Laxmipati Engineering Works Ltd
BSE:537669
Income Statement
Earnings Waterfall
Laxmipati Engineering Works Ltd
Income Statement
Laxmipati Engineering Works Ltd
| Sep-2021 | Mar-2022 | Sep-2022 | Mar-2023 | Sep-2023 | Mar-2024 | Sep-2024 | Mar-2025 | ||
|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||
| Interest Expense |
0
|
28
|
0
|
31
|
0
|
38
|
0
|
0
|
|
| Revenue |
270
N/A
|
280
+3%
|
182
-35%
|
152
-16%
|
278
+83%
|
402
+45%
|
464
+15%
|
501
+8%
|
|
| Gross Profit | |||||||||
| Cost of Revenue |
(51)
|
(53)
|
(27)
|
(27)
|
(90)
|
(185)
|
(220)
|
(198)
|
|
| Gross Profit |
220
N/A
|
227
+3%
|
155
-32%
|
125
-19%
|
187
+50%
|
217
+16%
|
244
+12%
|
303
+24%
|
|
| Operating Income | |||||||||
| Operating Expenses |
(267)
|
(195)
|
(139)
|
(139)
|
(165)
|
(170)
|
(192)
|
(215)
|
|
| Selling, General & Administrative |
(197)
|
(151)
|
(103)
|
(94)
|
(100)
|
(102)
|
(116)
|
(128)
|
|
| Depreciation & Amortization |
(7)
|
(9)
|
(11)
|
(11)
|
(11)
|
(12)
|
(12)
|
(12)
|
|
| Other Operating Expenses |
(63)
|
(35)
|
(25)
|
(34)
|
(54)
|
(56)
|
(64)
|
(74)
|
|
| Operating Income |
(47)
N/A
|
33
N/A
|
16
-51%
|
(14)
N/A
|
22
N/A
|
48
+115%
|
52
+9%
|
88
+70%
|
|
| Pre-Tax Income | |||||||||
| Interest Income Expense |
(25)
|
(28)
|
(29)
|
(31)
|
(33)
|
(38)
|
(43)
|
(42)
|
|
| Non-Reccuring Items |
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
0
|
(0)
|
1
|
1
|
1
|
0
|
0
|
(0)
|
|
| Pre-Tax Income |
(73)
N/A
|
5
N/A
|
(13)
N/A
|
(44)
-251%
|
(10)
+77%
|
10
N/A
|
9
-5%
|
47
+402%
|
|
| Net Income | |||||||||
| Tax Provision |
1
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
18
|
|
| Income from Continuing Operations |
(72)
|
2
|
(16)
|
(47)
|
(12)
|
8
|
7
|
65
|
|
| Net Income (Common) |
(72)
N/A
|
2
N/A
|
(16)
N/A
|
(47)
-197%
|
(12)
+74%
|
8
N/A
|
7
-4%
|
65
+771%
|
|
| EPS (Diluted) |
-12.54
N/A
|
0.39
N/A
|
-2.77
N/A
|
-8.22
-197%
|
-2.13
+74%
|
1.35
N/A
|
1.3
-4%
|
11.3
+769%
|
|