Watchlist Manager

Watchlist

Price: 756.05 INR -4.05% Market Closed

Market Cap: ₹907.3m

	Mercury Laboratories Ltd BSE:538964	IN
	De' Longhi SpA OTC:DELHF	IT
	All About Inc TSE:2454	JP
	Valqua Ltd TSE:7995	JP
H	Harbour Energy PLC LSE:HBR	UK

Income Statement

Currency: INR

	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	Jun-2024	Sep-2024	Dec-2024	Mar-2025	Jun-2025	Sep-2025	Dec-2025
Revenue
Interest Expense	8	0	0	0	9	0	0	0	5	0	0	0	0	0	0	0	7	0	0	0	4	0	0	0	3	0	0	0	1	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Revenue	412 N/A	433 +5%	432 0%	461 +7%	475 +3%	475 +0%	469 -1%	448 -4%	501 +12%	458 -9%	487 +6%	520 +7%	519 0%	543 +5%	526 -3%	563 +7%	555 -1%	572 +3%	595 +4%	576 -3%	573 -1%	559 -2%	596 +7%	626 +5%	686 +10%	708 +3%	653 -8%	624 -5%	579 -7%	600 +4%	686 +14%	692 +1%	753 +9%	761 +1%	767 +1%	776 +1%	756 -3%	739 -2%	694 -6%	718 +4%	751 +5%	766 +2%	774 +1%	762 -2%
Gross Profit
Cost of Revenue	(176)	(186)	(179)	(196)	(203)	(203)	(198)	(184)	(223)	(206)	(219)	(235)	(238)	(238)	(233)	(264)	(263)	(267)	(276)	(254)	(256)	(250)	(279)	(291)	(312)	(317)	(270)	(260)	(237)	(247)	(286)	(283)	(304)	(303)	(311)	(316)	(303)	(296)	(269)	(272)	(289)	(297)	(302)	(297)
Gross Profit	236 N/A	248 +5%	253 +2%	265 +5%	272 +3%	272 0%	271 0%	264 -3%	278 +5%	252 -9%	268 +6%	285 +7%	280 -2%	305 +9%	293 -4%	299 +2%	292 -2%	306 +5%	319 +4%	322 +1%	316 -2%	308 -2%	317 +3%	335 +6%	374 +12%	390 +4%	384 -2%	363 -5%	343 -6%	353 +3%	400 +13%	409 +2%	449 +10%	457 +2%	456 0%	460 +1%	453 -2%	443 -2%	425 -4%	447 +5%	462 +3%	469 +2%	471 +1%	464 -1%
Operating Income
Operating Expenses	(192)	(201)	(208)	(214)	(211)	(219)	(221)	(221)	(216)	(226)	(235)	(248)	(251)	(255)	(259)	(261)	(244)	(263)	(264)	(267)	(265)	(266)	(269)	(277)	(285)	(310)	(313)	(314)	(297)	(308)	(327)	(345)	(388)	(403)	(425)	(413)	(390)	(382)	(375)	(400)	(420)	(421)	(417)	(406)
Selling, General & Administrative	(64)	(67)	(69)	(71)	(72)	(72)	(72)	(71)	(69)	(68)	(68)	(71)	(73)	(74)	(76)	(77)	(78)	(82)	(86)	(89)	(93)	(93)	(95)	(96)	(98)	(103)	(104)	(116)	(125)	(132)	(140)	(142)	(142)	(145)	(148)	(148)	(145)	(146)	(151)	(158)	(168)	(172)	(174)	(172)
Depreciation & Amortization	(12)	(12)	(13)	(13)	(12)	(12)	(12)	(12)	(13)	(13)	(15)	(15)	(15)	(16)	(16)	(17)	(16)	(17)	(17)	(18)	(19)	(18)	(19)	(20)	(19)	(20)	(22)	(22)	(25)	(26)	(25)	(25)	(25)	(25)	(26)	(27)	(28)	(28)	(28)	(29)	(29)	(30)	(32)	(33)
Other Operating Expenses	(114)	(122)	(127)	(130)	(128)	(135)	(137)	(138)	(135)	(145)	(152)	(163)	(163)	(164)	(168)	(167)	(150)	(164)	(161)	(160)	(154)	(154)	(155)	(161)	(168)	(188)	(186)	(176)	(148)	(150)	(163)	(178)	(221)	(233)	(251)	(238)	(217)	(207)	(195)	(213)	(223)	(219)	(212)	(201)
Operating Income	45 N/A	47 +4%	45 -3%	51 +13%	60 +18%	53 -12%	51 -5%	43 -14%	62 +42%	26 -58%	32 +27%	37 +14%	29 -21%	51 +72%	34 -33%	38 +13%	48 +24%	43 -10%	55 +28%	55 0%	51 -7%	42 -17%	48 +13%	58 +22%	89 +54%	80 -10%	71 -11%	49 -31%	45 -8%	45 +0%	73 +60%	64 -12%	61 -5%	54 -11%	31 -42%	47 +50%	62 +32%	61 -1%	50 -19%	47 -5%	41 -12%	47 +15%	54 +14%	58 +8%
Pre-Tax Income
Interest Income Expense	(10)	(10)	(11)	(12)	(11)	(12)	(11)	(10)	(5)	(9)	(9)	(9)	(9)	(9)	(10)	(10)	(7)	(11)	(10)	(9)	(4)	(7)	(8)	(7)	(3)	(6)	(5)	(5)	(1)	(4)	(4)	(3)	(0)	(3)	(4)	(4)	(0)	(4)	(5)	(5)	(0)	(6)	(5)	(5)
Non-Reccuring Items	2	0	0	0	(8)	0	0	0	(7)	0	0	0	0	0	0	0	(7)	0	0	0	(8)	0	0	0	(12)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(4)
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	0	0	0	0
Total Other Income	10	11	12	11	7	8	10	9	(1)	4	2	2	4	8	16	12	6	11	2	9	4	8	11	9	5	10	9	8	6	13	13	18	14	14	16	12	7	11	9	13	6	11	17	15
Pre-Tax Income	46 N/A	47 +3%	47 -1%	50 +8%	49 -2%	50 +1%	50 -1%	43 -13%	49 +14%	21 -58%	26 +25%	31 +19%	25 -20%	50 +102%	41 -18%	40 -1%	41 +1%	43 +6%	46 +7%	54 +17%	43 -20%	43 -1%	51 +19%	60 +17%	79 +32%	83 +5%	75 -11%	52 -30%	50 -3%	54 +8%	82 +51%	79 -3%	75 -5%	65 -13%	43 -33%	55 +26%	69 +26%	68 -2%	54 -20%	55 +1%	47 -15%	53 +13%	66 +24%	63 -3%
Net Income
Tax Provision	(13)	(12)	(13)	(11)	(10)	(12)	(13)	(16)	(22)	(17)	(13)	(9)	(4)	(8)	(7)	(10)	(12)	(13)	(14)	(16)	(11)	(11)	(13)	(17)	(26)	(27)	(25)	(18)	(15)	(15)	(21)	(17)	(19)	(14)	(9)	(14)	(13)	(18)	(14)	(15)	(15)	(15)	(16)	(16)
Income from Continuing Operations	33	35	34	40	39	39	37	27	27	4	12	22	20	42	33	30	28	30	33	38	32	32	38	43	53	56	49	34	36	39	61	62	56	51	35	41	57	50	40	39	31	38	49	47
Net Income (Common)	33 N/A	35 +6%	34 -3%	40 +16%	39 -1%	39 -2%	37 -5%	27 -25%	27 -1%	4 -86%	12 +215%	22 +77%	20 -8%	42 +108%	33 -21%	30 -10%	28 -5%	30 +6%	33 +8%	38 +17%	32 -15%	32 -1%	38 +19%	43 +13%	53 +24%	56 +5%	49 -12%	34 -31%	36 +4%	39 +10%	61 +56%	62 +1%	56 -10%	51 -8%	35 -32%	41 +18%	57 +38%	50 -12%	40 -20%	39 -1%	31 -20%	38 +20%	49 +30%	47 -4%
EPS (Diluted)	27.61 N/A	29.25 +6%	28.5 -3%	33.16 +16%	32.69 -1%	32.07 -2%	30.41 -5%	22.66 -25%	22.53 -1%	3.25 -86%	10.25 +215%	18.16 +77%	16.78 -8%	34.83 +108%	27.66 -21%	24.91 -10%	23.63 -5%	25.15 +6%	27.12 +8%	31.68 +17%	26.9 -15%	26.59 -1%	31.58 +19%	35.81 +13%	44.48 +24%	46.85 +5%	41.09 -12%	28.51 -31%	29.68 +4%	32.53 +10%	50.69 +56%	51.35 +1%	46.49 -9%	42.62 -8%	28.99 -32%	34.24 +18%	47.12 +38%	41.69 -12%	33.24 -20%	32.88 -1%	26.21 -20%	31.41 +20%	40.93 +30%	39.3 -4%

Income Statement Balance Sheet Cash Flow Statement

Mercury Laboratories Ltd
BSE:538964

Income Statement

Earnings Waterfall
Mercury Laboratories Ltd

Income Statement
Mercury Laboratories Ltd

See Also

Company

Help

Tools

Stocks

Mercury Laboratories Ltd BSE:538964

Income Statement

Earnings Waterfall Mercury Laboratories Ltd

Income Statement Mercury Laboratories Ltd

See Also

Company

Help

Tools

Stocks

Mercury Laboratories Ltd
BSE:538964

Earnings Waterfall
Mercury Laboratories Ltd

Income Statement
Mercury Laboratories Ltd