Jeevan Scientific Technology Ltd
BSE:538837
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Jeevan Scientific Technology Ltd
BSE:538837
|
IN |
|
K
|
K M Sugar Mills Ltd
BSE:532673
|
IN |
Income Statement
Earnings Waterfall
Jeevan Scientific Technology Ltd
Income Statement
Jeevan Scientific Technology Ltd
| 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 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
12
|
0
|
0
|
0
|
13
|
0
|
0
|
0
|
17
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
27
|
0
|
0
|
0
|
21
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
10
|
0
|
0
|
0
|
9
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
174
N/A
|
175
+1%
|
171
-2%
|
167
-2%
|
182
+9%
|
189
+4%
|
199
+5%
|
214
+7%
|
204
-5%
|
213
+4%
|
239
+12%
|
261
+9%
|
261
+0%
|
232
-11%
|
208
-11%
|
212
+2%
|
249
+17%
|
267
+7%
|
337
+26%
|
411
+22%
|
475
+16%
|
562
+18%
|
626
+11%
|
679
+8%
|
566
-17%
|
507
-10%
|
400
-21%
|
289
-28%
|
362
+25%
|
362
+0%
|
363
+0%
|
365
+0%
|
397
+9%
|
421
+6%
|
455
+8%
|
479
+5%
|
468
-2%
|
428
-9%
|
437
+2%
|
503
+15%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(2)
|
(2)
|
(2)
|
(3)
|
(2)
|
(4)
|
(7)
|
(10)
|
(13)
|
(14)
|
(15)
|
(17)
|
(16)
|
(17)
|
(16)
|
(14)
|
(9)
|
(6)
|
1
|
5
|
(6)
|
(12)
|
(42)
|
(65)
|
(74)
|
(77)
|
(55)
|
(40)
|
(30)
|
(35)
|
(38)
|
(40)
|
(38)
|
(39)
|
(38)
|
(38)
|
(38)
|
(36)
|
(38)
|
(44)
|
|
| Gross Profit |
172
N/A
|
173
+0%
|
168
-2%
|
164
-2%
|
181
+10%
|
186
+3%
|
193
+4%
|
204
+6%
|
191
-6%
|
199
+4%
|
224
+13%
|
243
+9%
|
245
+1%
|
216
-12%
|
192
-11%
|
198
+3%
|
240
+22%
|
261
+9%
|
338
+29%
|
416
+23%
|
468
+13%
|
550
+18%
|
584
+6%
|
614
+5%
|
492
-20%
|
430
-12%
|
345
-20%
|
249
-28%
|
332
+33%
|
327
-1%
|
325
-1%
|
326
+0%
|
358
+10%
|
383
+7%
|
417
+9%
|
441
+6%
|
430
-2%
|
392
-9%
|
400
+2%
|
459
+15%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(161)
|
(163)
|
(162)
|
(159)
|
(162)
|
(170)
|
(176)
|
(187)
|
(178)
|
(179)
|
(196)
|
(205)
|
(222)
|
(223)
|
(225)
|
(238)
|
(334)
|
(337)
|
(359)
|
(373)
|
(329)
|
(361)
|
(384)
|
(429)
|
(358)
|
(343)
|
(327)
|
(287)
|
(370)
|
(362)
|
(351)
|
(357)
|
(371)
|
(384)
|
(400)
|
(414)
|
(419)
|
(433)
|
(447)
|
(476)
|
|
| Selling, General & Administrative |
(36)
|
(34)
|
(29)
|
(23)
|
(23)
|
(27)
|
(38)
|
(50)
|
(57)
|
(65)
|
(72)
|
(79)
|
(84)
|
(87)
|
(89)
|
(95)
|
(104)
|
(108)
|
(115)
|
(119)
|
(125)
|
(133)
|
(148)
|
(166)
|
(150)
|
(136)
|
(127)
|
(116)
|
(164)
|
(155)
|
(158)
|
(155)
|
(170)
|
(159)
|
(160)
|
(164)
|
(171)
|
(181)
|
(191)
|
(207)
|
|
| Depreciation & Amortization |
(7)
|
(9)
|
(11)
|
(11)
|
(12)
|
(13)
|
(16)
|
(19)
|
(21)
|
(24)
|
(28)
|
(30)
|
(31)
|
(35)
|
(36)
|
(37)
|
(39)
|
(39)
|
(39)
|
(39)
|
(40)
|
(40)
|
(40)
|
(40)
|
(37)
|
(37)
|
(40)
|
(44)
|
(51)
|
(55)
|
(57)
|
(57)
|
(59)
|
(60)
|
(60)
|
(61)
|
(63)
|
(65)
|
(67)
|
(68)
|
|
| Other Operating Expenses |
(119)
|
(120)
|
(122)
|
(124)
|
(127)
|
(130)
|
(123)
|
(118)
|
(100)
|
(90)
|
(97)
|
(97)
|
(107)
|
(101)
|
(100)
|
(106)
|
(190)
|
(189)
|
(204)
|
(215)
|
(164)
|
(188)
|
(196)
|
(224)
|
(171)
|
(169)
|
(160)
|
(128)
|
(155)
|
(151)
|
(137)
|
(145)
|
(142)
|
(166)
|
(180)
|
(189)
|
(186)
|
(187)
|
(188)
|
(201)
|
|
| Operating Income |
11
N/A
|
10
-12%
|
7
-31%
|
6
-15%
|
18
+224%
|
15
-16%
|
17
+8%
|
17
+4%
|
13
-25%
|
20
+51%
|
28
+42%
|
38
+36%
|
23
-40%
|
(7)
N/A
|
(34)
-394%
|
(40)
-20%
|
(93)
-133%
|
(75)
+19%
|
(21)
+72%
|
42
N/A
|
139
+229%
|
189
+36%
|
200
+6%
|
185
-8%
|
134
-28%
|
87
-35%
|
18
-79%
|
(38)
N/A
|
(38)
+1%
|
(35)
+9%
|
(26)
+25%
|
(31)
-19%
|
(13)
+58%
|
(2)
+88%
|
17
N/A
|
27
+59%
|
12
-56%
|
(41)
N/A
|
(47)
-15%
|
(17)
+64%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(12)
|
(14)
|
(14)
|
(15)
|
(13)
|
(13)
|
(16)
|
(20)
|
(17)
|
(21)
|
(20)
|
(19)
|
(19)
|
(21)
|
(22)
|
(24)
|
(27)
|
(28)
|
(28)
|
(27)
|
(21)
|
(18)
|
(13)
|
(10)
|
31
|
31
|
31
|
32
|
(10)
|
(9)
|
(10)
|
(9)
|
(9)
|
(11)
|
(13)
|
(15)
|
(10)
|
(20)
|
(21)
|
(22)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
(1)
|
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
|
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
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
3
|
4
|
4
|
4
|
5
|
7
|
8
|
9
|
8
|
10
|
13
|
11
|
10
|
10
|
7
|
10
|
15
|
16
|
16
|
15
|
18
|
16
|
17
|
18
|
19
|
20
|
20
|
19
|
11
|
12
|
11
|
7
|
6
|
5
|
4
|
7
|
(1)
|
9
|
9
|
8
|
|
| Pre-Tax Income |
2
N/A
|
(1)
N/A
|
(4)
-605%
|
(6)
-45%
|
10
N/A
|
9
-10%
|
9
-5%
|
8
-11%
|
4
-53%
|
8
+125%
|
20
+149%
|
31
+51%
|
14
-55%
|
(18)
N/A
|
(48)
-169%
|
(54)
-12%
|
(105)
-95%
|
(87)
+17%
|
(33)
+62%
|
31
N/A
|
136
+347%
|
188
+37%
|
204
+8%
|
193
-5%
|
183
-5%
|
138
-25%
|
69
-50%
|
12
-83%
|
(37)
N/A
|
(32)
+12%
|
(25)
+23%
|
(33)
-34%
|
(16)
+52%
|
(7)
+54%
|
8
N/A
|
18
+128%
|
1
-97%
|
(52)
N/A
|
(59)
-13%
|
(30)
+48%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(2)
|
(3)
|
(3)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(3)
|
(3)
|
(2)
|
(6)
|
(3)
|
4
|
7
|
8
|
20
|
17
|
3
|
(7)
|
(19)
|
(36)
|
(42)
|
(46)
|
(61)
|
(45)
|
(25)
|
(10)
|
6
|
3
|
1
|
4
|
3
|
(1)
|
(8)
|
(13)
|
0
|
10
|
14
|
10
|
|
| Income from Continuing Operations |
(0)
|
(3)
|
(7)
|
(7)
|
9
|
8
|
8
|
7
|
1
|
5
|
18
|
25
|
11
|
(14)
|
(42)
|
(46)
|
(86)
|
(71)
|
(29)
|
24
|
117
|
152
|
162
|
147
|
123
|
93
|
44
|
2
|
(31)
|
(29)
|
(24)
|
(29)
|
(13)
|
(8)
|
1
|
6
|
1
|
(42)
|
(44)
|
(21)
|
|
| 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
|
1
|
1
|
1
|
1
|
1
|
0
|
(10)
|
|
| Net Income (Common) |
(0)
N/A
|
(3)
-4 623%
|
(7)
-121%
|
(7)
+6%
|
9
N/A
|
8
-8%
|
8
-4%
|
7
-10%
|
1
-84%
|
5
+325%
|
18
+281%
|
25
+38%
|
11
-55%
|
(14)
N/A
|
(42)
-204%
|
(46)
-10%
|
(86)
-87%
|
(71)
+18%
|
(29)
+58%
|
24
N/A
|
117
+389%
|
152
+29%
|
162
+7%
|
147
-9%
|
123
-17%
|
93
-24%
|
44
-53%
|
2
-96%
|
(31)
N/A
|
(29)
+4%
|
(23)
+20%
|
(29)
-23%
|
(13)
+55%
|
(7)
+44%
|
1
N/A
|
7
+489%
|
1
-81%
|
(41)
N/A
|
(44)
-8%
|
(31)
+30%
|
|
| EPS (Diluted) |
-0.01
N/A
|
-0.53
-5 200%
|
-1.16
-119%
|
-0.8
+31%
|
0.97
N/A
|
0.89
-8%
|
0.85
-4%
|
0.76
-11%
|
0.1
-87%
|
0.31
+210%
|
1.18
+281%
|
1.64
+39%
|
0.74
-55%
|
-0.89
N/A
|
-2.88
-224%
|
-3.09
-7%
|
-5.61
-82%
|
-4.52
+19%
|
-1.91
+58%
|
1.56
N/A
|
7.67
+392%
|
9.94
+30%
|
10.6
+7%
|
9.64
-9%
|
8.15
-15%
|
6.28
-23%
|
3.06
-51%
|
0.12
-96%
|
-1.98
N/A
|
-1.84
+7%
|
-1.52
+17%
|
-1.87
-23%
|
-0.84
+55%
|
-0.43
+49%
|
0.09
N/A
|
0.44
+389%
|
0.08
-82%
|
-2.56
N/A
|
-2.76
-8%
|
-1.93
+30%
|
|