Waaree Technologies Ltd
BSE:539337
Income Statement
Earnings Waterfall
Waaree Technologies Ltd
Income Statement
Waaree Technologies Ltd
| Mar-2022 | Sep-2022 | Mar-2023 | Sep-2023 | Mar-2024 | Sep-2024 | Mar-2025 | ||
|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||
| Revenue |
131
N/A
|
206
+57%
|
294
+43%
|
354
+20%
|
285
-19%
|
206
-28%
|
102
-50%
|
|
| Gross Profit | ||||||||
| Cost of Revenue |
(125)
|
(197)
|
(281)
|
(323)
|
(280)
|
(206)
|
(88)
|
|
| Gross Profit |
6
N/A
|
9
+50%
|
13
+47%
|
31
+134%
|
5
-83%
|
0
-92%
|
14
+3 308%
|
|
| Operating Income | ||||||||
| Operating Expenses |
(7)
|
(8)
|
(31)
|
(75)
|
(106)
|
(109)
|
(91)
|
|
| Selling, General & Administrative |
(2)
|
(2)
|
(10)
|
(24)
|
(35)
|
(42)
|
(36)
|
|
| Depreciation & Amortization |
(0)
|
(0)
|
(7)
|
(18)
|
(22)
|
(22)
|
(22)
|
|
| Other Operating Expenses |
(5)
|
(6)
|
(14)
|
(33)
|
(48)
|
(45)
|
(33)
|
|
| Operating Income |
(1)
N/A
|
1
N/A
|
(18)
N/A
|
(45)
-155%
|
(100)
-124%
|
(108)
-8%
|
(77)
+29%
|
|
| Pre-Tax Income | ||||||||
| Interest Income Expense |
0
|
(0)
|
0
|
(2)
|
(2)
|
(0)
|
(0)
|
|
| Total Other Income |
3
|
4
|
3
|
4
|
4
|
2
|
1
|
|
| Pre-Tax Income |
3
N/A
|
5
+108%
|
(15)
N/A
|
(43)
-192%
|
(99)
-129%
|
(107)
-8%
|
(75)
+30%
|
|
| Net Income | ||||||||
| Tax Provision |
(1)
|
(1)
|
4
|
11
|
24
|
26
|
19
|
|
| Income from Continuing Operations |
2
|
4
|
(11)
|
(32)
|
(75)
|
(81)
|
(57)
|
|
| Net Income (Common) |
2
N/A
|
4
+119%
|
(11)
N/A
|
(32)
-197%
|
(75)
-132%
|
(81)
-8%
|
(57)
+30%
|
|
| EPS (Diluted) |
0.23
N/A
|
0.39
+70%
|
-1.01
N/A
|
-2.98
-195%
|
-6.97
-134%
|
-7.55
-8%
|
-5.25
+30%
|
|