Conart Engineers Ltd
BSE:522231
Income Statement
Earnings Waterfall
Conart Engineers Ltd
Income Statement
Conart Engineers 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 |
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
2
|
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
|
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
|
|
| Revenue |
285
N/A
|
291
+2%
|
274
-6%
|
270
-1%
|
269
0%
|
291
+8%
|
343
+18%
|
350
+2%
|
390
+12%
|
369
-6%
|
323
-12%
|
312
-3%
|
265
-15%
|
258
-3%
|
252
-2%
|
247
-2%
|
245
-1%
|
207
-15%
|
178
-14%
|
129
-28%
|
84
-35%
|
81
-4%
|
102
+26%
|
134
+32%
|
191
+43%
|
222
+16%
|
235
+6%
|
247
+5%
|
208
-16%
|
193
-7%
|
190
-2%
|
152
-20%
|
204
+35%
|
236
+16%
|
192
-19%
|
232
+21%
|
225
-3%
|
195
-13%
|
275
+41%
|
284
+3%
|
310
+9%
|
302
-3%
|
285
-6%
|
271
-5%
|
252
-7%
|
234
-7%
|
226
-3%
|
209
-8%
|
217
+4%
|
248
+14%
|
297
+20%
|
353
+19%
|
366
+3%
|
372
+2%
|
395
+6%
|
384
-3%
|
355
-8%
|
385
+8%
|
369
-4%
|
426
+16%
|
489
+15%
|
618
+26%
|
607
-2%
|
611
+1%
|
565
-7%
|
614
+9%
|
670
+9%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(159)
|
(228)
|
(217)
|
(213)
|
(133)
|
(224)
|
(271)
|
(283)
|
(218)
|
(308)
|
(259)
|
(245)
|
(203)
|
(110)
|
(114)
|
(113)
|
(125)
|
(90)
|
(65)
|
(22)
|
(59)
|
(25)
|
(40)
|
(66)
|
(96)
|
(123)
|
(138)
|
(147)
|
(76)
|
(130)
|
(125)
|
(90)
|
(78)
|
(171)
|
(132)
|
(169)
|
(68)
|
(115)
|
(190)
|
(201)
|
(128)
|
(120)
|
(76)
|
(63)
|
(215)
|
(176)
|
(198)
|
(182)
|
(188)
|
(217)
|
(263)
|
(312)
|
(314)
|
(282)
|
(301)
|
(287)
|
(289)
|
(298)
|
(282)
|
(328)
|
(213)
|
(524)
|
(510)
|
(532)
|
(181)
|
(228)
|
(279)
|
|
| Gross Profit |
126
N/A
|
64
-49%
|
57
-11%
|
57
N/A
|
136
+139%
|
66
-51%
|
72
+9%
|
67
-7%
|
173
+157%
|
61
-65%
|
64
+5%
|
67
+6%
|
62
-7%
|
148
+138%
|
138
-7%
|
133
-3%
|
120
-10%
|
117
-2%
|
114
-3%
|
107
-6%
|
26
-76%
|
55
+115%
|
61
+11%
|
67
+10%
|
95
+40%
|
99
+5%
|
97
-2%
|
100
+3%
|
132
+32%
|
63
-52%
|
65
+4%
|
62
-5%
|
127
+105%
|
65
-48%
|
60
-8%
|
63
+5%
|
157
+150%
|
80
-49%
|
85
+7%
|
83
-3%
|
182
+121%
|
182
+0%
|
209
+15%
|
208
-1%
|
37
-82%
|
58
+55%
|
28
-52%
|
26
-5%
|
29
+11%
|
31
+5%
|
34
+9%
|
42
+24%
|
52
+24%
|
90
+74%
|
94
+4%
|
97
+3%
|
66
-32%
|
87
+33%
|
87
0%
|
98
+12%
|
276
+183%
|
93
-66%
|
97
+4%
|
79
-18%
|
384
+384%
|
386
+1%
|
392
+1%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(104)
|
(41)
|
(38)
|
(39)
|
(115)
|
(47)
|
(52)
|
(56)
|
(169)
|
(64)
|
(66)
|
(64)
|
(54)
|
(139)
|
(133)
|
(132)
|
(127)
|
(125)
|
(123)
|
(120)
|
(32)
|
(65)
|
(66)
|
(67)
|
(93)
|
(91)
|
(90)
|
(88)
|
(120)
|
(50)
|
(50)
|
(50)
|
(112)
|
(50)
|
(52)
|
(54)
|
(144)
|
(69)
|
(68)
|
(64)
|
(164)
|
(164)
|
(189)
|
(192)
|
(28)
|
(52)
|
(25)
|
(23)
|
(25)
|
(25)
|
(29)
|
(32)
|
(39)
|
(75)
|
(76)
|
(77)
|
(42)
|
(67)
|
(64)
|
(67)
|
(247)
|
(54)
|
(57)
|
(54)
|
(350)
|
(353)
|
(353)
|
|
| Selling, General & Administrative |
(101)
|
(38)
|
(35)
|
(35)
|
(112)
|
(43)
|
(47)
|
(52)
|
(164)
|
(60)
|
(62)
|
(59)
|
(49)
|
(134)
|
(128)
|
(127)
|
(123)
|
(120)
|
(118)
|
(116)
|
(28)
|
(60)
|
(61)
|
(61)
|
(88)
|
(85)
|
(87)
|
(85)
|
(115)
|
(47)
|
(45)
|
(45)
|
(107)
|
(109)
|
(110)
|
(113)
|
(139)
|
(137)
|
(135)
|
(132)
|
(15)
|
(21)
|
(19)
|
(21)
|
(15)
|
(19)
|
(21)
|
(19)
|
(13)
|
(21)
|
(25)
|
(28)
|
(23)
|
(33)
|
(33)
|
(34)
|
(25)
|
(35)
|
(32)
|
(35)
|
(28)
|
(47)
|
(49)
|
(46)
|
(25)
|
(27)
|
(27)
|
|
| Depreciation & Amortization |
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(6)
|
(6)
|
(6)
|
(6)
|
(8)
|
(7)
|
(8)
|
(5)
|
(5)
|
(6)
|
|
| Other Operating Expenses |
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
|
0
|
0
|
0
|
0
|
64
|
64
|
64
|
0
|
72
|
72
|
72
|
(144)
|
(138)
|
(165)
|
(165)
|
(8)
|
(27)
|
0
|
0
|
(7)
|
0
|
(0)
|
(0)
|
(12)
|
(37)
|
(37)
|
(37)
|
(11)
|
(26)
|
(26)
|
(26)
|
(213)
|
(0)
|
0
|
0
|
(320)
|
(320)
|
(320)
|
|
| Operating Income |
21
N/A
|
22
+5%
|
19
-17%
|
19
-1%
|
21
+12%
|
19
-7%
|
21
+7%
|
11
-48%
|
4
-67%
|
(4)
N/A
|
(3)
+22%
|
3
N/A
|
8
+190%
|
9
+5%
|
5
-44%
|
2
-67%
|
(8)
N/A
|
(8)
-1%
|
(10)
-23%
|
(13)
-39%
|
(7)
+48%
|
(10)
-44%
|
(5)
+54%
|
1
N/A
|
2
+135%
|
8
+410%
|
7
-23%
|
12
+83%
|
12
-1%
|
13
+7%
|
15
+20%
|
12
-23%
|
14
+22%
|
15
+5%
|
9
-43%
|
9
+2%
|
14
+55%
|
11
-22%
|
17
+64%
|
19
+6%
|
18
-2%
|
18
+2%
|
20
+9%
|
16
-21%
|
9
-43%
|
6
-36%
|
3
-53%
|
3
+16%
|
5
+47%
|
5
+14%
|
5
-13%
|
10
+111%
|
13
+31%
|
15
+20%
|
18
+17%
|
20
+12%
|
24
+18%
|
21
-14%
|
23
+12%
|
31
+34%
|
29
-4%
|
39
+33%
|
40
+2%
|
25
-37%
|
34
+34%
|
34
-1%
|
38
+14%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
0
|
(1)
|
(1)
|
(1)
|
1
|
(1)
|
(2)
|
(2)
|
1
|
(2)
|
(2)
|
(2)
|
(0)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
3
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(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)
|
3
|
(0)
|
(0)
|
(0)
|
1
|
(0)
|
(0)
|
|
| 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
|
0
|
0
|
0
|
0
|
(1)
|
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
|
1
|
0
|
0
|
|
| Total Other Income |
3
|
4
|
7
|
6
|
3
|
6
|
5
|
6
|
5
|
8
|
7
|
6
|
3
|
5
|
4
|
5
|
6
|
6
|
8
|
10
|
6
|
12
|
13
|
13
|
11
|
9
|
6
|
4
|
5
|
5
|
6
|
7
|
5
|
5
|
4
|
3
|
3
|
5
|
5
|
5
|
4
|
3
|
2
|
6
|
3
|
9
|
13
|
8
|
9
|
7
|
4
|
5
|
5
|
5
|
5
|
4
|
2
|
2
|
5
|
5
|
2
|
9
|
6
|
7
|
3
|
14
|
18
|
|
| Pre-Tax Income |
24
N/A
|
26
+5%
|
25
-3%
|
24
-6%
|
25
+4%
|
24
-2%
|
24
+0%
|
15
-38%
|
10
-33%
|
2
-78%
|
2
-9%
|
8
+275%
|
11
+47%
|
12
+5%
|
7
-39%
|
4
-40%
|
(4)
N/A
|
(3)
+14%
|
(3)
+13%
|
(4)
-54%
|
2
N/A
|
2
-6%
|
8
+440%
|
13
+59%
|
12
-9%
|
17
+42%
|
12
-27%
|
16
+27%
|
16
+5%
|
18
+7%
|
21
+19%
|
18
-12%
|
19
+4%
|
19
+0%
|
11
-41%
|
11
-4%
|
16
+49%
|
15
-6%
|
22
+44%
|
24
+9%
|
23
-5%
|
21
-8%
|
22
+6%
|
22
0%
|
16
-29%
|
15
-3%
|
16
+2%
|
11
-29%
|
14
+27%
|
12
-15%
|
9
-25%
|
15
+65%
|
17
+17%
|
20
+17%
|
22
+10%
|
24
+5%
|
25
+8%
|
23
-11%
|
28
+22%
|
35
+28%
|
35
-1%
|
48
+37%
|
46
-3%
|
32
-31%
|
39
+22%
|
48
+23%
|
56
+17%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(8)
|
(9)
|
(8)
|
(8)
|
(8)
|
(7)
|
(7)
|
(4)
|
(2)
|
0
|
0
|
(2)
|
(3)
|
(4)
|
(2)
|
(1)
|
1
|
1
|
1
|
1
|
(1)
|
(0)
|
1
|
(1)
|
(1)
|
(2)
|
(4)
|
(5)
|
(5)
|
(6)
|
(7)
|
(6)
|
(6)
|
(6)
|
(3)
|
(3)
|
(4)
|
(4)
|
(6)
|
(6)
|
(6)
|
(5)
|
(6)
|
(6)
|
(4)
|
(4)
|
(4)
|
(3)
|
(4)
|
(3)
|
(3)
|
(4)
|
(5)
|
(4)
|
(5)
|
(6)
|
(6)
|
(6)
|
(6)
|
(8)
|
(4)
|
(9)
|
(4)
|
0
|
(12)
|
(15)
|
(21)
|
|
| Income from Continuing Operations |
16
|
16
|
17
|
16
|
17
|
17
|
17
|
11
|
8
|
3
|
2
|
5
|
8
|
8
|
5
|
3
|
(2)
|
(3)
|
(2)
|
(3)
|
1
|
1
|
9
|
12
|
11
|
15
|
8
|
11
|
11
|
12
|
14
|
12
|
13
|
14
|
8
|
8
|
12
|
11
|
16
|
17
|
17
|
15
|
16
|
16
|
12
|
12
|
12
|
8
|
10
|
9
|
6
|
11
|
13
|
16
|
17
|
18
|
20
|
17
|
21
|
27
|
31
|
39
|
42
|
32
|
27
|
33
|
35
|
|
| Net Income (Common) |
16
N/A
|
16
N/A
|
17
+3%
|
16
-5%
|
17
+5%
|
17
+3%
|
17
-2%
|
11
-34%
|
8
-31%
|
3
-68%
|
2
-20%
|
5
+170%
|
8
+46%
|
8
+1%
|
5
-38%
|
3
-40%
|
(2)
N/A
|
(3)
-4%
|
(2)
+12%
|
(3)
-41%
|
1
N/A
|
1
+75%
|
9
+529%
|
12
+39%
|
11
-8%
|
15
+29%
|
8
-42%
|
11
+27%
|
11
+4%
|
12
+6%
|
14
+19%
|
12
-13%
|
13
+5%
|
14
+5%
|
8
-39%
|
8
-1%
|
12
+48%
|
11
-7%
|
16
+43%
|
17
+9%
|
17
-4%
|
15
-7%
|
16
+5%
|
16
+1%
|
12
-27%
|
12
-2%
|
12
+3%
|
8
-29%
|
10
+23%
|
9
-14%
|
6
-31%
|
11
+75%
|
13
+20%
|
16
+23%
|
17
+8%
|
18
+4%
|
20
+11%
|
17
-14%
|
21
+26%
|
27
+28%
|
31
+13%
|
39
+25%
|
42
+8%
|
32
-23%
|
27
-17%
|
33
+22%
|
35
+6%
|
|
| EPS (Diluted) |
2.7
N/A
|
2.69
0%
|
2.78
+3%
|
2.64
-5%
|
2.78
+5%
|
2.86
+3%
|
2.81
-2%
|
1.85
-34%
|
1.28
-31%
|
0.41
-68%
|
0.33
-20%
|
0.9
+173%
|
1.31
+46%
|
1.33
+2%
|
0.87
-35%
|
0.51
-41%
|
-0.4
N/A
|
-0.41
-2%
|
-0.36
+12%
|
-0.51
-42%
|
0.13
N/A
|
0.23
+77%
|
1.46
+535%
|
2.03
+39%
|
1.86
-8%
|
2.41
+30%
|
1.4
-42%
|
1.78
+27%
|
1.85
+4%
|
1.96
+6%
|
2.35
+20%
|
2.04
-13%
|
2.14
+5%
|
2.25
+5%
|
1.37
-39%
|
1.35
-1%
|
1.91
+41%
|
1.78
-7%
|
2.56
+44%
|
2.78
+9%
|
2.66
-4%
|
2.46
-8%
|
2.58
+5%
|
2.61
+1%
|
1.89
-28%
|
1.85
-2%
|
1.9
+3%
|
1.37
-28%
|
1.64
+20%
|
1.41
-14%
|
0.97
-31%
|
1.7
+75%
|
2.05
+21%
|
2.52
+23%
|
2.72
+8%
|
2.83
+4%
|
3.14
+11%
|
2.7
-14%
|
3.39
+26%
|
4.32
+27%
|
4.91
+14%
|
6.09
+24%
|
6.64
+9%
|
5.09
-23%
|
4.26
-16%
|
5.18
+22%
|
5.51
+6%
|
|