Rasandik Engineering Industries India Ltd
BSE:522207
Income Statement
Earnings Waterfall
Rasandik Engineering Industries India Ltd
Income Statement
Rasandik Engineering Industries India Ltd
| 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 |
152
|
0
|
0
|
0
|
144
|
0
|
0
|
0
|
138
|
0
|
0
|
0
|
139
|
0
|
0
|
0
|
173
|
0
|
0
|
0
|
192
|
0
|
0
|
0
|
157
|
0
|
0
|
0
|
118
|
0
|
0
|
0
|
106
|
0
|
0
|
0
|
97
|
0
|
0
|
0
|
110
|
0
|
0
|
0
|
104
|
0
|
0
|
0
|
86
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
2 219
N/A
|
2 281
+3%
|
2 335
+2%
|
2 423
+4%
|
2 423
+0%
|
2 264
-7%
|
2 175
-4%
|
2 014
-7%
|
1 902
-6%
|
1 981
+4%
|
2 017
+2%
|
2 089
+4%
|
2 068
-1%
|
1 999
-3%
|
1 984
-1%
|
1 933
-3%
|
1 951
+1%
|
2 062
+6%
|
2 125
+3%
|
2 199
+4%
|
2 455
+12%
|
2 539
+3%
|
2 572
+1%
|
2 620
+2%
|
2 473
-6%
|
2 408
-3%
|
2 443
+1%
|
2 480
+2%
|
2 668
+8%
|
2 743
+3%
|
2 638
-4%
|
2 489
-6%
|
2 076
-17%
|
1 504
-28%
|
1 300
-14%
|
1 205
-7%
|
1 368
+14%
|
1 713
+25%
|
1 904
+11%
|
2 047
+8%
|
2 066
+1%
|
2 167
+5%
|
2 074
-4%
|
1 805
-13%
|
1 500
-17%
|
1 242
-17%
|
1 030
-17%
|
940
-9%
|
863
-8%
|
766
-11%
|
710
-7%
|
675
-5%
|
622
-8%
|
582
-6%
|
545
-6%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(1 687)
|
(1 751)
|
(1 805)
|
(1 819)
|
(1 732)
|
(1 679)
|
(1 566)
|
(1 504)
|
(1 413)
|
(1 489)
|
(1 543)
|
(1 560)
|
(1 590)
|
(1 309)
|
(1 320)
|
(1 265)
|
(1 434)
|
(1 379)
|
(1 434)
|
(1 511)
|
(1 889)
|
(1 780)
|
(1 785)
|
(1 804)
|
(1 868)
|
(1 624)
|
(1 590)
|
(1 614)
|
(2 033)
|
(1 801)
|
(1 821)
|
(1 784)
|
(1 568)
|
(1 140)
|
(964)
|
(864)
|
(961)
|
(1 225)
|
(1 407)
|
(1 559)
|
(1 627)
|
(1 723)
|
(1 638)
|
(1 409)
|
(1 157)
|
(950)
|
(797)
|
(739)
|
(729)
|
(672)
|
(631)
|
(581)
|
(500)
|
(441)
|
(402)
|
|
| Gross Profit |
531
N/A
|
529
0%
|
531
+0%
|
604
+14%
|
692
+15%
|
585
-15%
|
609
+4%
|
510
-16%
|
490
-4%
|
492
+0%
|
473
-4%
|
529
+12%
|
479
-9%
|
689
+44%
|
664
-4%
|
669
+1%
|
517
-23%
|
682
+32%
|
690
+1%
|
689
0%
|
566
-18%
|
759
+34%
|
787
+4%
|
817
+4%
|
606
-26%
|
784
+29%
|
853
+9%
|
866
+2%
|
635
-27%
|
942
+48%
|
817
-13%
|
704
-14%
|
508
-28%
|
364
-28%
|
336
-8%
|
341
+1%
|
408
+19%
|
488
+20%
|
497
+2%
|
488
-2%
|
439
-10%
|
445
+1%
|
436
-2%
|
396
-9%
|
343
-13%
|
292
-15%
|
233
-20%
|
201
-14%
|
133
-34%
|
94
-30%
|
80
-15%
|
94
+18%
|
122
+30%
|
141
+15%
|
143
+1%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(503)
|
(449)
|
(433)
|
(431)
|
(501)
|
(421)
|
(423)
|
(392)
|
(423)
|
(433)
|
(447)
|
(463)
|
(450)
|
(659)
|
(637)
|
(649)
|
(447)
|
(613)
|
(632)
|
(626)
|
(465)
|
(643)
|
(626)
|
(644)
|
(479)
|
(654)
|
(736)
|
(753)
|
(523)
|
(839)
|
(801)
|
(738)
|
(599)
|
(524)
|
(448)
|
(429)
|
(408)
|
(450)
|
(426)
|
(411)
|
(371)
|
(351)
|
(353)
|
(340)
|
(329)
|
(321)
|
(302)
|
(317)
|
(272)
|
(257)
|
(244)
|
(204)
|
(200)
|
(188)
|
(179)
|
|
| Selling, General & Administrative |
(348)
|
(182)
|
(175)
|
(179)
|
(338)
|
(177)
|
(176)
|
(170)
|
(167)
|
(170)
|
(174)
|
(187)
|
(194)
|
(198)
|
(200)
|
(204)
|
(204)
|
(206)
|
(210)
|
(209)
|
(213)
|
(217)
|
(220)
|
(223)
|
(222)
|
(224)
|
(224)
|
(219)
|
(223)
|
(222)
|
(230)
|
(236)
|
(256)
|
(203)
|
(178)
|
(162)
|
(180)
|
(208)
|
(214)
|
(212)
|
(166)
|
(165)
|
(164)
|
(158)
|
(152)
|
(147)
|
(134)
|
(125)
|
(103)
|
(94)
|
(86)
|
(79)
|
(84)
|
(80)
|
(77)
|
|
| Depreciation & Amortization |
(127)
|
(132)
|
(133)
|
(132)
|
(134)
|
(134)
|
(137)
|
(140)
|
(144)
|
(145)
|
(145)
|
(134)
|
(142)
|
(147)
|
(137)
|
(146)
|
(131)
|
(123)
|
(130)
|
(130)
|
(139)
|
(138)
|
(137)
|
(135)
|
(138)
|
(141)
|
(143)
|
(148)
|
(141)
|
(140)
|
(138)
|
(136)
|
(131)
|
(131)
|
(132)
|
(133)
|
(133)
|
(132)
|
(110)
|
(97)
|
(84)
|
(70)
|
(77)
|
(73)
|
(71)
|
(69)
|
(66)
|
(67)
|
(61)
|
(60)
|
(56)
|
(56)
|
(59)
|
(58)
|
(60)
|
|
| Other Operating Expenses |
(28)
|
(136)
|
(125)
|
(120)
|
(29)
|
(111)
|
(110)
|
(83)
|
(111)
|
(118)
|
(128)
|
(142)
|
(113)
|
(315)
|
(299)
|
(298)
|
(112)
|
(284)
|
(293)
|
(288)
|
(113)
|
(289)
|
(270)
|
(287)
|
(119)
|
(290)
|
(368)
|
(386)
|
(159)
|
(477)
|
(433)
|
(366)
|
(212)
|
(191)
|
(139)
|
(135)
|
(94)
|
(110)
|
(102)
|
(101)
|
(121)
|
(115)
|
(111)
|
(109)
|
(106)
|
(105)
|
(101)
|
(124)
|
(107)
|
(103)
|
(102)
|
(69)
|
(56)
|
(49)
|
(43)
|
|
| Operating Income |
28
N/A
|
80
+186%
|
98
+22%
|
172
+77%
|
191
+11%
|
164
-14%
|
186
+13%
|
117
-37%
|
67
-43%
|
59
-12%
|
27
-55%
|
66
+147%
|
29
-56%
|
30
+5%
|
28
-8%
|
20
-30%
|
70
+260%
|
70
-1%
|
59
-16%
|
62
+6%
|
101
+62%
|
116
+15%
|
161
+38%
|
172
+7%
|
126
-27%
|
130
+3%
|
118
-9%
|
113
-4%
|
112
-1%
|
103
-8%
|
16
-85%
|
(33)
N/A
|
(91)
-173%
|
(160)
-76%
|
(112)
+30%
|
(88)
+21%
|
(0)
+100%
|
38
N/A
|
71
+88%
|
78
+10%
|
69
-12%
|
94
+37%
|
83
-12%
|
56
-33%
|
15
-73%
|
(29)
N/A
|
(68)
-136%
|
(116)
-69%
|
(139)
-20%
|
(163)
-17%
|
(164)
-1%
|
(110)
+33%
|
(78)
+29%
|
(47)
+40%
|
(36)
+22%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(154)
|
(164)
|
(167)
|
(163)
|
(148)
|
(141)
|
(148)
|
(148)
|
(145)
|
(151)
|
(137)
|
(134)
|
(139)
|
(147)
|
(161)
|
(165)
|
(173)
|
(177)
|
(201)
|
(204)
|
(192)
|
(198)
|
(169)
|
(165)
|
(157)
|
(158)
|
(149)
|
(141)
|
(118)
|
(120)
|
(117)
|
(115)
|
(106)
|
(106)
|
(103)
|
(100)
|
(97)
|
(103)
|
(107)
|
(111)
|
(110)
|
(111)
|
(109)
|
(106)
|
(104)
|
(112)
|
(110)
|
(107)
|
(86)
|
(73)
|
(56)
|
(40)
|
(26)
|
(29)
|
(27)
|
|
| 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
|
(19)
|
(22)
|
(22)
|
(22)
|
6
|
9
|
9
|
(84)
|
(93)
|
(93)
|
(93)
|
|
| Gain/Loss on Disposition of Assets |
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
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
59
|
0
|
0
|
0
|
283
|
0
|
0
|
0
|
62
|
0
|
0
|
|
| Total Other Income |
0
|
7
|
7
|
8
|
(0)
|
5
|
5
|
5
|
3
|
7
|
9
|
12
|
161
|
166
|
209
|
209
|
84
|
85
|
141
|
141
|
128
|
135
|
36
|
40
|
46
|
55
|
71
|
69
|
70
|
77
|
61
|
59
|
11
|
12
|
11
|
9
|
23
|
26
|
25
|
24
|
5
|
6
|
52
|
53
|
2
|
87
|
131
|
129
|
2
|
335
|
244
|
244
|
(1)
|
2
|
3
|
|
| Pre-Tax Income |
(125)
N/A
|
(77)
+38%
|
(63)
+18%
|
17
N/A
|
42
+148%
|
28
-34%
|
43
+54%
|
(27)
N/A
|
(75)
-184%
|
(85)
-13%
|
(101)
-18%
|
(56)
+44%
|
51
N/A
|
49
-4%
|
75
+53%
|
63
-16%
|
(18)
N/A
|
(23)
-26%
|
(2)
+93%
|
(0)
+80%
|
36
N/A
|
53
+47%
|
28
-47%
|
47
+69%
|
15
-68%
|
27
+77%
|
40
+48%
|
41
+3%
|
65
+58%
|
60
-7%
|
(41)
N/A
|
(90)
-119%
|
(187)
-109%
|
(254)
-36%
|
(204)
+20%
|
(179)
+12%
|
(74)
+58%
|
(39)
+47%
|
(11)
+72%
|
(9)
+16%
|
(37)
-292%
|
(12)
+69%
|
25
N/A
|
3
-90%
|
(47)
N/A
|
(75)
-59%
|
(70)
+7%
|
(115)
-65%
|
66
N/A
|
108
+62%
|
33
-69%
|
11
-66%
|
(134)
N/A
|
(166)
-24%
|
(153)
+8%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(13)
|
(18)
|
(13)
|
(19)
|
(10)
|
(5)
|
(9)
|
(3)
|
20
|
21
|
22
|
20
|
9
|
9
|
8
|
9
|
29
|
30
|
26
|
28
|
14
|
11
|
11
|
4
|
(3)
|
(10)
|
(11)
|
(13)
|
(36)
|
(33)
|
49
|
66
|
154
|
175
|
105
|
98
|
17
|
7
|
1
|
0
|
10
|
3
|
(5)
|
1
|
14
|
19
|
13
|
23
|
5
|
(2)
|
17
|
71
|
78
|
85
|
78
|
|
| Income from Continuing Operations |
(139)
|
(95)
|
(76)
|
(2)
|
32
|
23
|
34
|
(30)
|
(55)
|
(64)
|
(79)
|
(36)
|
60
|
58
|
83
|
72
|
11
|
7
|
25
|
28
|
49
|
64
|
39
|
52
|
13
|
17
|
29
|
29
|
29
|
27
|
8
|
(24)
|
(33)
|
(79)
|
(99)
|
(81)
|
(58)
|
(32)
|
(10)
|
(9)
|
(27)
|
(8)
|
21
|
4
|
(33)
|
(56)
|
(57)
|
(92)
|
71
|
106
|
50
|
83
|
(56)
|
(82)
|
(75)
|
|
| Net Income (Common) |
(139)
N/A
|
(95)
+31%
|
(76)
+20%
|
(2)
+98%
|
32
N/A
|
23
-29%
|
34
+46%
|
(30)
N/A
|
(55)
-85%
|
(64)
-16%
|
(79)
-23%
|
(36)
+55%
|
60
N/A
|
58
-3%
|
83
+43%
|
72
-13%
|
11
-84%
|
7
-39%
|
25
+253%
|
28
+13%
|
49
+77%
|
64
+29%
|
39
-39%
|
52
+34%
|
13
-75%
|
17
+32%
|
29
+73%
|
29
-2%
|
29
+1%
|
27
-6%
|
8
-70%
|
(24)
N/A
|
(33)
-38%
|
(79)
-138%
|
(99)
-25%
|
(81)
+18%
|
(58)
+28%
|
(32)
+45%
|
(10)
+68%
|
(9)
+9%
|
(27)
-191%
|
(8)
+70%
|
21
N/A
|
4
-82%
|
(33)
N/A
|
(56)
-70%
|
(57)
-1%
|
(92)
-63%
|
71
N/A
|
106
+48%
|
50
-52%
|
83
+64%
|
(56)
N/A
|
(82)
-46%
|
(75)
+8%
|
|
| EPS (Diluted) |
-29.48
N/A
|
-20.29
+31%
|
-16.21
+20%
|
-0.35
+98%
|
6.82
N/A
|
4.87
-29%
|
6.97
+43%
|
-6.29
N/A
|
-11.68
-86%
|
-13.59
-16%
|
-16.78
-23%
|
-7.59
+55%
|
12.64
N/A
|
12.31
-3%
|
17.63
+43%
|
15.31
-13%
|
2.41
-84%
|
1.48
-39%
|
5.25
+255%
|
5.93
+13%
|
10.44
+76%
|
13.57
+30%
|
8.24
-39%
|
10.79
+31%
|
2.69
-75%
|
2.94
+9%
|
4.93
+68%
|
4.82
-2%
|
4.93
+2%
|
4.57
-7%
|
1.37
-70%
|
-4.02
N/A
|
-5.56
-38%
|
-13.21
-138%
|
-16.55
-25%
|
-13.51
+18%
|
-9.66
+28%
|
-5.34
+45%
|
-1.71
+68%
|
-1.55
+9%
|
-4.53
-192%
|
-1.35
+70%
|
3.44
N/A
|
0.62
-82%
|
-5.52
N/A
|
-9.36
-70%
|
-9.5
-1%
|
-15.46
-63%
|
11.93
N/A
|
17.72
+49%
|
8.43
-52%
|
13.8
+64%
|
-9.35
N/A
|
-13.67
-46%
|
-12.52
+8%
|
|