Praveg Communications (India) Ltd
BSE:531637
Income Statement
Earnings Waterfall
Praveg Communications (India) Ltd
Income Statement
Praveg Communications (India) Ltd
| 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 |
3
|
0
|
0
|
0
|
22
|
0
|
0
|
0
|
70
|
0
|
0
|
0
|
|
| Revenue |
845
N/A
|
764
-10%
|
732
-4%
|
778
+6%
|
916
+18%
|
1 030
+12%
|
1 204
+17%
|
1 416
+18%
|
1 672
+18%
|
1 832
+10%
|
1 892
+3%
|
2 254
+19%
|
|
| Gross Profit | |||||||||||||
| Cost of Revenue |
(290)
|
0
|
0
|
0
|
(370)
|
(250)
|
(411)
|
(623)
|
(751)
|
(884)
|
(909)
|
(1 174)
|
|
| Gross Profit |
555
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
546
N/A
|
309
-43%
|
462
+50%
|
793
+72%
|
920
+16%
|
948
+3%
|
984
+4%
|
1 080
+10%
|
|
| Operating Income | |||||||||||||
| Operating Expenses |
(167)
|
(197)
|
(229)
|
(303)
|
(361)
|
(407)
|
(496)
|
(561)
|
(694)
|
(780)
|
(883)
|
(985)
|
|
| Selling, General & Administrative |
(106)
|
(71)
|
(85)
|
(117)
|
(254)
|
(189)
|
(217)
|
(238)
|
(416)
|
(294)
|
(314)
|
(348)
|
|
| Depreciation & Amortization |
(61)
|
(84)
|
(93)
|
(116)
|
(107)
|
(124)
|
(165)
|
(195)
|
(279)
|
(323)
|
(361)
|
(415)
|
|
| Other Operating Expenses |
0
|
(43)
|
(51)
|
(70)
|
0
|
(95)
|
(113)
|
(129)
|
0
|
(163)
|
(207)
|
(221)
|
|
| Operating Income |
388
N/A
|
567
+46%
|
502
-11%
|
475
-5%
|
185
-61%
|
373
+101%
|
298
-20%
|
233
-22%
|
226
-3%
|
167
-26%
|
101
-40%
|
94
-6%
|
|
| Pre-Tax Income | |||||||||||||
| Interest Income Expense |
1
|
(6)
|
(6)
|
(10)
|
4
|
(40)
|
(58)
|
(71)
|
(13)
|
(86)
|
(94)
|
(109)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
(8)
|
0
|
0
|
0
|
|
| Total Other Income |
(4)
|
(235)
|
(230)
|
(265)
|
(2)
|
(148)
|
(53)
|
70
|
5
|
64
|
26
|
23
|
|
| Pre-Tax Income |
385
N/A
|
326
-15%
|
266
-18%
|
200
-25%
|
191
-5%
|
185
-3%
|
186
+1%
|
232
+24%
|
210
-9%
|
145
-31%
|
33
-77%
|
8
-74%
|
|
| Net Income | |||||||||||||
| Tax Provision |
(101)
|
(87)
|
(66)
|
(35)
|
(61)
|
(59)
|
(67)
|
(88)
|
(49)
|
(50)
|
(44)
|
(26)
|
|
| Income from Continuing Operations |
284
|
240
|
200
|
165
|
130
|
126
|
119
|
144
|
160
|
95
|
(11)
|
(17)
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(14)
|
(7)
|
(11)
|
(16)
|
0
|
|
| Net Income (Common) |
284
N/A
|
240
-16%
|
200
-17%
|
165
-17%
|
130
-21%
|
126
-3%
|
119
-5%
|
129
+8%
|
153
+19%
|
84
-45%
|
(27)
N/A
|
(18)
+32%
|
|
| EPS (Diluted) |
14.79
N/A
|
10.46
-29%
|
9.25
-12%
|
7.25
-22%
|
5.78
-20%
|
4.95
-14%
|
4.63
-6%
|
5.79
+25%
|
5.96
+3%
|
3.22
-46%
|
-1.01
N/A
|
-0.69
+32%
|
|