Rishabh Digha Steel and Allied Products Ltd
BSE:531539
Income Statement
Earnings Waterfall
Rishabh Digha Steel and Allied Products Ltd
Income Statement
Rishabh Digha Steel and Allied Products Ltd
| Mar-2008 | Jun-2008 | Sep-2008 | Dec-2008 | 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 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
|
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
|
|
| Revenue |
54
N/A
|
60
+12%
|
63
+5%
|
59
-7%
|
48
-19%
|
39
-19%
|
30
-22%
|
28
-9%
|
31
+14%
|
46
+47%
|
54
+17%
|
60
+12%
|
59
-2%
|
57
-3%
|
57
-1%
|
53
-7%
|
46
-13%
|
39
-16%
|
31
-21%
|
25
-17%
|
20
-21%
|
16
-20%
|
14
-16%
|
11
-17%
|
11
-5%
|
11
N/A
|
11
-1%
|
11
+6%
|
11
+1%
|
11
-6%
|
14
+30%
|
15
+7%
|
17
+12%
|
19
+16%
|
18
-8%
|
18
+4%
|
19
+5%
|
24
+24%
|
28
+18%
|
33
+17%
|
38
+16%
|
39
+1%
|
39
+2%
|
40
+1%
|
39
-1%
|
68
+71%
|
64
-5%
|
60
-6%
|
25
-58%
|
19
-26%
|
15
-18%
|
9
-42%
|
4
-55%
|
3
-34%
|
0
-100%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
+0%
|
0
-100%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
11
N/A
|
11
N/A
|
14
+29%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(9)
|
(8)
|
(8)
|
(6)
|
(5)
|
(2)
|
(2)
|
(2)
|
(5)
|
(6)
|
(6)
|
(6)
|
(8)
|
(5)
|
(5)
|
(5)
|
(6)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
0
|
0
|
0
|
(2)
|
(2)
|
(2)
|
(2)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
0
|
0
|
0
|
(5)
|
0
|
0
|
(5)
|
(5)
|
0
|
0
|
0
|
(5)
|
(5)
|
(5)
|
(5)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
(1)
|
(10)
|
(10)
|
(13)
|
|
| Gross Profit |
45
N/A
|
52
+16%
|
56
+6%
|
54
-3%
|
43
-20%
|
37
-13%
|
29
-23%
|
26
-10%
|
26
+2%
|
40
+53%
|
48
+18%
|
54
+14%
|
51
-6%
|
52
+1%
|
52
0%
|
49
-6%
|
40
-17%
|
35
-12%
|
28
-21%
|
23
-19%
|
18
-22%
|
14
-23%
|
11
-19%
|
9
-21%
|
9
+4%
|
11
+17%
|
11
-1%
|
11
+6%
|
9
-17%
|
9
-8%
|
12
+37%
|
13
+8%
|
13
+2%
|
16
+20%
|
14
-9%
|
15
+4%
|
15
+1%
|
0
N/A
|
0
N/A
|
0
N/A
|
33
N/A
|
0
N/A
|
0
N/A
|
16
N/A
|
34
+111%
|
58
+70%
|
64
+10%
|
60
-6%
|
20
-66%
|
14
-33%
|
10
-25%
|
4
-63%
|
3
-32%
|
1
-53%
|
(1)
N/A
|
(1)
N/A
|
(1)
+10%
|
(1)
+10%
|
(1)
N/A
|
(1)
N/A
|
(1)
-2%
|
(1)
-11%
|
(1)
N/A
|
(1)
N/A
|
(1)
0%
|
(1)
N/A
|
0
N/A
|
(1)
N/A
|
0
N/A
|
0
N/A
|
0
+62%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(16)
|
(16)
|
(16)
|
(18)
|
(19)
|
(21)
|
(18)
|
(18)
|
(18)
|
(19)
|
(22)
|
(23)
|
(21)
|
(24)
|
(23)
|
(23)
|
(17)
|
(19)
|
(18)
|
(17)
|
(16)
|
(15)
|
(14)
|
(15)
|
(14)
|
(16)
|
(16)
|
(15)
|
(14)
|
(15)
|
(16)
|
(17)
|
(16)
|
(17)
|
(16)
|
(16)
|
(16)
|
(22)
|
(23)
|
(23)
|
(19)
|
(24)
|
(27)
|
(21)
|
(19)
|
(50)
|
(49)
|
(49)
|
(19)
|
(15)
|
(13)
|
(10)
|
(10)
|
(8)
|
(7)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(7)
|
(9)
|
(8)
|
(14)
|
(15)
|
(13)
|
(18)
|
(11)
|
(11)
|
(10)
|
|
| Selling, General & Administrative |
(14)
|
(8)
|
(7)
|
(8)
|
(16)
|
(10)
|
(8)
|
(7)
|
(15)
|
(11)
|
(12)
|
(12)
|
(19)
|
(11)
|
(11)
|
(10)
|
(14)
|
(9)
|
(7)
|
(8)
|
(7)
|
(7)
|
(7)
|
(7)
|
(8)
|
(3)
|
(3)
|
(3)
|
(7)
|
(8)
|
(9)
|
(11)
|
(8)
|
(8)
|
(8)
|
(8)
|
(7)
|
(8)
|
(8)
|
(8)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(15)
|
(15)
|
(15)
|
(8)
|
(8)
|
(7)
|
(6)
|
(5)
|
(4)
|
(3)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(10)
|
(3)
|
(2)
|
(1)
|
(0)
|
0
|
0
|
|
| Depreciation & Amortization |
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(4)
|
0
|
(2)
|
(4)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
|
| Other Operating Expenses |
0
|
(5)
|
(6)
|
(8)
|
0
|
(8)
|
(7)
|
(8)
|
0
|
(6)
|
(7)
|
(8)
|
0
|
(10)
|
(9)
|
(10)
|
0
|
(7)
|
(8)
|
(6)
|
(6)
|
(5)
|
(5)
|
(5)
|
(3)
|
(10)
|
(10)
|
(10)
|
(5)
|
(5)
|
(5)
|
(5)
|
(6)
|
(7)
|
(6)
|
(6)
|
(7)
|
(12)
|
(13)
|
(13)
|
(8)
|
(12)
|
(13)
|
(12)
|
(9)
|
(32)
|
(31)
|
(31)
|
(9)
|
(5)
|
(4)
|
(2)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(11)
|
(10)
|
(17)
|
(11)
|
(10)
|
(11)
|
|
| Operating Income |
29
N/A
|
36
+27%
|
39
+8%
|
35
-10%
|
24
-33%
|
16
-33%
|
10
-35%
|
8
-20%
|
9
+6%
|
21
+142%
|
26
+20%
|
31
+21%
|
30
-5%
|
28
-6%
|
29
+2%
|
26
-9%
|
23
-10%
|
17
-29%
|
10
-38%
|
6
-42%
|
1
-77%
|
(1)
N/A
|
(3)
-135%
|
(6)
-70%
|
(5)
+8%
|
(5)
N/A
|
(5)
+1%
|
(4)
+19%
|
(5)
-24%
|
(6)
-17%
|
(5)
+24%
|
(4)
+17%
|
(3)
+24%
|
(2)
+43%
|
(2)
+8%
|
(1)
+28%
|
(1)
-9%
|
2
N/A
|
6
+152%
|
10
+82%
|
14
+39%
|
14
+2%
|
13
-10%
|
13
+4%
|
15
+9%
|
17
+17%
|
15
-11%
|
11
-29%
|
1
-88%
|
(2)
N/A
|
(3)
-75%
|
(6)
-120%
|
(7)
-10%
|
(7)
+5%
|
(8)
-18%
|
(7)
+8%
|
(7)
-1%
|
(7)
+1%
|
(7)
+1%
|
(7)
0%
|
(7)
+3%
|
(8)
-12%
|
(10)
-24%
|
(10)
+1%
|
(15)
-52%
|
(16)
-10%
|
(13)
+22%
|
(19)
-51%
|
(11)
+42%
|
(10)
+7%
|
(10)
+3%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
2
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
(0)
|
(0)
|
(0)
|
5
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
3
|
(0)
|
(0)
|
(0)
|
3
|
(1)
|
(1)
|
(1)
|
5
|
(1)
|
(1)
|
(1)
|
12
|
(0)
|
(0)
|
|
| 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
|
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
|
(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
|
148
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
1
|
0
|
0
|
1
|
0
|
3
|
3
|
2
|
0
|
0
|
1
|
2
|
2
|
5
|
5
|
5
|
1
|
6
|
6
|
6
|
7
|
7
|
6
|
7
|
0
|
6
|
6
|
6
|
2
|
8
|
8
|
10
|
7
|
7
|
6
|
5
|
0
|
5
|
7
|
7
|
1
|
6
|
5
|
5
|
5
|
8
|
8
|
8
|
5
|
5
|
6
|
6
|
5
|
4
|
4
|
3
|
0
|
3
|
4
|
4
|
(0)
|
3
|
3
|
3
|
6
|
163
|
164
|
166
|
0
|
13
|
12
|
|
| Pre-Tax Income |
32
N/A
|
37
+13%
|
39
+8%
|
36
-9%
|
27
-25%
|
19
-29%
|
13
-30%
|
11
-21%
|
13
+18%
|
21
+71%
|
27
+25%
|
34
+26%
|
35
+4%
|
33
-5%
|
34
+1%
|
31
-9%
|
28
-7%
|
22
-21%
|
17
-26%
|
12
-26%
|
8
-35%
|
5
-34%
|
3
-40%
|
1
-58%
|
1
-11%
|
1
N/A
|
1
+4%
|
1
+20%
|
3
+88%
|
2
-38%
|
3
+102%
|
6
+71%
|
4
-27%
|
5
+22%
|
5
-7%
|
4
-23%
|
4
+5%
|
7
+69%
|
12
+75%
|
16
+39%
|
20
+22%
|
21
+4%
|
18
-16%
|
18
+3%
|
20
+9%
|
26
+30%
|
23
-9%
|
19
-20%
|
6
-67%
|
4
-43%
|
3
-28%
|
(1)
N/A
|
(3)
-348%
|
(3)
-5%
|
(5)
-60%
|
(5)
+1%
|
(5)
+1%
|
(4)
+5%
|
(4)
+7%
|
(4)
+3%
|
(5)
-17%
|
(6)
-29%
|
(8)
-33%
|
(8)
+2%
|
145
N/A
|
146
+1%
|
151
+4%
|
147
-3%
|
1
-100%
|
2
+232%
|
2
-3%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(11)
|
(13)
|
(14)
|
(14)
|
(10)
|
(9)
|
(6)
|
(3)
|
(6)
|
(10)
|
(11)
|
(13)
|
(12)
|
(9)
|
(9)
|
(9)
|
(10)
|
(10)
|
(8)
|
(6)
|
(2)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(2)
|
(4)
|
(5)
|
(6)
|
(6)
|
(4)
|
(4)
|
(6)
|
(9)
|
(8)
|
(7)
|
(2)
|
(2)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(30)
|
(30)
|
0
|
(32)
|
0
|
(0)
|
(1)
|
|
| Income from Continuing Operations |
21
|
24
|
25
|
22
|
17
|
11
|
8
|
7
|
7
|
12
|
16
|
21
|
23
|
25
|
24
|
22
|
19
|
13
|
9
|
6
|
6
|
4
|
3
|
1
|
1
|
1
|
1
|
1
|
2
|
1
|
2
|
5
|
3
|
4
|
4
|
2
|
3
|
5
|
8
|
11
|
14
|
15
|
13
|
14
|
14
|
17
|
15
|
12
|
4
|
2
|
1
|
(1)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(6)
|
(8)
|
(7)
|
115
|
116
|
121
|
114
|
1
|
2
|
1
|
|
| Equity Earnings Affiliates |
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
|
0
|
0
|
0
|
|
| Net Income (Common) |
21
N/A
|
24
+13%
|
25
+6%
|
22
-12%
|
17
-25%
|
11
-37%
|
8
-26%
|
7
-7%
|
7
-2%
|
12
+68%
|
16
+33%
|
21
+32%
|
23
+12%
|
25
+6%
|
24
-1%
|
21
-14%
|
19
-10%
|
13
-33%
|
9
-30%
|
7
-21%
|
6
-21%
|
4
-28%
|
3
-36%
|
1
-57%
|
1
-22%
|
1
N/A
|
1
+15%
|
1
-12%
|
2
+90%
|
1
-63%
|
2
+290%
|
5
+104%
|
3
-27%
|
4
+29%
|
4
-18%
|
2
-41%
|
3
+25%
|
5
+72%
|
8
+74%
|
11
+39%
|
14
+28%
|
15
+5%
|
13
-13%
|
14
+5%
|
14
+1%
|
17
+21%
|
15
-10%
|
12
-23%
|
4
-66%
|
2
-52%
|
1
-31%
|
(1)
N/A
|
(3)
-95%
|
(3)
-6%
|
(4)
-64%
|
(4)
+1%
|
(4)
-1%
|
(4)
+5%
|
(4)
+7%
|
(4)
+3%
|
(5)
-23%
|
(6)
-24%
|
(8)
-34%
|
(7)
+2%
|
115
N/A
|
116
+1%
|
121
+4%
|
114
-6%
|
1
-99%
|
2
+118%
|
1
-38%
|
|
| EPS (Diluted) |
3.86
N/A
|
4.37
+13%
|
4.66
+7%
|
4.02
-14%
|
3.05
-24%
|
1.92
-37%
|
1.42
-26%
|
1.32
-7%
|
1.28
-3%
|
2.16
+69%
|
2.88
+33%
|
3.81
+32%
|
4.27
+12%
|
4.51
+6%
|
4.44
-2%
|
3.83
-14%
|
3.42
-11%
|
3.77
+10%
|
1.6
-58%
|
1.28
-20%
|
1
-22%
|
0.72
-28%
|
0.46
-36%
|
0.19
-59%
|
0.16
-16%
|
0.15
-6%
|
0.17
+13%
|
0.15
-12%
|
0.3
+100%
|
0.11
-63%
|
0.43
+291%
|
0.88
+105%
|
0.3
-66%
|
0.9
+200%
|
0.68
-24%
|
0.4
-41%
|
0.5
+25%
|
0.85
+70%
|
1.48
+74%
|
2.06
+39%
|
2.63
+28%
|
2.56
-3%
|
2.56
N/A
|
2.52
-2%
|
2.55
+1%
|
3.07
+20%
|
2.78
-9%
|
2.15
-23%
|
0.73
-66%
|
0.35
-52%
|
0.24
-31%
|
-0.24
N/A
|
-0.46
-92%
|
-0.49
-7%
|
-0.8
-63%
|
-0.79
+1%
|
-0.8
-1%
|
-0.75
+6%
|
-0.7
+7%
|
-0.68
+3%
|
-0.84
-24%
|
-1.05
-25%
|
-1.4
-33%
|
-1.4
N/A
|
20.96
N/A
|
21.6
+3%
|
22.16
+3%
|
20.9
-6%
|
0.14
-99%
|
0.31
+121%
|
0.24
-23%
|
|