Maximus International Ltd
BSE:540401

Watchlist Manager
Maximus International Ltd Logo
Maximus International Ltd
BSE:540401
Watchlist
Price: 10.97 INR 0.09%
Market Cap: 1.5B INR

Income Statement

Earnings Waterfall
Maximus International Ltd

Revenue
1.7B INR
Cost of Revenue
-1.4B INR
Gross Profit
306.4m INR
Operating Expenses
-184.7m INR
Operating Income
121.7m INR
Other Expenses
-22.6m INR
Net Income
99.2m INR

Income Statement
Maximus International Ltd

Rotate your device to view
Income Statement
Currency: INR
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
Revenue
Interest Expense
2
0
0
0
2
0
0
0
2
0
0
0
11
0
0
0
14
0
0
0
15
0
0
0
0
0
0
Revenue
573
N/A
625
+9%
535
-14%
495
-8%
307
-38%
503
+63%
527
+5%
592
+12%
525
-11%
591
+13%
607
+3%
619
+2%
690
+11%
720
+4%
852
+18%
938
+10%
997
+6%
987
-1%
948
-4%
968
+2%
1 088
+12%
1 268
+16%
1 379
+9%
1 489
+8%
1 568
+5%
1 572
+0%
1 671
+6%
Gross Profit
Cost of Revenue
(531)
(570)
(479)
(435)
(241)
(388)
(386)
(432)
(381)
(453)
(471)
(485)
(540)
(566)
(690)
(770)
(810)
(795)
(752)
(747)
(909)
(1 068)
(1 161)
(1 259)
(1 287)
(1 277)
(1 365)
Gross Profit
41
N/A
55
+33%
56
+2%
60
+7%
66
+10%
115
+73%
141
+23%
161
+14%
144
-10%
138
-4%
135
-2%
134
-1%
150
+12%
154
+3%
162
+5%
168
+4%
188
+11%
193
+3%
195
+1%
221
+13%
179
-19%
200
+11%
218
+9%
230
+5%
281
+22%
295
+5%
306
+4%
Operating Income
Operating Expenses
(16)
(21)
(25)
(28)
(41)
(74)
(90)
(107)
(99)
(98)
(98)
(94)
(99)
(102)
(102)
(108)
(98)
(109)
(118)
(124)
(106)
(124)
(128)
(139)
(165)
(173)
(185)
Selling, General & Administrative
(4)
(5)
(7)
(9)
(17)
(31)
(39)
(47)
(43)
(42)
(41)
(40)
(39)
(40)
(41)
(42)
(85)
(41)
(41)
(41)
(92)
(48)
(51)
(58)
(145)
(74)
(81)
Depreciation & Amortization
(1)
(2)
(2)
(2)
(4)
(8)
(11)
(13)
(12)
(13)
(13)
(12)
(12)
(12)
(12)
(13)
(13)
(13)
(13)
(13)
(13)
(14)
(15)
(16)
(17)
(18)
(19)
Other Operating Expenses
(10)
(14)
(16)
(16)
(20)
(35)
(41)
(47)
(43)
(44)
(44)
(41)
(48)
(50)
(49)
(53)
0
(56)
(64)
(71)
(1)
(62)
(62)
(64)
(3)
(82)
(85)
Operating Income
26
N/A
34
+33%
31
-9%
32
+4%
25
-21%
40
+59%
51
+25%
54
+6%
45
-16%
40
-11%
38
-6%
40
+8%
50
+25%
52
+4%
60
+15%
60
+1%
90
+48%
83
-7%
78
-7%
97
+25%
73
-24%
75
+3%
90
+19%
91
+2%
116
+28%
122
+5%
122
0%
Pre-Tax Income
Interest Income Expense
(2)
(6)
(8)
(8)
(3)
(11)
(11)
(13)
(2)
(12)
(14)
(13)
(5)
(14)
(14)
(17)
(20)
(16)
(17)
(18)
(18)
(25)
(29)
(32)
(9)
(35)
(36)
Gain/Loss on Disposition of Assets
0
0
0
0
0
0
0
0
0
0
0
0
1
0
0
0
(0)
0
0
0
1
0
0
0
2
0
0
Total Other Income
10
16
19
19
8
17
13
12
(3)
15
16
15
6
26
28
36
10
1
(2)
(10)
28
45
48
52
(6)
17
25
Pre-Tax Income
34
N/A
44
+30%
42
-5%
44
+4%
31
-30%
47
+53%
52
+11%
53
+1%
40
-25%
42
+7%
40
-7%
43
+8%
52
+21%
64
+25%
73
+14%
80
+9%
79
-1%
68
-14%
58
-14%
69
+20%
84
+21%
95
+13%
108
+14%
112
+3%
103
-7%
104
+0%
111
+7%
Net Income
Tax Provision
(3)
(2)
(2)
(2)
(4)
(6)
(6)
(6)
(4)
(3)
(4)
(4)
(5)
(8)
(8)
(7)
(6)
(3)
(1)
(4)
(4)
(8)
(12)
(13)
(12)
(11)
(11)
Income from Continuing Operations
31
41
40
42
27
41
46
46
35
39
36
39
46
57
66
73
73
65
57
66
80
88
96
98
91
93
99
Income to Minority Interest
0
0
0
(0)
(2)
(4)
(6)
(5)
(4)
(3)
(3)
(4)
(5)
(7)
(6)
(5)
(3)
(0)
(0)
(0)
(1)
(1)
(1)
(1)
(0)
(0)
(0)
Equity Earnings Affiliates
(12)
(17)
(14)
(10)
0
0
1
1
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Net Income (Common)
19
N/A
24
+28%
26
+9%
32
+21%
25
-21%
37
+48%
41
+11%
42
+2%
31
-25%
36
+15%
33
-8%
35
+5%
42
+22%
50
+18%
60
+20%
68
+15%
70
+2%
65
-6%
57
-12%
65
+14%
79
+21%
87
+10%
96
+10%
98
+2%
91
-7%
93
+2%
99
+7%
EPS (Diluted)
0.15
N/A
1.91
+1 173%
2.09
+9%
2.62
+25%
0.2
-92%
2.94
+1 370%
3.28
+12%
3.33
+2%
0.25
-92%
0.28
+12%
0.26
-7%
0.27
+4%
0.33
+22%
0.4
+21%
0.47
+18%
0.54
+15%
0.55
+2%
0.52
-5%
0.45
-13%
0.51
+13%
0.63
+24%
0.69
+10%
0.67
-3%
0.75
+12%
0.68
-9%
0.68
N/A
0.73
+7%