Jainco Projects (India) Ltd
BSE:526865
Income Statement
Earnings Waterfall
Jainco Projects (India) Ltd
Income Statement
Jainco Projects (India) Ltd
| Sep-2008 | Dec-2008 | 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 |
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
8
|
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
|
0
|
0
|
0
|
|
| Revenue |
10
N/A
|
45
+363%
|
108
+139%
|
153
+43%
|
188
+23%
|
286
+52%
|
297
+4%
|
322
+9%
|
355
+10%
|
380
+7%
|
391
+3%
|
379
-3%
|
340
-10%
|
310
-9%
|
280
-10%
|
253
-10%
|
188
-26%
|
110
-42%
|
94
-14%
|
132
+40%
|
198
+50%
|
256
+29%
|
218
-15%
|
432
+98%
|
681
+58%
|
647
-5%
|
835
+29%
|
738
-12%
|
526
-29%
|
634
+21%
|
635
+0%
|
596
-6%
|
651
+9%
|
661
+2%
|
522
-21%
|
368
-29%
|
211
-43%
|
28
-87%
|
14
-52%
|
14
+3%
|
13
-10%
|
1
-93%
|
1
+10%
|
1
-40%
|
0
-29%
|
0
N/A
|
1
+84%
|
1
+11%
|
1
-9%
|
1
+15%
|
1
-2%
|
1
+13%
|
1
+27%
|
3
+142%
|
3
+5%
|
3
+1%
|
3
-6%
|
3
+6%
|
3
+1%
|
3
+2%
|
3
-1%
|
2
-33%
|
2
+2%
|
2
-1%
|
3
+49%
|
7
+119%
|
10
+33%
|
10
+5%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(8)
|
(44)
|
(106)
|
(151)
|
(186)
|
(283)
|
(293)
|
(319)
|
(351)
|
(377)
|
(387)
|
(375)
|
(336)
|
(305)
|
(274)
|
(247)
|
(182)
|
(103)
|
(85)
|
(117)
|
(175)
|
(238)
|
(200)
|
(418)
|
(673)
|
(644)
|
(833)
|
(736)
|
(524)
|
(620)
|
(620)
|
(581)
|
(636)
|
(652)
|
(512)
|
(360)
|
(203)
|
(27)
|
(16)
|
(16)
|
(16)
|
(2)
|
(2)
|
(3)
|
(3)
|
(0)
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Gross Profit |
1
N/A
|
1
N/A
|
2
+21%
|
2
+24%
|
3
+19%
|
4
+48%
|
4
-5%
|
3
-3%
|
3
N/A
|
3
-12%
|
4
+27%
|
4
+11%
|
4
+2%
|
6
+28%
|
6
+2%
|
6
+2%
|
6
+4%
|
7
+17%
|
9
+35%
|
15
+57%
|
22
+53%
|
18
-21%
|
19
+4%
|
15
-19%
|
9
-43%
|
3
-65%
|
2
-22%
|
2
-35%
|
2
+13%
|
14
+723%
|
14
+1%
|
15
+3%
|
14
-1%
|
9
-37%
|
11
+16%
|
8
-25%
|
8
-3%
|
1
-92%
|
(2)
N/A
|
(2)
+38%
|
(3)
-104%
|
(1)
+78%
|
(1)
-95%
|
(2)
-68%
|
(3)
-22%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
-20%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
3
N/A
|
0
N/A
|
0
N/A
|
0
+114%
|
3
+593%
|
3
+1%
|
3
+2%
|
3
-1%
|
2
-33%
|
2
+2%
|
2
-1%
|
3
+49%
|
7
+119%
|
10
+33%
|
10
+5%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(5)
|
(9)
|
(15)
|
(15)
|
(16)
|
(15)
|
(11)
|
(11)
|
(12)
|
(11)
|
(11)
|
(11)
|
(12)
|
(11)
|
(10)
|
(8)
|
(9)
|
(9)
|
(9)
|
(5)
|
(4)
|
(3)
|
(2)
|
(3)
|
(3)
|
(2)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
|
| Selling, General & Administrative |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(7)
|
(7)
|
(7)
|
(7)
|
(6)
|
(6)
|
(6)
|
(6)
|
(7)
|
(7)
|
(6)
|
(7)
|
(4)
|
(5)
|
(5)
|
(5)
|
(3)
|
(2)
|
(2)
|
(1)
|
(3)
|
(2)
|
(1)
|
(1)
|
(1)
|
0
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(2)
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
|
| Depreciation & Amortization |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(2)
|
(2)
|
(1)
|
(1)
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Other Operating Expenses |
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
0
|
(1)
|
(1)
|
(1)
|
0
|
(1)
|
(1)
|
(1)
|
0
|
(2)
|
(6)
|
(10)
|
(7)
|
(8)
|
(6)
|
(3)
|
(4)
|
(5)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
0
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
0
|
(3)
|
(3)
|
(2)
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Operating Income |
(0)
N/A
|
(1)
-25%
|
1
N/A
|
1
+80%
|
1
+44%
|
1
-62%
|
0
-40%
|
0
N/A
|
0
-67%
|
1
+1 000%
|
2
+73%
|
2
+21%
|
3
+9%
|
4
+40%
|
3
-3%
|
4
+3%
|
4
+6%
|
4
+19%
|
5
+7%
|
5
+15%
|
8
+46%
|
3
-68%
|
2
-4%
|
0
-88%
|
(3)
N/A
|
(8)
-179%
|
(10)
-18%
|
(10)
-1%
|
(10)
+2%
|
3
N/A
|
3
-4%
|
4
+54%
|
5
+20%
|
1
-85%
|
2
+201%
|
(1)
N/A
|
(1)
-43%
|
(4)
-317%
|
(6)
-51%
|
(4)
+30%
|
(5)
-16%
|
(4)
+24%
|
(4)
+0%
|
(4)
-5%
|
(4)
+5%
|
(1)
+76%
|
(1)
-36%
|
(1)
+19%
|
(1)
-5%
|
(0)
+89%
|
(0)
-53%
|
(0)
+27%
|
(0)
+32%
|
0
N/A
|
0
+156%
|
0
-42%
|
0
-43%
|
1
+2 445%
|
1
-34%
|
1
+12%
|
0
-32%
|
0
-94%
|
(0)
N/A
|
(0)
-629%
|
1
N/A
|
5
+378%
|
8
+46%
|
8
+7%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(0)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(5)
|
(5)
|
(6)
|
(3)
|
(5)
|
(6)
|
(5)
|
(6)
|
(6)
|
(6)
|
(5)
|
(2)
|
(7)
|
(7)
|
(8)
|
(4)
|
(6)
|
(7)
|
(7)
|
(8)
|
(6)
|
(4)
|
(3)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
(7)
|
(8)
|
|
| 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
|
0
|
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 |
1
|
1
|
0
|
0
|
0
|
0
|
1
|
1
|
2
|
0
|
2
|
2
|
2
|
(0)
|
1
|
1
|
1
|
0
|
2
|
2
|
2
|
2
|
3
|
5
|
6
|
16
|
18
|
17
|
17
|
1
|
5
|
4
|
4
|
5
|
6
|
6
|
5
|
12
|
12
|
12
|
11
|
5
|
5
|
6
|
6
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(5)
|
0
|
0
|
|
| Pre-Tax Income |
(0)
N/A
|
(0)
-33%
|
0
N/A
|
0
+100%
|
0
+100%
|
0
-25%
|
0
-33%
|
0
N/A
|
0
-50%
|
1
+1 000%
|
2
+36%
|
2
+20%
|
2
-6%
|
2
-6%
|
1
-13%
|
1
-14%
|
1
+17%
|
1
-21%
|
2
+36%
|
3
+67%
|
4
+60%
|
1
-73%
|
1
-45%
|
(0)
N/A
|
(2)
-375%
|
1
N/A
|
2
+10%
|
2
+6%
|
2
+6%
|
1
-23%
|
1
-6%
|
1
-15%
|
1
N/A
|
2
+39%
|
1
-8%
|
(2)
N/A
|
(3)
-56%
|
0
N/A
|
(0)
N/A
|
3
N/A
|
3
+14%
|
0
-99%
|
0
+224%
|
0
+198%
|
0
+130%
|
0
-93%
|
0
+56%
|
0
-12%
|
0
-5%
|
0
-49%
|
0
+11%
|
0
+10%
|
0
N/A
|
0
+486%
|
0
+2%
|
0
-3%
|
0
+3%
|
0
-21%
|
(0)
N/A
|
(0)
+7%
|
(1)
-108%
|
0
N/A
|
(0)
N/A
|
(0)
-529%
|
0
N/A
|
0
-65%
|
1
+445%
|
1
+14%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(0)
|
(0)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(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
|
(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)
|
|
| Income from Continuing Operations |
(0)
|
(1)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
1
|
1
|
1
|
2
|
4
|
1
|
0
|
(1)
|
(2)
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
(2)
|
(3)
|
0
|
(0)
|
3
|
3
|
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
|
1
|
1
|
|
| Net Income (Common) |
(0)
N/A
|
(1)
-25%
|
0
N/A
|
0
+100%
|
0
+100%
|
(0)
N/A
|
0
N/A
|
0
N/A
|
0
-50%
|
1
+700%
|
1
+38%
|
1
+27%
|
1
-7%
|
1
-38%
|
1
-25%
|
0
-33%
|
1
+50%
|
1
+17%
|
1
+57%
|
2
+91%
|
4
+71%
|
1
-78%
|
0
-63%
|
(1)
N/A
|
(2)
-214%
|
1
N/A
|
1
+19%
|
1
+8%
|
1
+8%
|
1
-32%
|
1
-16%
|
1
-25%
|
1
N/A
|
1
+83%
|
1
-18%
|
(2)
N/A
|
(3)
-43%
|
0
N/A
|
(0)
N/A
|
3
N/A
|
3
+14%
|
0
-100%
|
0
+1 900%
|
0
+273%
|
0
+143%
|
0
-95%
|
0
+83%
|
0
-15%
|
0
-7%
|
0
-54%
|
0
+17%
|
0
+14%
|
0
N/A
|
0
+581%
|
0
+2%
|
0
-4%
|
0
+4%
|
0
-35%
|
(0)
N/A
|
(0)
+7%
|
(1)
-96%
|
0
N/A
|
(0)
N/A
|
(0)
-243%
|
0
N/A
|
0
-72%
|
1
+592%
|
1
+15%
|
|
| EPS (Diluted) |
-0.09
N/A
|
-0.12
-33%
|
0.04
N/A
|
0.05
+25%
|
0.11
+120%
|
-0.06
N/A
|
0.05
N/A
|
0.06
+20%
|
0.02
-67%
|
0.2
+900%
|
0.29
+45%
|
0.36
+24%
|
0.34
-6%
|
0.21
-38%
|
0.16
-24%
|
0.11
-31%
|
0.14
+27%
|
0.13
-7%
|
0.1
-23%
|
0.2
+100%
|
0.36
+80%
|
0.08
-78%
|
0.03
-63%
|
-0.07
N/A
|
-0.22
-214%
|
0.1
N/A
|
0.12
+20%
|
0.13
+8%
|
0.14
+8%
|
0.1
-29%
|
0.08
-20%
|
0.06
-25%
|
0.06
N/A
|
0.11
+83%
|
0.09
-18%
|
-0.21
N/A
|
-0.3
-43%
|
0.01
N/A
|
-0.01
N/A
|
0.18
N/A
|
0.31
+72%
|
0
N/A
|
0.02
N/A
|
0.03
+50%
|
0.05
+67%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0.01
N/A
|
0.01
N/A
|
0.01
N/A
|
0.01
N/A
|
0.01
N/A
|
-0.03
N/A
|
-0.03
N/A
|
-0.06
-100%
|
0
N/A
|
-0.01
N/A
|
-0.02
-100%
|
0.02
N/A
|
0.01
-50%
|
0.07
+600%
|
0.05
-29%
|
|