Sky Industries Ltd
BSE:526479
Income Statement
Earnings Waterfall
Sky Industries Ltd
Income Statement
Sky Industries Ltd
| Mar-2009 | 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 |
36
|
0
|
0
|
0
|
32
|
0
|
0
|
0
|
16
|
0
|
0
|
0
|
14
|
0
|
0
|
0
|
10
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
7
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
16
|
0
|
0
|
0
|
13
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
631
N/A
|
154
-76%
|
310
+102%
|
473
+53%
|
644
+36%
|
640
-1%
|
607
-5%
|
555
-9%
|
519
-6%
|
491
-6%
|
494
+1%
|
494
+0%
|
487
-2%
|
487
+0%
|
495
+2%
|
532
+8%
|
530
0%
|
551
+4%
|
568
+3%
|
560
-1%
|
580
+3%
|
593
+2%
|
577
-3%
|
580
+0%
|
593
+2%
|
485
-18%
|
479
-1%
|
509
+6%
|
534
+5%
|
637
+19%
|
700
+10%
|
721
+3%
|
705
-2%
|
725
+3%
|
758
+5%
|
740
-2%
|
749
+1%
|
775
+3%
|
763
-2%
|
786
+3%
|
817
+4%
|
840
+3%
|
851
+1%
|
855
+0%
|
841
-2%
|
814
-3%
|
836
+3%
|
845
+1%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(398)
|
(101)
|
(201)
|
(301)
|
(420)
|
(429)
|
(419)
|
(398)
|
(377)
|
(357)
|
(354)
|
(355)
|
(351)
|
(348)
|
(348)
|
(373)
|
(358)
|
(366)
|
(383)
|
(379)
|
(394)
|
(415)
|
(408)
|
(409)
|
(424)
|
(344)
|
(339)
|
(356)
|
(366)
|
(428)
|
(465)
|
(480)
|
(459)
|
(470)
|
(508)
|
(506)
|
(526)
|
(559)
|
(539)
|
(540)
|
(553)
|
(559)
|
(562)
|
(552)
|
(532)
|
(508)
|
(513)
|
(511)
|
|
| Gross Profit |
233
N/A
|
53
-77%
|
109
+108%
|
173
+58%
|
224
+30%
|
211
-6%
|
188
-11%
|
157
-17%
|
143
-9%
|
134
-6%
|
141
+5%
|
140
-1%
|
135
-3%
|
139
+3%
|
146
+5%
|
159
+9%
|
171
+8%
|
185
+8%
|
185
+0%
|
182
-2%
|
185
+2%
|
179
-4%
|
169
-5%
|
171
+1%
|
169
-1%
|
141
-17%
|
140
-1%
|
153
+9%
|
168
+10%
|
209
+24%
|
235
+12%
|
241
+3%
|
246
+2%
|
255
+4%
|
250
-2%
|
234
-6%
|
223
-5%
|
215
-3%
|
223
+4%
|
246
+10%
|
264
+7%
|
281
+7%
|
289
+3%
|
303
+5%
|
309
+2%
|
306
-1%
|
323
+6%
|
334
+3%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(198)
|
(43)
|
(92)
|
(141)
|
(193)
|
(180)
|
(157)
|
(134)
|
(118)
|
(111)
|
(114)
|
(115)
|
(86)
|
(90)
|
(91)
|
(102)
|
(128)
|
(135)
|
(143)
|
(137)
|
(148)
|
(148)
|
(145)
|
(150)
|
(145)
|
(134)
|
(137)
|
(130)
|
(137)
|
(152)
|
(169)
|
(178)
|
(174)
|
(185)
|
(188)
|
(188)
|
(187)
|
(185)
|
(188)
|
(194)
|
(210)
|
(218)
|
(223)
|
(235)
|
(235)
|
(241)
|
(251)
|
(257)
|
|
| Selling, General & Administrative |
(175)
|
(15)
|
(34)
|
(52)
|
(71)
|
(66)
|
(56)
|
(48)
|
(39)
|
(36)
|
(37)
|
(36)
|
(23)
|
(25)
|
(28)
|
(32)
|
(44)
|
(44)
|
(42)
|
(38)
|
(39)
|
(40)
|
(41)
|
(43)
|
(47)
|
(46)
|
(45)
|
(45)
|
(42)
|
(45)
|
(48)
|
(48)
|
(49)
|
(51)
|
(53)
|
(54)
|
(56)
|
(58)
|
(59)
|
(59)
|
(60)
|
(61)
|
(63)
|
(67)
|
(74)
|
(77)
|
(80)
|
(82)
|
|
| Depreciation & Amortization |
(23)
|
(4)
|
(8)
|
(13)
|
(17)
|
(15)
|
(13)
|
(11)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(13)
|
(14)
|
(15)
|
(20)
|
(21)
|
(22)
|
(23)
|
(21)
|
(21)
|
(21)
|
(21)
|
(21)
|
(19)
|
(18)
|
(17)
|
(15)
|
(17)
|
(17)
|
(17)
|
(17)
|
(17)
|
(17)
|
(18)
|
(18)
|
(18)
|
(19)
|
(20)
|
(21)
|
|
| Other Operating Expenses |
0
|
(24)
|
(50)
|
(76)
|
(105)
|
(99)
|
(88)
|
(74)
|
(70)
|
(65)
|
(69)
|
(70)
|
(53)
|
(56)
|
(54)
|
(61)
|
(75)
|
(81)
|
(91)
|
(89)
|
(96)
|
(95)
|
(89)
|
(87)
|
(77)
|
(66)
|
(70)
|
(64)
|
(74)
|
(87)
|
(100)
|
(108)
|
(106)
|
(116)
|
(119)
|
(119)
|
(114)
|
(110)
|
(112)
|
(117)
|
(133)
|
(139)
|
(143)
|
(149)
|
(143)
|
(146)
|
(151)
|
(154)
|
|
| Operating Income |
35
N/A
|
9
-74%
|
17
+87%
|
32
+84%
|
31
-1%
|
30
-3%
|
31
+2%
|
24
-24%
|
25
+7%
|
23
-8%
|
27
+14%
|
25
-6%
|
50
+98%
|
49
-2%
|
56
+14%
|
57
+3%
|
43
-25%
|
50
+15%
|
42
-15%
|
44
+5%
|
38
-14%
|
30
-19%
|
25
-19%
|
21
-15%
|
24
+16%
|
7
-69%
|
3
-66%
|
23
+815%
|
31
+32%
|
57
+83%
|
66
+16%
|
63
-4%
|
72
+14%
|
70
-3%
|
62
-11%
|
47
-25%
|
36
-22%
|
30
-16%
|
36
+17%
|
52
+46%
|
53
+2%
|
63
+18%
|
66
+4%
|
68
+3%
|
74
+10%
|
64
-13%
|
72
+11%
|
77
+8%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(35)
|
(7)
|
(16)
|
(26)
|
(32)
|
(32)
|
(29)
|
(24)
|
(18)
|
(20)
|
(17)
|
(16)
|
(14)
|
(15)
|
(15)
|
(13)
|
(10)
|
(13)
|
(12)
|
(13)
|
(11)
|
(11)
|
(11)
|
(12)
|
(8)
|
(12)
|
(12)
|
(11)
|
(7)
|
(12)
|
(12)
|
(13)
|
(8)
|
(13)
|
(12)
|
(14)
|
(16)
|
(15)
|
(16)
|
(15)
|
(13)
|
(13)
|
(11)
|
(10)
|
(10)
|
(10)
|
(10)
|
(12)
|
|
| Non-Reccuring Items |
20
|
(8)
|
(9)
|
(9)
|
(7)
|
(0)
|
1
|
(1)
|
6
|
7
|
(5)
|
(3)
|
(11)
|
(12)
|
(8)
|
(7)
|
(10)
|
(14)
|
(6)
|
(9)
|
(5)
|
(2)
|
(2)
|
0
|
(9)
|
(9)
|
0
|
(18)
|
(9)
|
(9)
|
(9)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
|
| Gain/Loss on Disposition of Assets |
(5)
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
10
|
6
|
9
|
10
|
9
|
6
|
3
|
3
|
3
|
6
|
6
|
5
|
0
|
3
|
2
|
2
|
3
|
7
|
7
|
7
|
4
|
5
|
5
|
5
|
(4)
|
(0)
|
(0)
|
1
|
0
|
5
|
7
|
6
|
1
|
5
|
5
|
5
|
3
|
7
|
8
|
10
|
15
|
16
|
20
|
18
|
14
|
16
|
9
|
10
|
|
| Pre-Tax Income |
26
N/A
|
0
-99%
|
2
+750%
|
7
+288%
|
2
-73%
|
4
+150%
|
6
+36%
|
3
-55%
|
15
+465%
|
16
+2%
|
11
-29%
|
11
N/A
|
25
+125%
|
25
0%
|
35
+41%
|
39
+12%
|
25
-37%
|
30
+21%
|
30
+1%
|
29
-3%
|
26
-12%
|
22
-15%
|
16
-26%
|
14
-12%
|
3
-78%
|
(13)
N/A
|
(9)
+29%
|
(5)
+49%
|
14
N/A
|
41
+192%
|
51
+24%
|
56
+10%
|
66
+17%
|
61
-7%
|
54
-12%
|
37
-31%
|
23
-38%
|
22
-4%
|
28
+24%
|
48
+73%
|
55
+16%
|
66
+20%
|
74
+12%
|
76
+3%
|
78
+3%
|
70
-10%
|
71
+0%
|
72
+1%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(1)
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
0
|
(6)
|
0
|
(7)
|
(7)
|
(7)
|
(8)
|
(7)
|
(5)
|
(3)
|
(2)
|
(0)
|
4
|
2
|
(1)
|
(6)
|
(13)
|
(16)
|
(16)
|
(17)
|
(16)
|
(14)
|
(9)
|
(6)
|
(5)
|
(6)
|
(11)
|
(14)
|
(17)
|
(18)
|
(19)
|
(20)
|
(17)
|
(18)
|
(17)
|
|
| Income from Continuing Operations |
25
|
0
|
2
|
7
|
1
|
3
|
5
|
2
|
13
|
13
|
8
|
8
|
22
|
22
|
29
|
30
|
18
|
20
|
21
|
21
|
19
|
16
|
13
|
13
|
3
|
(9)
|
(7)
|
(6)
|
8
|
28
|
35
|
40
|
49
|
46
|
41
|
28
|
18
|
17
|
22
|
37
|
41
|
50
|
56
|
57
|
58
|
53
|
52
|
54
|
|
| Income to Minority Interest |
(2)
|
(2)
|
(6)
|
(8)
|
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
|
|
| Net Income (Common) |
2
N/A
|
(2)
N/A
|
(4)
-100%
|
(1)
+66%
|
1
N/A
|
5
+732%
|
10
+94%
|
9
-9%
|
13
+34%
|
13
+2%
|
8
-35%
|
8
-1%
|
22
+168%
|
22
+0%
|
29
+32%
|
30
+4%
|
18
-40%
|
20
+8%
|
21
+6%
|
21
+1%
|
19
-8%
|
16
-14%
|
13
-18%
|
13
-6%
|
3
-77%
|
(9)
N/A
|
(7)
+20%
|
(6)
+17%
|
8
N/A
|
28
+247%
|
35
+25%
|
40
+16%
|
49
+21%
|
46
-6%
|
41
-11%
|
28
-30%
|
18
-38%
|
17
-2%
|
22
+25%
|
37
+71%
|
41
+12%
|
50
+20%
|
56
+13%
|
57
+1%
|
58
+3%
|
53
-9%
|
52
-2%
|
54
+3%
|
|
| EPS (Diluted) |
0.52
N/A
|
-0.48
N/A
|
-0.96
-100%
|
-0.33
+66%
|
0.16
N/A
|
1.35
+744%
|
2.51
+86%
|
2.35
-6%
|
3.16
+34%
|
3.19
+1%
|
2.07
-35%
|
2.05
-1%
|
5.27
+157%
|
5
-5%
|
6.61
+32%
|
6.6
0%
|
4.13
-37%
|
4.23
+2%
|
4.46
+5%
|
4.48
+0%
|
4.11
-8%
|
3.58
-13%
|
2.9
-19%
|
2.7
-7%
|
0.62
-77%
|
-1.87
N/A
|
-1.5
+20%
|
-1.24
+17%
|
1.56
N/A
|
3.94
+153%
|
4.54
+15%
|
4.97
+9%
|
6.22
+25%
|
6.01
-3%
|
5.14
-14%
|
3.56
-31%
|
2.26
-37%
|
2.2
-3%
|
2.75
+25%
|
4.7
+71%
|
5.25
+12%
|
6.31
+20%
|
7.12
+13%
|
7.18
+1%
|
7.27
+1%
|
6.8
-6%
|
6.63
-2%
|
6.88
+4%
|
|