Rishi Laser Ltd
BSE:526861
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
R
|
Rishi Laser Ltd
BSE:526861
|
IN |
|
Laiqon AG
XETRA:LQAG
|
DE |
|
A
|
AC SA
WSE:ACG
|
PL |
|
H
|
HiteJinro Holdings Co Ltd
KRX:000140
|
KR |
|
Accordant Group Ltd
NZX:AGL
|
NZ |
|
H
|
Hipay Group SA
LSE:0RA7
|
FR |
Income Statement
Earnings Waterfall
Rishi Laser Ltd
Income Statement
Rishi Laser 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 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
105
|
0
|
0
|
0
|
102
|
0
|
0
|
0
|
91
|
0
|
0
|
0
|
106
|
0
|
0
|
0
|
99
|
0
|
0
|
0
|
76
|
0
|
0
|
0
|
92
|
0
|
0
|
0
|
73
|
0
|
0
|
0
|
44
|
0
|
0
|
0
|
40
|
0
|
0
|
0
|
36
|
0
|
0
|
0
|
29
|
0
|
0
|
0
|
24
|
0
|
0
|
0
|
35
|
0
|
0
|
0
|
31
|
0
|
0
|
0
|
21
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
1 144
N/A
|
1 068
-7%
|
1 071
+0%
|
1 134
+6%
|
1 278
+13%
|
1 473
+15%
|
1 597
+8%
|
1 692
+6%
|
1 781
+5%
|
1 856
+4%
|
1 878
+1%
|
1 876
0%
|
1 845
-2%
|
1 745
-5%
|
1 698
-3%
|
1 672
-2%
|
1 652
-1%
|
1 597
-3%
|
1 474
-8%
|
1 357
-8%
|
1 219
-10%
|
1 143
-6%
|
1 109
-3%
|
1 078
-3%
|
1 008
-6%
|
964
-4%
|
958
-1%
|
957
0%
|
1 043
+9%
|
1 073
+3%
|
1 053
-2%
|
1 083
+3%
|
1 054
-3%
|
1 068
+1%
|
1 134
+6%
|
1 179
+4%
|
1 230
+4%
|
1 277
+4%
|
1 351
+6%
|
1 385
+3%
|
1 411
+2%
|
1 347
-5%
|
1 222
-9%
|
1 074
-12%
|
920
-14%
|
727
-21%
|
658
-10%
|
675
+3%
|
746
+11%
|
845
+13%
|
987
+17%
|
1 116
+13%
|
1 173
+5%
|
1 299
+11%
|
1 332
+3%
|
1 344
+1%
|
1 341
0%
|
1 425
+6%
|
1 440
+1%
|
1 393
-3%
|
1 401
+1%
|
1 384
-1%
|
1 420
+3%
|
1 475
+4%
|
1 507
+2%
|
1 547
+3%
|
1 586
+2%
|
1 580
0%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(794)
|
(627)
|
(624)
|
(648)
|
(871)
|
(972)
|
(1 018)
|
(1 081)
|
(1 247)
|
(1 107)
|
(1 149)
|
(1 154)
|
(1 254)
|
(1 058)
|
(1 029)
|
(1 008)
|
(1 129)
|
(954)
|
(870)
|
(802)
|
(824)
|
(684)
|
(664)
|
(644)
|
(594)
|
(558)
|
(547)
|
(542)
|
(581)
|
(601)
|
(593)
|
(617)
|
(615)
|
(621)
|
(653)
|
(673)
|
(694)
|
(717)
|
(756)
|
(770)
|
(783)
|
(748)
|
(681)
|
(582)
|
(491)
|
(380)
|
(343)
|
(369)
|
(416)
|
(475)
|
(566)
|
(657)
|
(703)
|
(790)
|
(810)
|
(799)
|
(786)
|
(819)
|
(811)
|
(777)
|
(777)
|
(754)
|
(772)
|
(796)
|
(804)
|
(826)
|
(832)
|
(820)
|
|
| Gross Profit |
350
N/A
|
440
+26%
|
447
+2%
|
486
+9%
|
407
-16%
|
501
+23%
|
580
+16%
|
612
+6%
|
533
-13%
|
749
+41%
|
729
-3%
|
722
-1%
|
591
-18%
|
688
+16%
|
669
-3%
|
664
-1%
|
523
-21%
|
643
+23%
|
605
-6%
|
555
-8%
|
396
-29%
|
459
+16%
|
445
-3%
|
435
-2%
|
415
-5%
|
406
-2%
|
411
+1%
|
415
+1%
|
462
+11%
|
473
+2%
|
460
-3%
|
466
+1%
|
439
-6%
|
447
+2%
|
482
+8%
|
506
+5%
|
537
+6%
|
559
+4%
|
595
+6%
|
615
+3%
|
628
+2%
|
599
-5%
|
541
-10%
|
492
-9%
|
429
-13%
|
347
-19%
|
314
-9%
|
306
-3%
|
330
+8%
|
370
+12%
|
421
+14%
|
459
+9%
|
471
+3%
|
509
+8%
|
523
+3%
|
544
+4%
|
555
+2%
|
606
+9%
|
629
+4%
|
615
-2%
|
624
+1%
|
630
+1%
|
647
+3%
|
679
+5%
|
703
+4%
|
722
+3%
|
753
+4%
|
761
+1%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(272)
|
(376)
|
(390)
|
(410)
|
(300)
|
(366)
|
(417)
|
(446)
|
(367)
|
(577)
|
(579)
|
(595)
|
(480)
|
(617)
|
(625)
|
(634)
|
(492)
|
(611)
|
(589)
|
(571)
|
(464)
|
(553)
|
(542)
|
(522)
|
(497)
|
(484)
|
(473)
|
(476)
|
(476)
|
(459)
|
(442)
|
(424)
|
(426)
|
(424)
|
(451)
|
(480)
|
(526)
|
(541)
|
(573)
|
(587)
|
(597)
|
(590)
|
(556)
|
(530)
|
(495)
|
(421)
|
(381)
|
(359)
|
(350)
|
(378)
|
(414)
|
(435)
|
(449)
|
(475)
|
(481)
|
(488)
|
(495)
|
(521)
|
(536)
|
(527)
|
(531)
|
(541)
|
(555)
|
(579)
|
(602)
|
(614)
|
(639)
|
(661)
|
|
| Selling, General & Administrative |
(205)
|
(142)
|
(147)
|
(154)
|
(234)
|
(181)
|
(191)
|
(193)
|
(275)
|
(205)
|
(211)
|
(218)
|
(239)
|
(224)
|
(229)
|
(236)
|
(250)
|
(232)
|
(230)
|
(223)
|
(241)
|
(221)
|
(213)
|
(206)
|
(190)
|
(184)
|
(184)
|
(184)
|
(190)
|
(187)
|
(180)
|
(178)
|
(178)
|
(186)
|
(197)
|
(208)
|
(215)
|
(221)
|
(231)
|
(232)
|
(242)
|
(245)
|
(235)
|
(233)
|
(213)
|
(177)
|
(155)
|
(140)
|
(133)
|
(144)
|
(157)
|
(166)
|
(174)
|
(186)
|
(192)
|
(194)
|
(200)
|
(212)
|
(220)
|
(225)
|
(230)
|
(237)
|
(248)
|
(259)
|
(267)
|
(272)
|
(284)
|
(299)
|
|
| Depreciation & Amortization |
(68)
|
(67)
|
(66)
|
(65)
|
(67)
|
(73)
|
(79)
|
(86)
|
(93)
|
(93)
|
(94)
|
(96)
|
(97)
|
(98)
|
(100)
|
(103)
|
(105)
|
(106)
|
(106)
|
(106)
|
(105)
|
(104)
|
(104)
|
(103)
|
(102)
|
(102)
|
(87)
|
(73)
|
(61)
|
(47)
|
(45)
|
(43)
|
(40)
|
(39)
|
(39)
|
(39)
|
(40)
|
(40)
|
(39)
|
(38)
|
(37)
|
(39)
|
(40)
|
(40)
|
(41)
|
(40)
|
(39)
|
(39)
|
(37)
|
(35)
|
(32)
|
(31)
|
(30)
|
(30)
|
(30)
|
(29)
|
(28)
|
(27)
|
(27)
|
(26)
|
(25)
|
(25)
|
(25)
|
(25)
|
(29)
|
(30)
|
(31)
|
(40)
|
|
| Other Operating Expenses |
0
|
(167)
|
(177)
|
(192)
|
0
|
(112)
|
(148)
|
(168)
|
0
|
(279)
|
(274)
|
(282)
|
(144)
|
(294)
|
(296)
|
(296)
|
(137)
|
(274)
|
(253)
|
(242)
|
(118)
|
(228)
|
(226)
|
(213)
|
(205)
|
(198)
|
(202)
|
(219)
|
(225)
|
(225)
|
(217)
|
(203)
|
(208)
|
(199)
|
(215)
|
(233)
|
(271)
|
(280)
|
(303)
|
(317)
|
(317)
|
(305)
|
(281)
|
(257)
|
(241)
|
(204)
|
(186)
|
(180)
|
(180)
|
(199)
|
(225)
|
(238)
|
(245)
|
(259)
|
(260)
|
(265)
|
(267)
|
(281)
|
(289)
|
(276)
|
(275)
|
(279)
|
(282)
|
(295)
|
(306)
|
(312)
|
(325)
|
(322)
|
|
| Operating Income |
78
N/A
|
64
-18%
|
58
-10%
|
76
+31%
|
107
+41%
|
136
+27%
|
162
+20%
|
165
+2%
|
166
+1%
|
172
+4%
|
151
-12%
|
127
-16%
|
111
-12%
|
71
-36%
|
44
-38%
|
29
-33%
|
32
+9%
|
32
N/A
|
16
-49%
|
(16)
N/A
|
(68)
-338%
|
(94)
-38%
|
(97)
-4%
|
(87)
+10%
|
(83)
+5%
|
(78)
+6%
|
(62)
+20%
|
(61)
+2%
|
(14)
+77%
|
13
N/A
|
18
+36%
|
42
+130%
|
13
-69%
|
24
+85%
|
31
+29%
|
26
-16%
|
10
-60%
|
19
+82%
|
21
+15%
|
28
+29%
|
31
+12%
|
9
-71%
|
(15)
N/A
|
(38)
-156%
|
(66)
-73%
|
(73)
-11%
|
(66)
+9%
|
(53)
+20%
|
(20)
+62%
|
(8)
+62%
|
7
N/A
|
24
+268%
|
21
-13%
|
34
+61%
|
41
+21%
|
56
+37%
|
60
+6%
|
86
+44%
|
94
+9%
|
88
-6%
|
93
+6%
|
89
-5%
|
93
+4%
|
100
+8%
|
101
+1%
|
108
+7%
|
114
+6%
|
100
-12%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(102)
|
(109)
|
(109)
|
(104)
|
(101)
|
(100)
|
(101)
|
(99)
|
(96)
|
(102)
|
(104)
|
(111)
|
(103)
|
(120)
|
(120)
|
(114)
|
(96)
|
(102)
|
(94)
|
(88)
|
(76)
|
(83)
|
(87)
|
(90)
|
(92)
|
(95)
|
(96)
|
(89)
|
(73)
|
(59)
|
(38)
|
(29)
|
(44)
|
(45)
|
(46)
|
(44)
|
(40)
|
(52)
|
(56)
|
(61)
|
(36)
|
(38)
|
(37)
|
(32)
|
(29)
|
(27)
|
(21)
|
(23)
|
(24)
|
(24)
|
(32)
|
(33)
|
(34)
|
(36)
|
(36)
|
(35)
|
(29)
|
(30)
|
(28)
|
(25)
|
(21)
|
(23)
|
(22)
|
(24)
|
(19)
|
(26)
|
(28)
|
(33)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
2
|
0
|
0
|
(0)
|
(2)
|
0
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
0
|
0
|
0
|
1
|
4
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
19
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
7
|
0
|
0
|
0
|
55
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
50
|
50
|
50
|
50
|
0
|
(0)
|
0
|
11
|
11
|
11
|
11
|
(1)
|
0
|
0
|
0
|
1
|
(5)
|
0
|
(5)
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
|
| Total Other Income |
6
|
0
|
2
|
4
|
4
|
5
|
5
|
4
|
1
|
3
|
10
|
12
|
(8)
|
14
|
7
|
6
|
(8)
|
59
|
59
|
58
|
(5)
|
(2)
|
1
|
4
|
(1)
|
9
|
7
|
(1)
|
1
|
0
|
(1)
|
5
|
24
|
28
|
29
|
29
|
22
|
34
|
40
|
45
|
23
|
27
|
28
|
24
|
20
|
18
|
9
|
11
|
12
|
11
|
15
|
13
|
17
|
21
|
21
|
21
|
14
|
17
|
12
|
15
|
6
|
7
|
6
|
6
|
0
|
10
|
10
|
12
|
|
| Pre-Tax Income |
(18)
N/A
|
(45)
-146%
|
(49)
-10%
|
(23)
+53%
|
10
N/A
|
43
+340%
|
66
+55%
|
68
+3%
|
72
+5%
|
75
+4%
|
59
-22%
|
29
-50%
|
7
-76%
|
(35)
N/A
|
(69)
-98%
|
(78)
-13%
|
(18)
+77%
|
(11)
+37%
|
(19)
-67%
|
(46)
-150%
|
(150)
-223%
|
(179)
-20%
|
(184)
-3%
|
(173)
+6%
|
(167)
+3%
|
(164)
+2%
|
(152)
+7%
|
(151)
+1%
|
(85)
+44%
|
(46)
+46%
|
(21)
+54%
|
18
N/A
|
10
-44%
|
6
-37%
|
14
+119%
|
10
-27%
|
(8)
N/A
|
1
N/A
|
5
+545%
|
12
+122%
|
18
+58%
|
48
+163%
|
25
-47%
|
4
-85%
|
(25)
N/A
|
(84)
-230%
|
(79)
+6%
|
(66)
+16%
|
(21)
+69%
|
(9)
+54%
|
1
N/A
|
15
+1 209%
|
4
-73%
|
18
+349%
|
30
+63%
|
42
+40%
|
46
+10%
|
68
+48%
|
78
+14%
|
73
-6%
|
80
+9%
|
73
-8%
|
77
+4%
|
82
+7%
|
83
+1%
|
92
+11%
|
96
+5%
|
76
-21%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
3
|
12
|
7
|
4
|
(8)
|
(18)
|
(17)
|
(17)
|
(17)
|
(18)
|
(19)
|
(12)
|
(3)
|
6
|
7
|
4
|
6
|
7
|
7
|
8
|
8
|
8
|
9
|
9
|
12
|
12
|
8
|
5
|
1
|
(2)
|
(1)
|
0
|
(1)
|
(1)
|
(1)
|
(3)
|
7
|
6
|
20
|
22
|
17
|
17
|
1
|
12
|
3
|
2
|
4
|
(8)
|
(2)
|
(0)
|
0
|
1
|
(1)
|
2
|
0
|
(2)
|
3
|
(2)
|
(0)
|
(2)
|
8
|
9
|
7
|
4
|
(0)
|
(8)
|
(12)
|
(4)
|
|
| Income from Continuing Operations |
(16)
|
(33)
|
(42)
|
(19)
|
2
|
25
|
49
|
52
|
55
|
57
|
40
|
17
|
4
|
(30)
|
(62)
|
(74)
|
(12)
|
(5)
|
(11)
|
(38)
|
(142)
|
(171)
|
(175)
|
(164)
|
(156)
|
(152)
|
(144)
|
(146)
|
(83)
|
(47)
|
(22)
|
18
|
9
|
5
|
13
|
7
|
(1)
|
7
|
25
|
34
|
35
|
65
|
27
|
15
|
(23)
|
(82)
|
(75)
|
(74)
|
(22)
|
(10)
|
1
|
16
|
3
|
20
|
30
|
40
|
49
|
66
|
77
|
71
|
87
|
82
|
83
|
85
|
83
|
84
|
84
|
71
|
|
| Income to Minority Interest |
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(2)
|
(2)
|
(2)
|
(1)
|
0
|
1
|
3
|
3
|
3
|
4
|
5
|
6
|
6
|
6
|
6
|
6
|
7
|
7
|
5
|
4
|
0
|
(1)
|
(1)
|
(3)
|
(0)
|
(0)
|
(2)
|
1
|
(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
|
0
|
0
|
0
|
0
|
|
| Net Income (Common) |
(16)
N/A
|
(33)
-109%
|
(43)
-28%
|
(20)
+54%
|
2
N/A
|
25
+1 110%
|
49
+94%
|
52
+6%
|
55
+6%
|
54
-2%
|
37
-31%
|
16
-57%
|
4
-74%
|
(29)
N/A
|
(59)
-105%
|
(71)
-21%
|
(9)
+88%
|
(1)
+94%
|
(6)
-1 160%
|
(32)
-408%
|
(136)
-326%
|
(165)
-21%
|
(169)
-3%
|
(158)
+7%
|
(149)
+6%
|
(145)
+2%
|
(139)
+4%
|
(47)
+66%
|
(81)
-72%
|
(46)
+43%
|
(20)
+56%
|
(78)
-284%
|
9
N/A
|
5
-44%
|
11
+114%
|
8
-28%
|
(1)
N/A
|
7
N/A
|
26
+271%
|
33
+28%
|
35
+6%
|
65
+86%
|
26
-59%
|
15
-42%
|
(23)
N/A
|
(83)
-256%
|
(76)
+9%
|
(75)
+1%
|
(22)
+71%
|
(10)
+57%
|
1
N/A
|
16
+1 181%
|
3
-80%
|
20
+534%
|
30
+48%
|
40
+32%
|
49
+23%
|
66
+34%
|
77
+18%
|
71
-8%
|
87
+23%
|
82
-6%
|
83
+2%
|
85
+2%
|
83
-3%
|
84
+2%
|
84
+1%
|
71
-16%
|
|
| EPS (Diluted) |
-2
N/A
|
-4.2
-110%
|
-0.56
+87%
|
-2.44
-336%
|
0.25
N/A
|
2.98
+1 092%
|
5.4
+81%
|
6.52
+21%
|
6.36
-2%
|
6.22
-2%
|
4.14
-33%
|
1.77
-57%
|
0.49
-72%
|
-3.2
N/A
|
-6.56
-105%
|
-7.93
-21%
|
-0.98
+88%
|
-0.05
+95%
|
-0.68
-1 260%
|
-3.47
-410%
|
-14.81
-327%
|
-17.95
-21%
|
-18.41
-3%
|
-17.14
+7%
|
-16.17
+6%
|
-15.78
+2%
|
-15.11
+4%
|
-5.13
+66%
|
-8.85
-73%
|
-5.05
+43%
|
-2.2
+56%
|
-8.42
-283%
|
1
N/A
|
0.56
-44%
|
1.19
+112%
|
0.86
-28%
|
-0.13
N/A
|
0.75
N/A
|
2.78
+271%
|
3.57
+28%
|
3.8
+6%
|
7.08
+86%
|
2.88
-59%
|
1.66
-42%
|
-2.53
N/A
|
-9.01
-256%
|
-8.19
+9%
|
-8.18
+0%
|
-2.4
+71%
|
-1.04
+57%
|
0.14
N/A
|
1.78
+1 171%
|
0.35
-80%
|
2.23
+537%
|
3.29
+48%
|
4.35
+32%
|
5.34
+23%
|
7.13
+34%
|
8.4
+18%
|
7.71
-8%
|
9.49
+23%
|
8.93
-6%
|
9.07
+2%
|
9.3
+3%
|
8.98
-3%
|
9.13
+2%
|
9.18
+1%
|
63.82
+595%
|
|