Supremex Shine Steels Ltd
BSE:534733
Income Statement
Earnings Waterfall
Supremex Shine Steels Ltd
Income Statement
Supremex Shine Steels Ltd
| 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 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-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
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
|
| Revenue |
30
N/A
|
30
0%
|
30
N/A
|
30
N/A
|
22
-26%
|
22
+1%
|
22
N/A
|
22
N/A
|
6
-73%
|
6
-5%
|
6
N/A
|
6
N/A
|
1
-84%
|
1
0%
|
1
N/A
|
2
+93%
|
1
-20%
|
1
0%
|
1
N/A
|
18
+1 165%
|
34
+93%
|
39
+13%
|
39
N/A
|
29
-24%
|
39
+31%
|
68
+75%
|
92
+36%
|
125
+36%
|
150
+20%
|
128
-15%
|
115
-10%
|
74
-36%
|
22
-70%
|
11
-49%
|
0
-99%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
3
N/A
|
6
+105%
|
9
+51%
|
0
N/A
|
3
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(32)
|
0
|
0
|
0
|
(23)
|
0
|
0
|
(23)
|
(5)
|
(5)
|
(5)
|
(5)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(18)
|
(33)
|
(37)
|
(37)
|
(27)
|
(38)
|
(67)
|
(92)
|
(125)
|
(150)
|
(127)
|
(113)
|
(72)
|
(22)
|
(11)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Gross Profit |
(2)
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
(2)
N/A
|
0
N/A
|
0
N/A
|
(2)
N/A
|
1
N/A
|
1
-33%
|
1
N/A
|
1
N/A
|
1
+52%
|
1
0%
|
1
N/A
|
2
+93%
|
1
-45%
|
1
0%
|
1
N/A
|
0
-84%
|
2
+1 198%
|
2
+4%
|
2
+1%
|
2
-1%
|
0
-90%
|
0
-5%
|
0
+26%
|
0
+39%
|
0
+10%
|
0
-9%
|
2
+357%
|
1
-7%
|
0
-96%
|
0
-51%
|
(1)
N/A
|
(1)
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
3
N/A
|
6
+105%
|
9
+51%
|
0
N/A
|
3
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(1)
|
(32)
|
(33)
|
(33)
|
(1)
|
(24)
|
(24)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(10)
|
(12)
|
(18)
|
(24)
|
(22)
|
(25)
|
(20)
|
(33)
|
(51)
|
(77)
|
(85)
|
|
| Selling, General & Administrative |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(4)
|
(7)
|
(11)
|
(13)
|
(2)
|
(9)
|
(12)
|
(34)
|
(24)
|
|
| Depreciation & Amortization |
(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)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(6)
|
(15)
|
(12)
|
(17)
|
|
| Other Operating Expenses |
0
|
(32)
|
(32)
|
(32)
|
(0)
|
(24)
|
(24)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(8)
|
(9)
|
(11)
|
(14)
|
(8)
|
(9)
|
(13)
|
(18)
|
(25)
|
(30)
|
(44)
|
|
| Operating Income |
(3)
N/A
|
(3)
+8%
|
(3)
-8%
|
(3)
N/A
|
(2)
+21%
|
(2)
+4%
|
(2)
0%
|
(2)
-1%
|
0
N/A
|
(0)
N/A
|
(0)
-3%
|
(0)
-5%
|
0
N/A
|
0
+160%
|
0
+80%
|
1
+933%
|
0
-96%
|
0
N/A
|
(0)
N/A
|
(1)
-733%
|
1
N/A
|
1
+13%
|
1
-14%
|
1
+3%
|
(1)
N/A
|
(2)
-18%
|
(1)
+7%
|
(1)
+9%
|
(1)
+31%
|
(1)
+1%
|
0
N/A
|
0
-70%
|
(1)
N/A
|
(2)
-3%
|
(3)
-93%
|
(3)
-1%
|
(2)
+42%
|
(2)
-46%
|
(10)
-300%
|
(12)
-26%
|
(18)
-43%
|
(22)
-20%
|
(16)
+25%
|
(16)
-1%
|
(20)
-20%
|
(30)
-53%
|
(51)
-68%
|
(77)
-51%
|
(85)
-10%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
3
|
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)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(5)
|
2
|
(6)
|
|
| 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
|
|
| Total Other Income |
0
|
3
|
3
|
3
|
2
|
2
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
2
|
3
|
3
|
3
|
2
|
3
|
3
|
3
|
3
|
2
|
2
|
1
|
1
|
1
|
4
|
12
|
14
|
20
|
17
|
10
|
8
|
3
|
5
|
6
|
0
|
6
|
|
| Pre-Tax Income |
0
N/A
|
0
N/A
|
(0)
N/A
|
(0)
+50%
|
0
N/A
|
(0)
N/A
|
(1)
-177%
|
(2)
-64%
|
0
N/A
|
(0)
N/A
|
(0)
-3%
|
(0)
-12%
|
0
N/A
|
0
+146%
|
0
+80%
|
1
+933%
|
0
-95%
|
0
N/A
|
(0)
N/A
|
(1)
-733%
|
1
N/A
|
2
+133%
|
2
+26%
|
3
+30%
|
2
-47%
|
1
-33%
|
1
+16%
|
1
-11%
|
2
+74%
|
2
+4%
|
3
+61%
|
3
-6%
|
1
-76%
|
0
-66%
|
(2)
N/A
|
(2)
-25%
|
(1)
+51%
|
2
N/A
|
2
+29%
|
1
-44%
|
1
+30%
|
(6)
N/A
|
(8)
-38%
|
(9)
-19%
|
(18)
-95%
|
(27)
-52%
|
(50)
-84%
|
(75)
-51%
|
(84)
-12%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
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)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(1)
|
(0)
|
0
|
1
|
2
|
|
| Income from Continuing Operations |
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
1
|
0
|
(0)
|
(0)
|
(1)
|
1
|
2
|
2
|
3
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
1
|
0
|
(2)
|
(2)
|
(1)
|
2
|
2
|
1
|
1
|
(5)
|
(8)
|
(9)
|
(18)
|
(27)
|
(50)
|
(74)
|
(82)
|
|
| Income to Minority Interest |
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
|
3
|
2
|
3
|
8
|
6
|
|
| Net Income (Common) |
0
N/A
|
0
N/A
|
0
-76%
|
0
+25%
|
0
+100%
|
(0)
N/A
|
(1)
-196%
|
(1)
-66%
|
0
N/A
|
(0)
N/A
|
(0)
-3%
|
(0)
-11%
|
0
N/A
|
0
+262%
|
0
+80%
|
1
+711%
|
0
-96%
|
(0)
N/A
|
(0)
-86%
|
(1)
-262%
|
1
N/A
|
2
+181%
|
2
+28%
|
3
+33%
|
1
-58%
|
1
-46%
|
1
+28%
|
1
-28%
|
1
+144%
|
2
+1%
|
2
+55%
|
2
-7%
|
1
-74%
|
0
-77%
|
(2)
N/A
|
(2)
-27%
|
(1)
+42%
|
2
N/A
|
2
+29%
|
1
-44%
|
1
+17%
|
(5)
N/A
|
(8)
-46%
|
(9)
-16%
|
(14)
-52%
|
(24)
-70%
|
(45)
-91%
|
(66)
-46%
|
(76)
-15%
|
|
| EPS (Diluted) |
0
N/A
|
0.01
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
-0.01
N/A
|
-0.02
-100%
|
-0.03
-50%
|
0
N/A
|
0
N/A
|
0
N/A
|
-0.01
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0.02
N/A
|
0
N/A
|
0
N/A
|
-0.01
N/A
|
-0.03
-200%
|
0.02
N/A
|
0.05
+150%
|
0.07
+40%
|
0.1
+43%
|
0.04
-60%
|
0.02
-50%
|
0.03
+50%
|
0.02
-33%
|
0.05
+150%
|
0.05
N/A
|
0.07
+40%
|
0.07
N/A
|
0.01
-86%
|
0
N/A
|
-0.05
N/A
|
-0.06
-20%
|
-0.01
+83%
|
0.05
N/A
|
0.06
+20%
|
0.04
-33%
|
0.01
-75%
|
-0.04
N/A
|
-0.07
-75%
|
-0.08
-14%
|
-0.1
-25%
|
-0.18
-80%
|
-0.33
-83%
|
-0.44
-33%
|
-0.49
-11%
|
|