Talbros Engineering Ltd
BSE:538987
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Talbros Engineering Ltd
BSE:538987
|
IN |
Income Statement
Earnings Waterfall
Talbros Engineering Ltd
Income Statement
Talbros Engineering Ltd
| 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 |
16
|
0
|
0
|
0
|
18
|
0
|
0
|
0
|
19
|
0
|
0
|
0
|
21
|
0
|
0
|
0
|
48
|
0
|
0
|
0
|
54
|
0
|
0
|
0
|
40
|
0
|
0
|
0
|
57
|
0
|
0
|
0
|
56
|
0
|
0
|
0
|
62
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
1 262
N/A
|
1 322
+5%
|
1 305
-1%
|
1 345
+3%
|
1 393
+4%
|
1 483
+6%
|
1 578
+6%
|
1 612
+2%
|
1 769
+10%
|
1 854
+5%
|
1 913
+3%
|
1 990
+4%
|
2 083
+5%
|
2 169
+4%
|
2 376
+10%
|
2 593
+9%
|
2 693
+4%
|
2 720
+1%
|
2 584
-5%
|
2 423
-6%
|
2 162
-11%
|
1 711
-21%
|
1 783
+4%
|
1 999
+12%
|
2 389
+19%
|
2 904
+22%
|
3 166
+9%
|
3 279
+4%
|
3 511
+7%
|
3 960
+13%
|
4 248
+7%
|
4 461
+5%
|
4 442
0%
|
4 285
-4%
|
4 137
-3%
|
4 134
0%
|
4 100
-1%
|
4 170
+2%
|
4 173
+0%
|
4 238
+2%
|
4 461
+5%
|
4 646
+4%
|
4 927
+6%
|
5 170
+5%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(611)
|
(651)
|
(632)
|
(640)
|
(664)
|
(704)
|
(758)
|
(775)
|
(855)
|
(902)
|
(891)
|
(888)
|
(945)
|
(969)
|
(1 115)
|
(1 269)
|
(1 968)
|
(1 368)
|
(1 328)
|
(1 259)
|
(1 562)
|
(836)
|
(826)
|
(913)
|
(1 695)
|
(1 372)
|
(1 509)
|
(1 539)
|
(2 452)
|
(1 900)
|
(2 101)
|
(2 281)
|
(3 189)
|
(2 255)
|
(2 180)
|
(2 165)
|
(2 969)
|
(2 282)
|
(2 248)
|
(2 297)
|
(3 119)
|
(2 358)
|
(2 514)
|
(2 588)
|
|
| Gross Profit |
651
N/A
|
671
+3%
|
673
+0%
|
705
+5%
|
729
+3%
|
780
+7%
|
820
+5%
|
837
+2%
|
913
+9%
|
952
+4%
|
1 023
+7%
|
1 101
+8%
|
1 139
+3%
|
1 201
+5%
|
1 261
+5%
|
1 325
+5%
|
724
-45%
|
1 352
+87%
|
1 256
-7%
|
1 164
-7%
|
600
-48%
|
876
+46%
|
958
+9%
|
1 086
+13%
|
693
-36%
|
1 532
+121%
|
1 657
+8%
|
1 740
+5%
|
1 060
-39%
|
2 060
+94%
|
2 147
+4%
|
2 181
+2%
|
1 252
-43%
|
2 030
+62%
|
1 956
-4%
|
1 969
+1%
|
1 132
-43%
|
1 888
+67%
|
1 925
+2%
|
1 941
+1%
|
1 342
-31%
|
2 288
+71%
|
2 413
+5%
|
2 582
+7%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(586)
|
(608)
|
(624)
|
(651)
|
(668)
|
(703)
|
(729)
|
(741)
|
(786)
|
(807)
|
(854)
|
(916)
|
(980)
|
(1 032)
|
(1 097)
|
(1 150)
|
(551)
|
(1 184)
|
(1 106)
|
(1 032)
|
(489)
|
(800)
|
(848)
|
(940)
|
(495)
|
(1 272)
|
(1 363)
|
(1 422)
|
(694)
|
(1 631)
|
(1 693)
|
(1 709)
|
(810)
|
(1 632)
|
(1 597)
|
(1 632)
|
(802)
|
(1 553)
|
(1 577)
|
(1 584)
|
(958)
|
(1 888)
|
(1 991)
|
(2 134)
|
|
| Selling, General & Administrative |
(108)
|
(110)
|
(114)
|
(115)
|
(126)
|
(131)
|
(133)
|
(137)
|
(146)
|
(153)
|
(166)
|
(170)
|
(183)
|
(191)
|
(197)
|
(214)
|
(485)
|
(215)
|
(212)
|
(205)
|
(410)
|
(180)
|
(173)
|
(174)
|
(414)
|
(201)
|
(212)
|
(223)
|
(607)
|
(251)
|
(263)
|
(272)
|
(719)
|
(300)
|
(309)
|
(316)
|
(702)
|
(314)
|
(330)
|
(342)
|
(843)
|
(373)
|
(379)
|
(392)
|
|
| Depreciation & Amortization |
(36)
|
(37)
|
(39)
|
(35)
|
(35)
|
(36)
|
(36)
|
(36)
|
(37)
|
(38)
|
(41)
|
(42)
|
(49)
|
(51)
|
(58)
|
(64)
|
(65)
|
(71)
|
(74)
|
(76)
|
(78)
|
(80)
|
(80)
|
(80)
|
(80)
|
(81)
|
(83)
|
(84)
|
(85)
|
(87)
|
(88)
|
(89)
|
(92)
|
(96)
|
(96)
|
(99)
|
(100)
|
(100)
|
(106)
|
(109)
|
(113)
|
(116)
|
(117)
|
(119)
|
|
| Other Operating Expenses |
(442)
|
(461)
|
(471)
|
(501)
|
(507)
|
(536)
|
(560)
|
(569)
|
(603)
|
(616)
|
(647)
|
(703)
|
(748)
|
(790)
|
(842)
|
(871)
|
(0)
|
(898)
|
(820)
|
(751)
|
(0)
|
(541)
|
(595)
|
(686)
|
(0)
|
(990)
|
(1 069)
|
(1 115)
|
(2)
|
(1 294)
|
(1 342)
|
(1 348)
|
0
|
(1 236)
|
(1 191)
|
(1 216)
|
0
|
(1 138)
|
(1 140)
|
(1 133)
|
(3)
|
(1 398)
|
(1 494)
|
(1 623)
|
|
| Operating Income |
64
N/A
|
63
-3%
|
49
-22%
|
54
+10%
|
61
+12%
|
77
+27%
|
91
+18%
|
96
+6%
|
127
+33%
|
145
+14%
|
169
+16%
|
185
+10%
|
159
-14%
|
169
+6%
|
165
-2%
|
175
+6%
|
174
-1%
|
168
-3%
|
150
-11%
|
132
-12%
|
111
-15%
|
75
-32%
|
110
+46%
|
146
+33%
|
198
+36%
|
260
+31%
|
294
+13%
|
318
+8%
|
365
+15%
|
429
+17%
|
454
+6%
|
472
+4%
|
442
-6%
|
398
-10%
|
360
-9%
|
337
-6%
|
330
-2%
|
335
+2%
|
348
+4%
|
357
+3%
|
384
+7%
|
400
+4%
|
422
+5%
|
448
+6%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(16)
|
(25)
|
(26)
|
(28)
|
(18)
|
(30)
|
(31)
|
(30)
|
(19)
|
(31)
|
(31)
|
(33)
|
(21)
|
(38)
|
(46)
|
(56)
|
(41)
|
(73)
|
(75)
|
(73)
|
(43)
|
(64)
|
(64)
|
(65)
|
(36)
|
(64)
|
(64)
|
(66)
|
(46)
|
(91)
|
(96)
|
(98)
|
(31)
|
(91)
|
(91)
|
(99)
|
(55)
|
(98)
|
(106)
|
(107)
|
(82)
|
(125)
|
(132)
|
(129)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(8)
|
(8)
|
(8)
|
(8)
|
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
|
1
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
|
| Total Other Income |
18
|
33
|
26
|
22
|
9
|
16
|
15
|
16
|
(8)
|
0
|
(6)
|
(7)
|
(7)
|
(2)
|
4
|
2
|
(13)
|
13
|
12
|
11
|
(18)
|
11
|
8
|
7
|
(17)
|
5
|
8
|
11
|
(27)
|
18
|
24
|
28
|
(37)
|
20
|
13
|
6
|
(34)
|
6
|
6
|
6
|
(31)
|
10
|
15
|
20
|
|
| Pre-Tax Income |
66
N/A
|
71
+8%
|
50
-30%
|
49
-1%
|
52
+7%
|
63
+21%
|
75
+19%
|
82
+9%
|
101
+22%
|
114
+14%
|
132
+15%
|
145
+10%
|
131
-10%
|
129
-1%
|
122
-5%
|
120
-2%
|
113
-6%
|
100
-12%
|
79
-21%
|
62
-22%
|
50
-18%
|
22
-56%
|
54
+146%
|
89
+64%
|
145
+63%
|
200
+38%
|
238
+18%
|
263
+11%
|
292
+11%
|
356
+22%
|
383
+8%
|
402
+5%
|
375
-7%
|
327
-13%
|
282
-14%
|
245
-13%
|
241
-1%
|
244
+1%
|
249
+2%
|
257
+3%
|
272
+6%
|
285
+5%
|
304
+7%
|
339
+11%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(21)
|
(23)
|
(17)
|
(9)
|
(18)
|
(19)
|
(19)
|
(34)
|
(31)
|
(36)
|
(48)
|
(48)
|
(41)
|
(41)
|
(32)
|
(31)
|
(41)
|
(38)
|
(28)
|
(20)
|
(10)
|
(4)
|
(16)
|
(28)
|
(38)
|
(52)
|
(59)
|
(59)
|
(71)
|
(85)
|
(96)
|
(105)
|
(96)
|
(85)
|
(73)
|
(64)
|
(63)
|
(64)
|
(65)
|
(64)
|
(70)
|
(74)
|
(77)
|
(89)
|
|
| Income from Continuing Operations |
45
|
48
|
33
|
40
|
34
|
44
|
56
|
48
|
70
|
79
|
84
|
97
|
90
|
88
|
90
|
89
|
72
|
62
|
51
|
42
|
40
|
18
|
38
|
61
|
107
|
148
|
178
|
204
|
221
|
271
|
287
|
296
|
279
|
242
|
209
|
181
|
178
|
180
|
184
|
193
|
202
|
210
|
228
|
249
|
|
| Net Income (Common) |
45
N/A
|
48
+5%
|
33
-31%
|
40
+20%
|
34
-15%
|
44
+31%
|
56
+26%
|
48
-14%
|
70
+46%
|
79
+13%
|
84
+6%
|
97
+16%
|
90
-7%
|
88
-2%
|
90
+3%
|
89
-1%
|
72
-19%
|
62
-14%
|
51
-18%
|
42
-18%
|
40
-3%
|
18
-55%
|
38
+108%
|
61
+62%
|
107
+74%
|
148
+39%
|
178
+20%
|
204
+15%
|
221
+8%
|
271
+23%
|
287
+6%
|
296
+3%
|
279
-6%
|
242
-13%
|
209
-14%
|
181
-13%
|
178
-2%
|
180
+1%
|
184
+2%
|
193
+5%
|
202
+5%
|
210
+4%
|
228
+8%
|
249
+9%
|
|
| EPS (Diluted) |
8.96
N/A
|
9.37
+5%
|
6.47
-31%
|
7.76
+20%
|
6.63
-15%
|
8.66
+31%
|
10.94
+26%
|
9.41
-14%
|
13.71
+46%
|
15.45
+13%
|
16.39
+6%
|
18.94
+16%
|
17.57
-7%
|
17.27
-2%
|
17.68
+2%
|
17.58
-1%
|
14.19
-19%
|
12.17
-14%
|
10.03
-18%
|
8.19
-18%
|
7.92
-3%
|
3.47
-56%
|
7.47
+115%
|
12.07
+62%
|
20.99
+74%
|
29.24
+39%
|
35.13
+20%
|
40.24
+15%
|
43.53
+8%
|
53.46
+23%
|
56.55
+6%
|
58.41
+3%
|
55.01
-6%
|
47.65
-13%
|
41.12
-14%
|
35.7
-13%
|
35.13
-2%
|
35.47
+1%
|
36.16
+2%
|
37.93
+5%
|
39.73
+5%
|
41.43
+4%
|
44.88
+8%
|
49.11
+9%
|
|