Hemang Resources Ltd
BSE:531178
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
H
|
Hemang Resources Ltd
BSE:531178
|
IN |
Income Statement
Earnings Waterfall
Hemang Resources Ltd
Income Statement
Hemang Resources Ltd
| 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 |
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
658
N/A
|
1 346
+105%
|
2 214
+64%
|
2 201
-1%
|
2 051
-7%
|
1 607
-22%
|
794
-51%
|
683
-14%
|
371
-46%
|
130
-65%
|
86
-34%
|
82
-4%
|
88
+8%
|
97
+11%
|
88
-10%
|
88
N/A
|
|
| Gross Profit | |||||||||||||||||
| Cost of Revenue |
(446)
|
(1 082)
|
(1 916)
|
(1 962)
|
(1 941)
|
(1 662)
|
(902)
|
(810)
|
(477)
|
(124)
|
(59)
|
(47)
|
(55)
|
(63)
|
(54)
|
(54)
|
|
| Gross Profit |
212
N/A
|
265
+25%
|
298
+13%
|
239
-20%
|
110
-54%
|
(55)
N/A
|
(109)
-98%
|
(127)
-17%
|
(106)
+17%
|
6
N/A
|
27
+341%
|
35
+31%
|
33
-4%
|
34
+3%
|
34
0%
|
34
N/A
|
|
| Operating Income | |||||||||||||||||
| Operating Expenses |
72
|
(57)
|
49
|
51
|
2
|
(11)
|
(14)
|
(14)
|
72
|
(45)
|
(43)
|
(43)
|
(25)
|
(36)
|
(35)
|
(35)
|
|
| Selling, General & Administrative |
(4)
|
(4)
|
(4)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
|
| Depreciation & Amortization |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
|
| Other Operating Expenses |
77
|
(53)
|
52
|
54
|
6
|
(7)
|
(10)
|
(10)
|
77
|
(40)
|
(39)
|
(38)
|
(21)
|
(32)
|
(31)
|
(31)
|
|
| Operating Income |
284
N/A
|
208
-27%
|
347
+67%
|
290
-16%
|
112
-62%
|
(66)
N/A
|
(123)
-85%
|
(142)
-16%
|
(34)
+76%
|
(39)
-15%
|
(17)
+57%
|
(8)
+51%
|
9
N/A
|
(1)
N/A
|
(1)
+64%
|
(1)
-3%
|
|
| Pre-Tax Income | |||||||||||||||||
| Interest Income Expense |
(2)
|
(1)
|
(2)
|
(2)
|
(1)
|
(2)
|
(2)
|
(1)
|
1
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
|
| Total Other Income |
(0)
|
128
|
18
|
18
|
(1)
|
12
|
30
|
30
|
(0)
|
121
|
103
|
107
|
0
|
17
|
17
|
13
|
|
| Pre-Tax Income |
282
N/A
|
335
+19%
|
363
+8%
|
306
-16%
|
110
-64%
|
(56)
N/A
|
(95)
-69%
|
(113)
-20%
|
(33)
+71%
|
82
N/A
|
86
+5%
|
100
+16%
|
9
-91%
|
16
+86%
|
17
+6%
|
12
-28%
|
|
| Net Income | |||||||||||||||||
| Tax Provision |
(87)
|
(87)
|
(87)
|
(87)
|
(36)
|
(36)
|
(36)
|
(36)
|
22
|
22
|
22
|
22
|
(3)
|
(3)
|
(3)
|
(3)
|
|
| Income from Continuing Operations |
195
|
248
|
276
|
219
|
74
|
(92)
|
(130)
|
(149)
|
(11)
|
104
|
108
|
121
|
5
|
13
|
14
|
9
|
|
| Net Income (Common) |
195
N/A
|
248
+27%
|
276
+11%
|
219
-21%
|
74
-66%
|
(92)
N/A
|
(130)
-42%
|
(149)
-14%
|
(11)
+93%
|
104
N/A
|
108
+4%
|
121
+12%
|
5
-96%
|
13
+137%
|
14
+8%
|
9
-34%
|
|
| EPS (Diluted) |
14.79
N/A
|
18.82
+27%
|
20.88
+11%
|
16.5
-21%
|
5.59
-66%
|
-6.96
N/A
|
-9.81
-41%
|
-11.22
-14%
|
-0.82
+93%
|
7.73
N/A
|
8.15
+5%
|
9.27
+14%
|
0.41
-96%
|
0.97
+137%
|
1.07
+10%
|
0.68
-36%
|
|