Goyal Associates Ltd
BSE:530663
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
G
|
Goyal Associates Ltd
BSE:530663
|
IN |
|
House of Rose Co Ltd
TSE:7506
|
JP |
|
S
|
Shenzhen China Micro Semicon Co Ltd
SSE:688380
|
CN |
|
PVA TePla AG
XETRA:TPE
|
DE |
|
C
|
Capitec Bank Holdings Ltd
JSE:CPI
|
ZA |
|
Bharat Forge Ltd
NSE:BHARATFORG
|
IN |
Income Statement
Earnings Waterfall
Goyal Associates Ltd
Income Statement
Goyal Associates Ltd
| 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 |
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
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
4
N/A
|
3
-35%
|
3
-11%
|
2
-16%
|
2
-19%
|
2
-4%
|
2
+22%
|
2
+9%
|
1
-37%
|
1
-5%
|
3
+113%
|
3
-9%
|
6
+135%
|
28
+362%
|
34
+21%
|
36
+7%
|
66
+82%
|
46
-31%
|
39
-15%
|
40
+2%
|
36
-9%
|
36
+0%
|
40
+10%
|
38
-5%
|
12
-69%
|
21
+80%
|
17
-21%
|
17
+4%
|
15
-12%
|
11
-26%
|
19
+64%
|
26
+38%
|
34
+33%
|
38
+12%
|
40
+4%
|
40
+1%
|
38
-7%
|
36
-5%
|
31
-14%
|
31
-1%
|
26
-14%
|
21
-20%
|
20
-7%
|
13
-31%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(3)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
1
|
(1)
|
(1)
|
(1)
|
(5)
|
(2)
|
(6)
|
(29)
|
(36)
|
(39)
|
(71)
|
(50)
|
(42)
|
(42)
|
(33)
|
(33)
|
(37)
|
(33)
|
(6)
|
(7)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
0
|
(2)
|
(2)
|
(3)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
|
| Gross Profit |
2
N/A
|
1
-49%
|
1
-35%
|
1
+58%
|
1
+20%
|
1
-29%
|
3
+366%
|
1
-62%
|
1
-53%
|
1
+24%
|
(2)
N/A
|
0
N/A
|
0
-75%
|
(1)
N/A
|
(2)
-260%
|
(3)
-14%
|
(5)
-70%
|
(4)
+16%
|
(3)
+35%
|
(3)
-1%
|
3
N/A
|
3
+0%
|
3
-2%
|
5
+41%
|
6
+23%
|
14
+138%
|
14
-1%
|
14
+3%
|
13
-12%
|
9
-30%
|
16
+84%
|
24
+45%
|
0
N/A
|
36
N/A
|
38
+5%
|
37
0%
|
37
-2%
|
35
-4%
|
30
-14%
|
30
0%
|
24
-20%
|
19
-21%
|
18
-6%
|
12
-33%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(4)
|
(3)
|
(2)
|
(2)
|
1
|
0
|
(5)
|
(11)
|
(17)
|
(20)
|
(17)
|
(14)
|
(13)
|
(16)
|
(26)
|
(29)
|
(30)
|
(30)
|
(27)
|
(27)
|
(23)
|
(22)
|
(17)
|
(13)
|
(13)
|
(10)
|
|
| Selling, General & Administrative |
(0)
|
(0)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(3)
|
(8)
|
(9)
|
(9)
|
(8)
|
(4)
|
(5)
|
(8)
|
(11)
|
(14)
|
(16)
|
(16)
|
(17)
|
(16)
|
(14)
|
(12)
|
(9)
|
(7)
|
(7)
|
(7)
|
|
| Depreciation & Amortization |
(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)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Other Operating Expenses |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(2)
|
(1)
|
(4)
|
(3)
|
(1)
|
(1)
|
1
|
1
|
(2)
|
(3)
|
(6)
|
(9)
|
(8)
|
(8)
|
(7)
|
(7)
|
(13)
|
(12)
|
(12)
|
(12)
|
(10)
|
(9)
|
(7)
|
(8)
|
(6)
|
(5)
|
(5)
|
(1)
|
|
| Operating Income |
(0)
N/A
|
(1)
-196%
|
(1)
-27%
|
(1)
+37%
|
(1)
+10%
|
(1)
+2%
|
2
N/A
|
(0)
N/A
|
(0)
-37%
|
(1)
-80%
|
(3)
-359%
|
(1)
+77%
|
(1)
-4%
|
(1)
-126%
|
(3)
-120%
|
(4)
-36%
|
(6)
-48%
|
(5)
+13%
|
(7)
-18%
|
(6)
+11%
|
2
N/A
|
2
-1%
|
4
+116%
|
5
+26%
|
1
-90%
|
3
+411%
|
(3)
N/A
|
(6)
-93%
|
(4)
+19%
|
(5)
-7%
|
3
N/A
|
7
+148%
|
8
+14%
|
7
-9%
|
7
0%
|
7
-3%
|
9
+30%
|
8
-10%
|
7
-11%
|
8
+14%
|
7
-12%
|
6
-23%
|
5
-11%
|
2
-51%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
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
|
(1)
|
0
|
0
|
0
|
(1)
|
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
|
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
|
1
|
1
|
0
|
0
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
(6)
|
(4)
|
0
|
1
|
3
|
2
|
0
|
0
|
0
|
(1)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
(0)
N/A
|
(1)
-276%
|
(1)
-31%
|
(1)
+41%
|
(1)
-3%
|
(1)
+2%
|
2
N/A
|
(0)
N/A
|
(0)
-41%
|
(1)
-81%
|
(3)
-342%
|
(1)
+80%
|
(1)
-24%
|
(5)
-726%
|
(9)
-72%
|
(8)
+8%
|
(6)
+24%
|
(4)
+33%
|
(3)
+19%
|
(4)
-6%
|
2
N/A
|
2
+10%
|
5
+111%
|
5
+4%
|
1
-89%
|
2
+367%
|
(3)
N/A
|
(6)
-86%
|
(4)
+22%
|
(5)
-6%
|
3
N/A
|
7
+147%
|
7
-1%
|
7
+4%
|
7
0%
|
7
-3%
|
8
+19%
|
8
-1%
|
7
-11%
|
9
+14%
|
9
+1%
|
7
-20%
|
6
-9%
|
4
-41%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
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
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Income from Continuing Operations |
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
2
|
(0)
|
(0)
|
(1)
|
(3)
|
(1)
|
(1)
|
(5)
|
(9)
|
(8)
|
(6)
|
(4)
|
(4)
|
(4)
|
2
|
2
|
4
|
4
|
0
|
2
|
(3)
|
(6)
|
(4)
|
(5)
|
3
|
7
|
6
|
6
|
6
|
5
|
6
|
7
|
6
|
7
|
7
|
6
|
5
|
2
|
|
| Net Income (Common) |
(0)
N/A
|
(1)
-416%
|
(1)
-34%
|
(1)
+44%
|
(1)
-16%
|
(1)
+2%
|
2
N/A
|
(0)
N/A
|
(0)
-41%
|
(1)
-81%
|
(3)
-342%
|
(1)
+80%
|
(1)
-24%
|
(5)
-726%
|
(9)
-72%
|
(8)
+8%
|
(6)
+24%
|
(4)
+33%
|
(4)
+16%
|
(4)
-6%
|
2
N/A
|
2
+12%
|
4
+135%
|
4
+0%
|
0
-92%
|
2
+575%
|
(3)
N/A
|
(6)
-77%
|
(4)
+21%
|
(5)
-6%
|
3
N/A
|
7
+147%
|
6
-18%
|
6
-3%
|
6
0%
|
5
-13%
|
6
+30%
|
7
+7%
|
6
-13%
|
7
+27%
|
7
-1%
|
6
-23%
|
5
-11%
|
2
-52%
|
|
| EPS (Diluted) |
0
N/A
|
-0.02
N/A
|
-0.02
N/A
|
-0.01
+50%
|
-0.03
-200%
|
-0.02
+33%
|
0.03
N/A
|
-0.01
N/A
|
-0.01
N/A
|
-0.01
N/A
|
-0.05
-400%
|
-0.01
+80%
|
-0.01
N/A
|
-0.12
-1 100%
|
-0.2
-67%
|
-0.18
+10%
|
-0.13
+28%
|
-0.09
+31%
|
-0.07
+22%
|
-0.08
-14%
|
0.04
N/A
|
0.04
N/A
|
0.09
+125%
|
0.09
N/A
|
0.01
-89%
|
0.05
+400%
|
-0.07
N/A
|
-0.12
-71%
|
-0.1
+17%
|
-0.1
N/A
|
0.06
N/A
|
0.14
+133%
|
0.12
-14%
|
0.15
+25%
|
0.12
-20%
|
0.11
-8%
|
0.13
+18%
|
0.14
+8%
|
0.12
-14%
|
0.16
+33%
|
0.14
-12%
|
0.09
-36%
|
0.11
+22%
|
0.05
-55%
|
|