Looks Health Services Ltd
BSE:534422
Income Statement
Earnings Waterfall
Looks Health Services Ltd
Income Statement
Looks Health Services Ltd
| 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 | Dec-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
|
|
| Revenue |
18
N/A
|
18
0%
|
18
+4%
|
17
-6%
|
15
-11%
|
14
-8%
|
12
-13%
|
12
-1%
|
11
-6%
|
10
-9%
|
10
-7%
|
9
-10%
|
8
-11%
|
6
-27%
|
4
-31%
|
2
-58%
|
0
-91%
|
0
-44%
|
0
-28%
|
0
-32%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
4
N/A
|
5
+18%
|
5
+15%
|
7
+23%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(3)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Gross Profit |
15
N/A
|
16
+8%
|
16
+1%
|
15
-5%
|
13
-14%
|
12
-12%
|
10
-12%
|
10
+2%
|
10
-4%
|
10
-5%
|
9
-7%
|
8
-10%
|
7
-10%
|
5
-27%
|
4
-31%
|
1
-59%
|
0
-96%
|
0
-98%
|
(0)
N/A
|
(0)
+9%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(20)
|
(19)
|
(19)
|
(19)
|
(16)
|
(15)
|
(14)
|
(15)
|
(13)
|
(14)
|
(13)
|
(10)
|
(13)
|
(12)
|
(10)
|
(10)
|
(7)
|
(6)
|
(5)
|
(5)
|
(4)
|
(4)
|
(4)
|
(4)
|
(6)
|
(6)
|
(6)
|
(6)
|
(5)
|
(5)
|
(6)
|
(6)
|
(8)
|
(7)
|
(5)
|
(5)
|
|
| Selling, General & Administrative |
(6)
|
(8)
|
(8)
|
(7)
|
(8)
|
(7)
|
(7)
|
(8)
|
(6)
|
(7)
|
(7)
|
(5)
|
(5)
|
(5)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(1)
|
|
| Depreciation & Amortization |
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Other Operating Expenses |
(12)
|
(9)
|
(9)
|
(10)
|
(6)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(4)
|
(4)
|
(5)
|
(5)
|
(4)
|
(3)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(0)
|
(1)
|
(1)
|
(2)
|
(3)
|
(2)
|
(2)
|
(2)
|
|
| Operating Income |
(5)
N/A
|
(3)
+51%
|
(3)
-17%
|
(4)
-11%
|
(3)
+13%
|
(3)
+3%
|
(4)
-26%
|
(4)
-9%
|
(3)
+23%
|
(4)
-40%
|
(4)
+4%
|
(2)
+43%
|
(6)
-143%
|
(6)
-10%
|
(6)
-1%
|
(8)
-24%
|
(6)
+19%
|
(6)
+14%
|
(5)
+2%
|
(5)
+4%
|
(4)
+23%
|
(4)
+1%
|
(4)
-1%
|
(4)
-1%
|
(6)
-37%
|
(6)
-4%
|
(6)
-2%
|
(6)
-4%
|
(5)
+25%
|
(5)
-13%
|
(6)
-16%
|
(6)
-5%
|
(4)
+42%
|
(2)
+49%
|
0
N/A
|
2
+724%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||
| Interest Income 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)
|
|
| Non-Reccuring Items |
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
|
|
| Total Other Income |
6
|
4
|
2
|
0
|
6
|
6
|
7
|
8
|
6
|
6
|
7
|
6
|
5
|
7
|
6
|
5
|
6
|
5
|
4
|
5
|
4
|
4
|
5
|
5
|
5
|
5
|
5
|
5
|
4
|
4
|
4
|
4
|
4
|
3
|
2
|
0
|
|
| Pre-Tax Income |
0
N/A
|
1
+1 483%
|
(1)
N/A
|
(3)
-198%
|
3
N/A
|
3
+9%
|
3
-15%
|
3
+19%
|
3
-2%
|
2
-49%
|
2
+44%
|
4
+49%
|
(0)
N/A
|
(0)
-59%
|
(1)
-218%
|
(3)
-344%
|
(1)
+70%
|
(1)
+4%
|
(2)
-57%
|
(1)
+45%
|
0
N/A
|
0
+22%
|
0
-5%
|
0
+2%
|
(1)
N/A
|
(1)
-20%
|
(1)
-8%
|
(2)
-15%
|
(0)
+85%
|
(1)
-241%
|
(2)
-100%
|
(2)
-19%
|
0
N/A
|
1
+207%
|
2
+102%
|
2
+28%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||
| Tax Provision |
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Income from Continuing Operations |
0
|
1
|
(1)
|
(3)
|
3
|
4
|
3
|
4
|
2
|
0
|
1
|
2
|
(0)
|
(0)
|
(1)
|
(3)
|
(2)
|
(2)
|
(2)
|
(1)
|
0
|
0
|
0
|
0
|
(2)
|
(2)
|
(2)
|
(2)
|
(0)
|
(1)
|
(1)
|
(2)
|
0
|
1
|
2
|
2
|
|
| Net Income (Common) |
0
N/A
|
1
+1 736%
|
(1)
N/A
|
(3)
-193%
|
3
N/A
|
4
+23%
|
3
-13%
|
4
+17%
|
2
-38%
|
0
-87%
|
1
+244%
|
2
+112%
|
(0)
N/A
|
(0)
-53%
|
(1)
-204%
|
(3)
-353%
|
(2)
+51%
|
(2)
+4%
|
(2)
-33%
|
(1)
+36%
|
0
N/A
|
0
-27%
|
0
-38%
|
0
-35%
|
(2)
N/A
|
(2)
-4%
|
(2)
-4%
|
(2)
-8%
|
(0)
+91%
|
(1)
-290%
|
(1)
-109%
|
(2)
-19%
|
0
N/A
|
1
+224%
|
2
+107%
|
2
+27%
|
|
| EPS (Diluted) |
0.01
N/A
|
0.11
+1 000%
|
-0.1
N/A
|
-0.3
-200%
|
0.29
N/A
|
0.36
+24%
|
0.31
-14%
|
0.36
+16%
|
0.23
-36%
|
0.03
-87%
|
0.11
+267%
|
0.23
+109%
|
-0.02
N/A
|
-0.01
+50%
|
-0.07
-600%
|
-0.32
-357%
|
-0.16
+50%
|
-0.11
+31%
|
-0.2
-82%
|
-0.13
+35%
|
0.03
N/A
|
0.02
-33%
|
0.02
N/A
|
0.02
N/A
|
-0.15
N/A
|
-0.15
N/A
|
-0.16
-7%
|
-0.25
-56%
|
-0.02
+92%
|
-0.07
-250%
|
-0.14
-100%
|
-0.16
-14%
|
0.02
N/A
|
0.08
+300%
|
0.25
+212%
|
0.25
N/A
|
|