Valiant Organics Ltd
BSE:540145
Valiant Organics Ltd
BSE:540145
Price:
212.6
INR
-1.55%
Market Closed
Market Cap:
₹5.9B
Income Statement
Earnings Waterfall
Valiant Organics Ltd
Valiant Organics Ltd
Income Statement
Valiant Organics Ltd
Valiant Organics Ltd
Currency: INR
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||
| Interest Expense |
49
|
0
|
0
|
0
|
64
|
0
|
0
|
0
|
105
|
0
|
0
|
0
|
163
|
0
|
0
|
0
|
234
|
0
|
|
| Revenue |
7 548
N/A
|
8 514
+13%
|
9 579
+13%
|
10 397
+9%
|
11 533
+11%
|
11 751
+2%
|
11 661
-1%
|
11 280
-3%
|
10 518
-7%
|
9 877
-6%
|
9 267
-6%
|
8 177
-12%
|
7 231
-12%
|
6 891
-5%
|
6 462
-6%
|
6 917
+7%
|
7 188
+4%
|
7 552
+5%
|
|
| Gross Profit | |||||||||||||||||||
| Cost of Revenue |
(4 414)
|
(5 042)
|
(5 992)
|
(6 673)
|
(8 035)
|
(8 064)
|
(7 950)
|
(7 645)
|
(7 240)
|
(6 295)
|
(5 909)
|
(5 210)
|
(5 291)
|
(4 601)
|
(4 289)
|
(4 569)
|
(5 261)
|
(4 812)
|
|
| Gross Profit |
3 134
N/A
|
3 472
+11%
|
3 587
+3%
|
3 723
+4%
|
3 498
-6%
|
3 687
+5%
|
3 710
+1%
|
3 635
-2%
|
3 278
-10%
|
3 582
+9%
|
3 358
-6%
|
2 968
-12%
|
1 940
-35%
|
2 291
+18%
|
2 174
-5%
|
2 348
+8%
|
2 616
+11%
|
2 740
+5%
|
|
| Operating Income | |||||||||||||||||||
| Operating Expenses |
(1 243)
|
(1 613)
|
(1 743)
|
(1 916)
|
(1 736)
|
(2 120)
|
(2 201)
|
(2 242)
|
(1 925)
|
(2 333)
|
(2 391)
|
(2 358)
|
(1 906)
|
(2 340)
|
(2 353)
|
(2 508)
|
(1 747)
|
(2 476)
|
|
| Selling, General & Administrative |
(1 077)
|
(318)
|
(335)
|
(366)
|
(1 389)
|
(396)
|
(421)
|
(447)
|
(1 528)
|
(472)
|
(497)
|
(494)
|
(1 457)
|
(488)
|
(468)
|
(466)
|
(1 291)
|
(461)
|
|
| Depreciation & Amortization |
(184)
|
(230)
|
(246)
|
(270)
|
(296)
|
(297)
|
(300)
|
(296)
|
(292)
|
(311)
|
(328)
|
(341)
|
(349)
|
(351)
|
(350)
|
(354)
|
(358)
|
(364)
|
|
| Other Operating Expenses |
19
|
(1 066)
|
(1 161)
|
(1 280)
|
(51)
|
(1 427)
|
(1 480)
|
(1 498)
|
(105)
|
(1 550)
|
(1 566)
|
(1 522)
|
(100)
|
(1 503)
|
(1 536)
|
(1 688)
|
(99)
|
(1 651)
|
|
| Operating Income |
1 891
N/A
|
1 859
-2%
|
1 845
-1%
|
1 808
-2%
|
1 762
-3%
|
1 567
-11%
|
1 509
-4%
|
1 393
-8%
|
1 353
-3%
|
1 249
-8%
|
967
-23%
|
610
-37%
|
34
-94%
|
(49)
N/A
|
(179)
-265%
|
(160)
+11%
|
179
N/A
|
264
+47%
|
|
| Pre-Tax Income | |||||||||||||||||||
| Interest Income Expense |
(49)
|
(60)
|
(62)
|
(61)
|
(51)
|
(73)
|
(83)
|
(96)
|
(79)
|
(121)
|
(134)
|
(162)
|
(141)
|
(218)
|
(278)
|
(274)
|
(244)
|
0
|
|
| Non-Reccuring Items |
(28)
|
0
|
0
|
0
|
0
|
0
|
0
|
49
|
49
|
107
|
107
|
58
|
(34)
|
(92)
|
(92)
|
0
|
0
|
0
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
16
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
34
|
51
|
45
|
49
|
35
|
84
|
86
|
75
|
48
|
93
|
111
|
100
|
57
|
96
|
84
|
131
|
87
|
(154)
|
|
| Pre-Tax Income |
1 849
N/A
|
1 850
+0%
|
1 829
-1%
|
1 796
-2%
|
1 762
-2%
|
1 578
-10%
|
1 513
-4%
|
1 422
-6%
|
1 372
-4%
|
1 327
-3%
|
1 050
-21%
|
606
-42%
|
(81)
N/A
|
(263)
-223%
|
(465)
-77%
|
(303)
+35%
|
22
N/A
|
110
+400%
|
|
| Net Income | |||||||||||||||||||
| Tax Provision |
(540)
|
(551)
|
(553)
|
(543)
|
(483)
|
(416)
|
(395)
|
(366)
|
(346)
|
(321)
|
(253)
|
(148)
|
3
|
22
|
52
|
24
|
(56)
|
(56)
|
|
| Income from Continuing Operations |
1 309
|
1 299
|
1 276
|
1 253
|
1 279
|
1 162
|
1 118
|
1 056
|
1 026
|
1 006
|
798
|
458
|
(78)
|
(240)
|
(412)
|
(278)
|
(34)
|
54
|
|
| Income to Minority Interest |
(163)
|
(134)
|
(162)
|
(155)
|
(146)
|
(141)
|
(144)
|
(162)
|
(144)
|
(155)
|
(113)
|
(72)
|
0
|
25
|
27
|
27
|
(3)
|
(3)
|
|
| Net Income (Common) |
1 146
N/A
|
1 165
+2%
|
1 114
-4%
|
1 098
-1%
|
1 133
+3%
|
1 021
-10%
|
974
-5%
|
895
-8%
|
881
-1%
|
851
-3%
|
685
-20%
|
386
-44%
|
(78)
N/A
|
(214)
-173%
|
(385)
-80%
|
(251)
+35%
|
(37)
+85%
|
51
N/A
|
|
| EPS (Diluted) |
40.92
N/A
|
41.61
+2%
|
39.78
-4%
|
39.2
-1%
|
40.46
+3%
|
36.45
-10%
|
34.92
-4%
|
31.94
-9%
|
31.5
-1%
|
30.43
-3%
|
24.52
-19%
|
14.28
-42%
|
-2.87
N/A
|
-7.93
-176%
|
-13.75
-73%
|
-9.3
+32%
|
-1.32
+86%
|
1.82
N/A
|
|
Switch to:
Switch to:
See Also
Discover More
