Kaushalya Infrastructure Development Corporation Ltd
BSE:532925
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
K
|
Kaushalya Infrastructure Development Corporation Ltd
BSE:532925
|
IN |
|
ipet Holdings Inc
TSE:7339
|
JP |
|
L
|
Lypsa Gems & Jewellery Ltd
NSE:LYPSAGEMS
|
IN |
|
Seikagaku Corp
TSE:4548
|
JP |
|
Izmo Ltd
NSE:IZMO
|
IN |
|
Shake Shack Inc
NYSE:SHAK
|
US |
|
Arriyadh Development Company SJSC
SAU:4150
|
SA |
|
S
|
SK Eternix Co Ltd
KRX:475150
|
KR |
|
M
|
Medicalgorithmics SA
WSE:MDG
|
PL |
|
Art's Way Manufacturing Co Inc
NASDAQ:ARTW
|
US |
|
Brisa Bridgestone Sabanci Lastik Sanayi ve Ticaret AS
IST:BRISA.E
|
TR |
Income Statement
Earnings Waterfall
Kaushalya Infrastructure Development Corporation Ltd
Income Statement
Kaushalya Infrastructure Development Corporation Ltd
| Mar-2008 | Jun-2008 | Sep-2008 | Dec-2008 | Mar-2009 | 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 |
29
|
0
|
0
|
0
|
30
|
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
|
|
| Revenue |
701
N/A
|
729
+4%
|
751
+3%
|
777
+4%
|
823
+6%
|
0
-100%
|
1
+125%
|
2
+78%
|
2
+38%
|
2
N/A
|
2
-5%
|
2
N/A
|
2
-14%
|
22
+1 133%
|
22
-1%
|
22
0%
|
23
+4%
|
2
-89%
|
2
N/A
|
2
-4%
|
1
-39%
|
2
+7%
|
2
+7%
|
2
-6%
|
1
-17%
|
1
+2%
|
1
-3%
|
1
+3%
|
1
+14%
|
1
-2%
|
2
+7%
|
1
-4%
|
1
-10%
|
1
0%
|
1
-8%
|
9
+621%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(610)
|
(647)
|
(667)
|
(702)
|
(740)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(5)
|
(5)
|
(5)
|
(5)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Gross Profit |
90
N/A
|
82
-9%
|
84
+2%
|
75
-10%
|
83
+10%
|
0
-100%
|
1
+100%
|
1
+75%
|
2
+21%
|
2
N/A
|
2
-6%
|
2
-6%
|
1
-7%
|
22
+1 450%
|
22
-1%
|
21
0%
|
18
-18%
|
(3)
N/A
|
(3)
N/A
|
(3)
-3%
|
1
N/A
|
1
N/A
|
1
+25%
|
1
N/A
|
1
-42%
|
1
+17%
|
1
-15%
|
1
+7%
|
1
+88%
|
1
-2%
|
1
+9%
|
1
-3%
|
1
-10%
|
1
N/A
|
1
-8%
|
8
+765%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(29)
|
(35)
|
(40)
|
(40)
|
(32)
|
(2)
|
(6)
|
(9)
|
(94)
|
(96)
|
(96)
|
(96)
|
(63)
|
(70)
|
(69)
|
(69)
|
(28)
|
(22)
|
(27)
|
(28)
|
(23)
|
(22)
|
(19)
|
(18)
|
(24)
|
(28)
|
(34)
|
(34)
|
(28)
|
(24)
|
(15)
|
(15)
|
(14)
|
(15)
|
(15)
|
(14)
|
|
| Selling, General & Administrative |
(25)
|
(25)
|
(30)
|
(30)
|
(27)
|
(1)
|
(1)
|
(2)
|
(21)
|
(21)
|
(21)
|
(21)
|
(38)
|
(37)
|
(38)
|
(38)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(6)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
|
| Depreciation & Amortization |
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(1)
|
(2)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
|
| Other Operating Expenses |
0
|
(6)
|
(6)
|
(6)
|
0
|
0
|
(2)
|
(4)
|
(68)
|
(70)
|
(71)
|
(70)
|
(22)
|
(29)
|
(27)
|
(27)
|
(20)
|
(14)
|
(19)
|
(20)
|
(15)
|
(14)
|
(12)
|
(11)
|
(17)
|
(22)
|
(28)
|
(28)
|
(22)
|
(18)
|
(9)
|
(9)
|
(8)
|
(10)
|
(10)
|
(9)
|
|
| Operating Income |
62
N/A
|
47
-24%
|
44
-7%
|
36
-18%
|
51
+42%
|
(2)
N/A
|
(5)
-158%
|
(8)
-67%
|
(92)
-1 023%
|
(94)
-2%
|
(95)
-1%
|
(94)
+1%
|
(62)
+34%
|
(49)
+22%
|
(48)
+1%
|
(48)
N/A
|
(11)
+78%
|
(25)
-131%
|
(30)
-20%
|
(31)
-5%
|
(22)
+30%
|
(21)
+3%
|
(18)
+15%
|
(17)
+5%
|
(23)
-35%
|
(28)
-20%
|
(34)
-22%
|
(34)
+0%
|
(27)
+21%
|
(23)
+15%
|
(14)
+38%
|
(14)
+3%
|
(13)
+7%
|
(14)
-12%
|
(14)
+2%
|
(6)
+59%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(28)
|
(28)
|
(28)
|
(28)
|
(19)
|
0
|
0
|
(8)
|
(6)
|
(6)
|
(6)
|
2
|
(12)
|
(12)
|
(11)
|
(12)
|
1
|
0
|
(1)
|
0
|
1
|
3
|
4
|
6
|
170
|
189
|
196
|
189
|
40
|
21
|
61
|
74
|
58
|
57
|
9
|
1
|
|
| Non-Reccuring Items |
0
|
2
|
4
|
7
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
29
|
29
|
29
|
29
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
2
|
8
|
9
|
7
|
1
|
256
|
257
|
259
|
264
|
8
|
7
|
7
|
11
|
55
|
56
|
54
|
55
|
11
|
11
|
10
|
1
|
1
|
10
|
10
|
10
|
10
|
1
|
1
|
165
|
167
|
167
|
167
|
2
|
11
|
11
|
11
|
|
| Pre-Tax Income |
36
N/A
|
29
-17%
|
29
0%
|
22
-25%
|
33
+50%
|
255
+674%
|
253
-1%
|
244
-3%
|
166
-32%
|
(92)
N/A
|
(94)
-1%
|
(85)
+10%
|
(63)
+26%
|
(5)
+92%
|
(3)
+37%
|
(6)
-79%
|
45
N/A
|
(14)
N/A
|
(20)
-49%
|
(21)
-1%
|
9
N/A
|
12
+31%
|
24
+97%
|
28
+16%
|
157
+460%
|
171
+9%
|
164
-5%
|
156
-5%
|
178
+14%
|
165
-7%
|
213
+29%
|
227
+6%
|
47
-79%
|
54
+13%
|
6
-88%
|
7
+2%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||
| Tax Provision |
(11)
|
(10)
|
(9)
|
(5)
|
2
|
(0)
|
0
|
0
|
59
|
59
|
59
|
58
|
1
|
(13)
|
(12)
|
(13)
|
(39)
|
(25)
|
(26)
|
(23)
|
(5)
|
(4)
|
(4)
|
(6)
|
(2)
|
(4)
|
7
|
8
|
(27)
|
(27)
|
(40)
|
(42)
|
6
|
6
|
8
|
7
|
|
| Income from Continuing Operations |
25
|
20
|
20
|
17
|
35
|
255
|
253
|
244
|
225
|
(33)
|
(35)
|
(27)
|
(62)
|
(18)
|
(15)
|
(19)
|
6
|
(39)
|
(46)
|
(44)
|
4
|
9
|
20
|
22
|
155
|
167
|
170
|
164
|
151
|
138
|
174
|
185
|
53
|
60
|
14
|
14
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
3
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Equity Earnings Affiliates |
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
|
|
| Net Income (Common) |
25
N/A
|
20
-20%
|
20
N/A
|
17
-13%
|
36
+105%
|
254
+615%
|
252
-1%
|
242
-4%
|
222
-8%
|
(35)
N/A
|
(38)
-6%
|
(30)
+20%
|
(59)
-98%
|
(17)
+71%
|
(13)
+24%
|
(16)
-21%
|
9
N/A
|
(36)
N/A
|
(43)
-19%
|
(40)
+6%
|
3
N/A
|
7
+152%
|
19
+159%
|
21
+11%
|
153
+634%
|
166
+8%
|
169
+2%
|
162
-4%
|
150
-8%
|
138
-8%
|
174
+26%
|
186
+7%
|
53
-71%
|
60
+12%
|
14
-76%
|
14
-1%
|
|
| EPS (Diluted) |
1.91
N/A
|
1
-48%
|
1.04
+4%
|
0.91
-13%
|
1.82
+100%
|
7.35
+304%
|
6.87
-7%
|
6.65
-3%
|
6.5
-2%
|
-1.06
N/A
|
-1.03
+3%
|
-0.86
+17%
|
-1.71
-99%
|
-0.49
+71%
|
-0.38
+22%
|
-0.4
-5%
|
0.26
N/A
|
-1.04
N/A
|
-1.15
-11%
|
-0.98
+15%
|
0.12
N/A
|
0.15
+25%
|
0.6
+300%
|
0.86
+43%
|
442.89
+51 399%
|
499.29
+13%
|
493.77
-1%
|
432.82
-12%
|
432.21
0%
|
399.14
-8%
|
503.72
+26%
|
537.93
+7%
|
153.95
-71%
|
172.22
+12%
|
40.53
-76%
|
40.25
-1%
|
|