%
|
(77)
+56%
|
(52)
+32%
|
61
N/A
|
45
-25%
|
(17)
N/A
|
42
N/A
|
35
-17%
|
42
+20%
|
50
+18%
|
(136)
N/A
|
|
| EPS (Diluted) |
1.68
N/A
|
1.93
+15%
|
2.02
+5%
|
1.83
-9%
|
1.23
-33%
|
-0.32
N/A
|
-1.35
-322%
|
-2.01
-49%
|
-3.6
-79%
|
-3.6
N/A
|
-5.25
-46%
|
-6.12
-17%
|
-10.67
-74%
|
-9.85
+8%
|
-8.26
+16%
|
-7.66
+7%
|
-2.26
+70%
|
-2
+12%
|
-1.57
+21%
|
-1.05
+33%
|
-0.54
+49%
|
-0.36
+33%
|
-0.29
+19%
|
-0.07
+76%
|
0.5
N/A
|
0.35
-30%
|
0.53
+51%
|
0.72
+36%
|
7.36
+922%
|
7.54
+2%
|
7.46
-1%
|
7.61
+2%
|
0.35
-95%
|
-0.57
N/A
|
-0.57
N/A
|
-0.97
-70%
|
-0.46
+53%
|
0.38
N/A
|
-0.18
N/A
|
-0.22
-22%
|
-0.2
+9%
|
-1.48
-640%
|
-1.31
+11%
|
-1.34
-2%
|
-1.54
-15%
|
-0.16
+90%
|
0.18
N/A
|
-0.53
N/A
|
-1.36
-157%
|
-2.84
-109%
|
-4.74
-67%
|
-4.21
+11%
|
-6.37
-51%
|
-4.77
+25%
|
-2.09
+56%
|
-1.37
+34%
|
1.64
N/A
|
1.19
-27%
|
-0.45
N/A
|
1.15
N/A
|
0.94
-18%
|
1.16
+23%
|
1.35
+16%
|
-3.69
N/A
|
|