Watchlist Manager

Watchlist

Price: 96.76 INR -2.5% Market Closed

Market Cap: ₹691.7B

	GMR Airports Infrastructure Ltd BSE:532754	IN
	Manawa Energy Ltd NZX:MNW	NZ

Income Statement

Currency: INR

	Dec-2005	Mar-2006	Jun-2006	Sep-2006	Dec-2006	Mar-2007	Jun-2007	Sep-2007	Dec-2007	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-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	1 303	0	0	0	1 441	0	0	0	2 109	0	0	0	4 649	0	0	0	8 244	0	0	0	11 891	0	0	0	15 986	0	0	0	20 054	0	0	0	28 285	0	0	0	32 553	0	0	0	21 346	0	0	0	20 743	0	0	0	0	0	0	0	30 582	0	0	0	14 667	0	0	0	16 676	0	0	0	20 327	0	0	0	25 294	0	0	0	0	0	0	0
Revenue	10 545 N/A	10 617 +1%	12 043 +13%	12 957 +8%	14 317 +10%	16 967 +19%	17 640 +4%	18 340 +4%	20 136 +10%	22 948 +14%	27 037 +18%	31 683 +17%	35 922 +13%	38 487 +7%	43 113 +12%	46 585 +8%	47 663 +2%	44 382 -7%	46 203 +4%	46 477 +1%	49 398 +6%	64 363 +30%	73 237 +14%	81 275 +11%	89 921 +11%	83 965 -7%	96 483 +15%	100 213 +4%	101 803 +2%	99 749 -2%	100 084 +0%	100 290 +0%	102 850 +3%	106 532 +4%	107 497 +1%	110 127 +2%	111 356 +1%	110 877 0%	113 223 +2%	117 309 +4%	125 339 +7%	82 610 -34%	26 736 -68%	45 396 +70%	66 119 +46%	87 212 +32%	77 860 -11%	78 242 +0%	77 097 -1%	75 649 -2%	78 097 +3%	79 237 +1%	81 624 +3%	83 949 +3%	75 369 -10%	68 125 -10%	60 970 -11%	35 660 -42%	33 511 -6%	30 912 -8%	29 743 -4%	46 007 +55%	51 256 +11%	56 802 +11%	60 825 +7%	66 738 +10%	72 672 +9%	77 422 +7%	82 024 +6%	87 546 +7%	91 391 +4%	95 711 +5%	99 977 +4%	104 142 +4%	112 173 +8%	123 918 +10%	137 326 +11%
Gross Profit
Cost of Revenue	(5 132)	(5 058)	(6 016)	(6 472)	(6 940)	(8 844)	(9 181)	(9 407)	(11 097)	(12 297)	(14 633)	(17 579)	(19 788)	(22 840)	(25 089)	(27 380)	(28 051)	(25 785)	(25 871)	(26 134)	(28 061)	(28 979)	(36 345)	(37 932)	(40 173)	(39 834)	(47 226)	(47 526)	(45 523)	(37 597)	(32 473)	(30 538)	(30 163)	(37 311)	(34 548)	(36 622)	(37 460)	(41 283)	(36 265)	(36 419)	(37 203)	(15 815)	(5 570)	(10 312)	(17 142)	(28 552)	(21 582)	(20 716)	(18 347)	(14 724)	(15 112)	(14 262)	(13 417)	(18 214)	(17 046)	(18 782)	(20 138)	(2 199)	3 233	7 623	11 672	(3 186)	(2 748)	(2 942)	(2 662)	(3 311)	(2 616)	(2 584)	(2 618)	(4 026)	(3 284)	(3 858)	(4 267)	(5 660)	(4 508)	(6 043)	(8 490)
Gross Profit	5 413 N/A	5 559 +3%	6 027 +8%	6 485 +8%	7 377 +14%	8 123 +10%	8 459 +4%	8 933 +6%	9 039 +1%	10 650 +18%	12 404 +16%	14 104 +14%	16 134 +14%	15 647 -3%	18 024 +15%	19 205 +7%	19 612 +2%	18 598 -5%	20 332 +9%	20 343 +0%	21 337 +5%	35 384 +66%	35 596 +1%	40 681 +14%	45 333 +11%	44 131 -3%	42 808 -3%	46 239 +8%	49 832 +8%	62 152 +25%	67 612 +9%	69 753 +3%	72 687 +4%	69 221 -5%	72 949 +5%	73 504 +1%	73 896 +1%	69 594 -6%	76 958 +11%	80 890 +5%	88 135 +9%	66 795 -24%	21 166 -68%	35 084 +66%	48 977 +40%	58 660 +20%	56 277 -4%	57 526 +2%	58 751 +2%	60 925 +4%	62 988 +3%	64 977 +3%	68 208 +5%	65 735 -4%	58 323 -11%	49 343 -15%	40 833 -17%	33 462 -18%	36 745 +10%	38 536 +5%	41 416 +7%	42 821 +3%	48 509 +13%	53 861 +11%	58 163 +8%	63 427 +9%	70 056 +10%	74 838 +7%	79 406 +6%	83 519 +5%	88 107 +5%	91 853 +4%	95 710 +4%	98 482 +3%	107 665 +9%	117 875 +9%	128 836 +9%
Operating Income
Operating Expenses	(2 291)	(3 228)	(3 299)	(3 946)	(4 588)	(4 032)	(4 410)	(4 859)	(4 911)	(6 444)	(7 587)	(8 623)	(10 018)	(10 580)	(10 131)	(10 714)	(11 868)	(12 321)	(12 525)	(13 360)	(13 831)	(28 525)	(37 563)	(44 750)	(41 304)	(38 159)	(40 315)	(43 233)	(45 538)	(54 366)	(60 002)	(62 231)	(65 879)	(57 645)	(63 014)	(65 120)	(65 780)	(61 184)	(66 694)	(67 658)	(69 463)	(51 114)	(15 190)	(27 217)	(38 955)	(46 868)	(47 952)	(48 210)	(49 166)	(52 261)	(53 679)	(76 711)	(55 516)	(51 576)	(50 489)	(46 709)	(43 286)	(33 430)	(30 463)	(28 128)	(25 637)	(30 024)	(35 772)	(41 831)	(48 515)	(55 635)	(60 766)	(64 192)	(68 616)	(68 461)	(73 363)	(76 016)	(78 219)	(79 811)	(85 258)	(88 627)	(92 215)
Selling, General & Administrative	(962)	(1 028)	(1 379)	(1 727)	(2 187)	(2 687)	(2 919)	(3 215)	(3 347)	(4 659)	(5 410)	(6 034)	(6 652)	(6 029)	(6 532)	(6 417)	(6 281)	(5 782)	(6 127)	(6 378)	(6 916)	(13 509)	(8 134)	(8 461)	(8 770)	(18 907)	(5 510)	(5 772)	(5 351)	(19 481)	(7 347)	(6 943)	(7 183)	(22 935)	(7 384)	(7 088)	(6 752)	(21 535)	(6 051)	(5 843)	(5 967)	(12 749)	(1 555)	(3 259)	(4 956)	(14 393)	(7 220)	(7 465)	(7 626)	(7 599)	(7 652)	(7 679)	(7 843)	(18 963)	(8 341)	(8 215)	(8 005)	(20 898)	(6 811)	(6 662)	(6 900)	(18 885)	(7 896)	(8 613)	(8 950)	(24 989)	(10 224)	(10 701)	(11 525)	(29 465)	(13 052)	(13 837)	(14 487)	(33 379)	(15 559)	(16 199)	(16 686)
Depreciation & Amortization	(1 328)	(2 200)	(1 920)	(2 219)	(2 401)	(1 346)	(1 491)	(1 645)	(1 566)	(1 785)	(2 179)	(2 591)	(3 368)	(3 898)	(4 473)	(5 029)	(5 586)	(6 122)	(6 398)	(6 983)	(7 640)	(7 890)	(8 753)	(9 189)	(9 264)	(9 358)	(8 638)	(8 774)	(8 923)	(10 398)	(10 977)	(11 743)	(12 895)	(14 550)	(15 974)	(17 390)	(18 347)	(18 125)	(18 136)	(18 437)	(19 587)	(11 967)	(2 506)	(5 056)	(7 677)	(10 284)	(10 210)	(10 119)	(9 942)	(9 840)	(10 013)	(10 021)	(10 174)	(10 643)	(10 669)	(10 960)	(10 693)	(8 861)	(8 274)	(7 623)	(7 437)	(8 894)	(9 040)	(9 480)	(10 007)	(10 381)	(11 190)	(12 373)	(13 627)	(14 659)	(16 365)	(17 377)	(18 239)	(19 104)	(19 329)	(18 900)	(18 759)
Other Operating Expenses	0	0	0	0	0	0	0	0	0	0	0	0	0	(653)	874	732	0	(417)	0	0	725	(7 127)	(20 676)	(27 100)	(23 270)	(9 893)	(26 169)	(28 689)	(31 266)	(24 487)	(41 679)	(43 546)	(45 801)	(20 160)	(39 658)	(40 644)	(40 681)	(21 524)	(42 506)	(43 377)	(43 909)	(26 399)	(11 129)	(18 902)	(26 322)	(22 190)	(30 522)	(30 627)	(31 599)	(34 823)	(36 014)	(59 011)	(37 499)	(21 970)	(31 479)	(27 534)	(24 590)	(3 671)	(15 378)	(13 843)	(11 300)	(2 246)	(18 836)	(23 739)	(29 560)	(20 265)	(39 354)	(41 120)	(43 465)	(24 337)	(43 946)	(44 802)	(45 493)	(27 328)	(50 370)	(53 528)	(56 770)
Operating Income	3 121 N/A	2 331 -25%	2 728 +17%	2 539 -7%	2 790 +10%	4 091 +47%	4 050 -1%	4 075 +1%	4 128 +1%	4 207 +2%	4 817 +14%	5 480 +14%	6 115 +12%	5 067 -17%	7 893 +56%	8 492 +8%	7 745 -9%	6 276 -19%	7 807 +24%	6 984 -11%	7 507 +7%	6 859 -9%	(670) N/A	(1 407) -110%	8 444 N/A	5 972 -29%	8 941 +50%	9 453 +6%	10 741 +14%	7 786 -28%	7 609 -2%	7 522 -1%	6 808 -9%	11 576 +70%	9 935 -14%	8 384 -16%	8 116 -3%	8 410 +4%	10 265 +22%	13 234 +29%	18 675 +41%	15 680 -16%	5 976 -62%	7 867 +32%	10 022 +27%	11 792 +18%	8 326 -29%	9 316 +12%	9 584 +3%	8 664 -10%	9 307 +7%	(11 735) N/A	12 692 N/A	14 160 +12%	7 833 -45%	2 632 -66%	(2 456) N/A	31 N/A	6 280 +20 158%	10 407 +66%	15 778 +52%	12 797 -19%	12 735 0%	12 027 -6%	9 646 -20%	7 792 -19%	9 289 +19%	10 645 +15%	10 790 +1%	15 058 +40%	14 744 -2%	15 838 +7%	17 491 +10%	18 671 +7%	22 407 +20%	29 249 +31%	36 621 +25%
Pre-Tax Income
Interest Income Expense	(1 382)	(1 303)	(1 254)	(1 142)	(1 176)	(1 441)	(1 397)	(1 397)	(1 361)	(1 687)	(2 126)	(2 598)	(3 390)	(1 979)	(5 463)	(6 385)	(6 148)	(7 220)	(9 905)	(10 717)	(11 756)	(9 780)	(13 301)	(14 132)	(15 225)	(16 110)	(17 634)	(19 261)	(20 395)	(18 332)	(23 223)	(25 246)	(26 482)	(26 120)	(31 342)	(32 679)	(35 447)	(31 309)	(36 893)	(37 350)	(38 676)	(19 117)	(6 139)	(13 667)	(23 822)	(22 832)	(27 657)	(27 869)	(27 146)	(29 277)	(30 661)	(32 544)	(31 392)	(30 235)	(36 334)	(34 913)	(36 746)	(13 075)	(15 009)	(11 720)	(6 667)	(13 316)	(18 284)	(18 083)	(18 551)	(15 042)	(22 137)	(22 992)	(25 808)	(18 870)	(30 274)	(33 521)	(32 784)	(25 059)	(36 030)	(38 148)	(39 642)
Non-Reccuring Items	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	1 403	0	(7 986)	0	0	(9 389)	(1 621)	(1 621)	(1 621)	(1 621)	7 744	8 324	8 324	8 324	17 144	16 465	16 287	16 287	(3 103)	(2 860)	(2 168)	(2 168)	812	0	0	0	2 086	0	0	0	(22 123)	(22 123)	0	(22 123)	(6 209)	(6 809)	(6 809)	(9 760)	904	(2 951)	(6 203)	(3 252)	(3 883)	(3 883)	(631)	2 294	2 543	3 304	2 991	(239)	1 151	390	0	5 094	6 074	5 447	5 797	(120)
Gain/Loss on Disposition of Assets	0	0	0	0	0	0	0	0	0	(7)	0	0	0	(1)	0	0	0	(39)	0	0	0	(31)	0	0	0	(19)	0	0	0	(348)	0	(16)	(16)	763	0	0	0	(20)	0	0	0	(25)	0	0	0	(28)	0	0	0	0	0	0	0	(19)	0	0	0	(249)	0	0	0	(30)	0	0	0	(209)	0	0	0	(57)	0	0	0	(91)	0	0	0
Total Other Income	115	33	44	55	151	183	233	309	470	698	696	638	442	214	263	354	585	2 913	4 083	4 162	4 297	710	2 636	2 697	3 196	2 187	2 275	2 786	2 449	46	2 270	2 661	2 706	(616)	3 603	3 382	3 535	(2 042)	4 101	4 073	4 304	(19)	1 061	2 211	3 681	(1 390)	4 972	5 003	5 153	7 198	8 047	8 062	7 392	(531)	5 413	5 763	6 738	(2 908)	3 982	3 361	2 158	(3 215)	3 166	3 121	3 644	(2 436)	4 280	4 391	4 374	(3 644)	4 656	4 693	4 321	(5 949)	4 170	3 988	4 020
Pre-Tax Income	1 855 N/A	1 061 -43%	1 517 +43%	1 451 -4%	1 764 +22%	2 833 +61%	2 886 +2%	2 987 +3%	3 237 +8%	3 210 -1%	3 387 +6%	3 520 +4%	3 167 -10%	3 301 +4%	2 692 -18%	2 460 -9%	2 182 -11%	1 931 -12%	1 985 +3%	1 831 -8%	47 -97%	(10 228) N/A	(11 336) -11%	(12 842) -13%	(12 975) -1%	(9 591) +26%	(8 040) +16%	(8 643) -8%	(8 826) -2%	(3 104) +65%	(5 020) -62%	(6 755) -35%	(8 658) -28%	2 747 N/A	(1 339) N/A	(4 626) -245%	(7 509) -62%	(28 064) -274%	(25 389) +10%	(22 213) +13%	(17 867) +20%	(2 669) +85%	899 N/A	(3 589) N/A	(10 120) -182%	(10 372) -2%	(14 359) -38%	(13 552) +6%	(12 409) +8%	(35 538) -186%	(35 429) +0%	(36 215) -2%	(33 431) +8%	(22 834) +32%	(29 896) -31%	(33 327) -11%	(42 222) -27%	(15 296) +64%	(7 697) +50%	(4 154) +46%	8 018 N/A	(7 646) N/A	(6 265) +18%	(3 565) +43%	(2 967) +17%	(7 351) -148%	(5 264) +28%	(4 964) +6%	(10 883) -119%	(6 363) +42%	(10 484) -65%	(12 990) -24%	(5 879) +55%	(6 353) -8%	(4 006) +37%	885 N/A	880 -1%
Net Income
Tax Provision	(43)	(125)	(197)	(250)	(357)	(415)	(420)	(491)	(627)	(584)	(585)	(488)	(395)	(530)	(551)	(674)	(625)	322	347	333	1 286	(239)	(796)	(1 185)	(2 450)	(1 905)	(2 303)	(2 260)	(2 310)	(2 416)	(2 218)	(2 255)	(2 341)	(1 663)	(1 275)	(1 084)	(750)	(1 528)	(1 793)	(1 817)	(2 920)	(1 815)	(2 109)	(1 390)	(838)	(455)	2 240	1 858	1 276	874	(207)	(650)	(808)	849	2 921	3 432	3 928	2 863	1 804	737	340	123	(588)	(221)	(355)	(1 133)	(1 851)	(2 104)	(2 097)	(1 926)	(1 335)	(1 214)	(1 440)	(1 816)	(2 158)	(2 412)	(2 687)
Income from Continuing Operations	1 813	936	1 322	1 202	1 409	2 418	2 466	2 496	2 608	2 627	2 801	3 031	2 772	2 771	2 141	1 786	1 557	2 253	2 332	2 164	1 333	(10 467)	(12 131)	(14 026)	(15 424)	(11 496)	(10 343)	(10 903)	(11 135)	(5 520)	(7 238)	(9 010)	(11 000)	1 084	(2 614)	(5 709)	(8 258)	(29 592)	(27 180)	(24 028)	(20 785)	(4 484)	(1 210)	(4 979)	(10 958)	(10 827)	(12 119)	(11 694)	(11 133)	(34 664)	(35 637)	(36 866)	(34 240)	(21 985)	(26 976)	(29 896)	(38 295)	(12 433)	(5 895)	(3 419)	8 356	(7 523)	(6 853)	(3 786)	(3 322)	(8 484)	(7 115)	(7 068)	(12 980)	(8 289)	(11 819)	(14 203)	(7 318)	(8 169)	(6 164)	(1 526)	(1 808)
Income to Minority Interest	(534)	(231)	(329)	(256)	(288)	(673)	(724)	(786)	(791)	(526)	(416)	(241)	(9)	23	130	135	(33)	(454)	(462)	(159)	198	1 205	1 907	2 491	3 067	4 374	4 033	3 426	2 564	(864)	(1 463)	(1 828)	(2 075)	(984)	43	970	1 546	2 389	1 634	600	(18)	368	0	0	0	(2 493)	0	0	0	0	0	0	0	(2 272)	0	0	0	6 305	658	2 314	1 204	1 081	183	2 556	4 531	6 607	6 380	3 345	4 169	2 682	5 108	5 598	4 556	4 241	1 537	(669)	(1 837)
Equity Earnings Affiliates	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(13)	(137)	(216)	(225)	(186)	(27)	(35)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(130)	(149)	(156)	(191)	0	0	0	0	0	0	0	0	0	0	0	0	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)	1 271 N/A	706 -44%	992 +41%	945 -5%	1 120 +19%	1 744 +56%	1 743 0%	1 712 -2%	1 820 +6%	2 101 +15%	2 386 +14%	2 790 +17%	2 762 -1%	2 795 +1%	2 270 -19%	1 906 -16%	1 385 -27%	1 584 +14%	1 643 +4%	1 818 +11%	1 503 -17%	(9 296) N/A	(10 249) -10%	(11 585) -13%	(12 442) -7%	(6 033) +52%	(6 310) -5%	(7 478) -19%	(8 573) -15%	881 N/A	(1 436) N/A	(3 574) -149%	(5 810) -63%	100 N/A	(2 572) N/A	(4 740) -84%	(6 712) -42%	(27 333) -307%	(25 696) +6%	(23 584) +8%	(20 995) +11%	(27 125) -29%	(1 366) +95%	(5 411) -296%	(11 195) -107%	(13 639) -22%	(14 749) -8%	(12 893) +13%	(12 719) +1%	(33 563) -164%	(34 573) -3%	(36 969) -7%	(34 166) +8%	(24 294) +29%	(29 271) -20%	(32 186) -10%	(40 584) -26%	(27 973) +31%	(22 155) +21%	(14 691) +34%	(9 749) +34%	(10 233) -5%	(9 082) +11%	(6 968) +23%	1 209 N/A	(1 793) N/A	(721) +60%	(3 709) -415%	(8 798) -137%	(5 593) +36%	(6 711) -20%	(8 605) -28%	(2 762) +68%	(3 929) -42%	(4 628) -18%	(2 195) +53%	(3 644) -66%
EPS (Diluted)	0.47 N/A	0.26 -45%	0.35 +35%	0.32 -9%	0.35 +9%	0.55 +57%	0.51 -7%	0.52 +2%	0.52 N/A	0.6 +15%	0.64 +7%	0.72 +12%	0.75 +4%	0.75 N/A	0.61 -19%	0.51 -16%	0.44 -14%	0.42 -5%	0.41 -2%	0.48 +17%	0.39 -19%	-2.35 N/A	-2.58 -10%	-2.84 -10%	-3.16 -11%	-1.52 +52%	-1.58 -4%	-1.87 -18%	-2.15 -15%	0.22 N/A	-0.36 N/A	-0.9 -150%	-1.46 -62%	0.03 N/A	-0.65 N/A	-1.07 -65%	-1.51 -41%	-6.46 -328%	-5.01 +22%	-4.32 +14%	-3.47 +20%	-4.8 -38%	-0.22 +95%	-0.89 -305%	-1.86 -109%	-2.26 -22%	-2.45 -8%	-2.14 +13%	-2.11 +1%	-5.94 -182%	-7.19 -21%	-7.25 -1%	-7.43 -2%	-4.02 +46%	-4.84 -20%	-5.33 -10%	-6.72 -26%	-4.63 +31%	-3.69 +20%	-2.43 +34%	-1.61 +34%	-1.69 -5%	-1.52 +10%	-1.13 +26%	0.16 N/A	-0.31 N/A	-0.12 +61%	-0.61 -408%	-1.46 -139%	-0.93 +36%	-1.11 -19%	-0.88 +21%	-0.22 +75%	-0.43 -95%	-0.43 N/A	-0.24 +44%	-0.34 -42%

Income Statement Balance Sheet Cash Flow Statement

GMR Airports Infrastructure Ltd
BSE:532754

Income Statement

Earnings Waterfall
GMR Airports Infrastructure Ltd

Income Statement
GMR Airports Infrastructure Ltd

See Also

Company

Help

Tools

Stocks

GMR Airports Infrastructure Ltd BSE:532754

Income Statement

Earnings Waterfall GMR Airports Infrastructure Ltd

Income Statement GMR Airports Infrastructure Ltd

See Also

Company

Help

Tools

Stocks

GMR Airports Infrastructure Ltd
BSE:532754

Earnings Waterfall
GMR Airports Infrastructure Ltd

Income Statement
GMR Airports Infrastructure Ltd