Rajnish Wellness Ltd
BSE:541601
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Rajnish Wellness Ltd
BSE:541601
|
IN |
|
Xencor Inc
NASDAQ:XNCR
|
US |
|
Revenio Group Oyj
OTC:REVXF
|
FI |
Income Statement
Earnings Waterfall
Rajnish Wellness Ltd
Income Statement
Rajnish Wellness Ltd
| Mar-2019 | Sep-2019 | Mar-2020 | Sep-2020 | Mar-2021 | Sep-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 |
0
|
0
|
9
|
0
|
3
|
0
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
417
N/A
|
304
-27%
|
137
-55%
|
104
-25%
|
133
+29%
|
237
+78%
|
264
+12%
|
310
+17%
|
283
-9%
|
362
+28%
|
258
-29%
|
343
+33%
|
414
+21%
|
551
+33%
|
767
+39%
|
845
+10%
|
834
-1%
|
708
-15%
|
486
-31%
|
368
-24%
|
314
-15%
|
456
+45%
|
|
| Gross Profit | |||||||||||||||||||||||
| Cost of Revenue |
(151)
|
(73)
|
(79)
|
(95)
|
(151)
|
(246)
|
(240)
|
(281)
|
(251)
|
(324)
|
(231)
|
(311)
|
(390)
|
(526)
|
(710)
|
(778)
|
(762)
|
(631)
|
(457)
|
(347)
|
(285)
|
(425)
|
|
| Gross Profit |
266
N/A
|
231
-13%
|
58
-75%
|
9
-84%
|
(18)
N/A
|
(9)
+49%
|
24
N/A
|
29
+18%
|
32
+10%
|
38
+18%
|
27
-28%
|
32
+19%
|
24
-27%
|
26
+8%
|
57
+122%
|
66
+17%
|
71
+7%
|
77
+8%
|
28
-63%
|
21
-25%
|
29
+35%
|
31
+7%
|
|
| Operating Income | |||||||||||||||||||||||
| Operating Expenses |
(202)
|
(205)
|
(57)
|
13
|
(15)
|
(17)
|
(26)
|
(33)
|
(38)
|
(45)
|
(38)
|
(43)
|
(31)
|
(29)
|
(37)
|
(47)
|
(48)
|
(56)
|
(27)
|
(20)
|
(34)
|
(51)
|
|
| Selling, General & Administrative |
0
|
(4)
|
(5)
|
(4)
|
(4)
|
(4)
|
(8)
|
(10)
|
(13)
|
(15)
|
(17)
|
(19)
|
(14)
|
(14)
|
(8)
|
(8)
|
(8)
|
(9)
|
(25)
|
(10)
|
(16)
|
(17)
|
|
| Depreciation & Amortization |
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Other Operating Expenses |
(201)
|
(201)
|
(52)
|
18
|
(10)
|
(13)
|
(18)
|
(23)
|
(25)
|
(29)
|
(22)
|
(24)
|
(17)
|
(15)
|
(29)
|
(39)
|
(39)
|
(46)
|
(2)
|
(9)
|
(18)
|
(34)
|
|
| Operating Income |
65
N/A
|
26
-60%
|
1
-97%
|
22
+2 640%
|
(32)
N/A
|
(26)
+19%
|
(2)
+93%
|
(4)
-130%
|
(7)
-52%
|
(7)
-9%
|
(11)
-58%
|
(11)
+3%
|
(7)
+35%
|
(4)
+49%
|
20
N/A
|
19
-1%
|
24
+22%
|
22
-7%
|
2
-93%
|
2
-6%
|
(5)
N/A
|
(20)
-278%
|
|
| Pre-Tax Income | |||||||||||||||||||||||
| Interest Income Expense |
(9)
|
(10)
|
(9)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(0)
|
(2)
|
(3)
|
(4)
|
(5)
|
(5)
|
(5)
|
(4)
|
(2)
|
(1)
|
(0)
|
(0)
|
|
| Non-Reccuring Items |
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 |
3
|
3
|
2
|
0
|
36
|
37
|
9
|
24
|
38
|
44
|
18
|
26
|
14
|
8
|
0
|
(5)
|
(7)
|
(7)
|
3
|
3
|
6
|
10
|
|
| Pre-Tax Income |
59
N/A
|
19
-67%
|
(6)
N/A
|
20
N/A
|
1
-94%
|
8
+575%
|
5
-40%
|
17
+258%
|
29
+75%
|
34
+17%
|
6
-81%
|
14
+116%
|
4
-73%
|
0
-91%
|
14
+4 052%
|
9
-35%
|
12
+26%
|
11
-6%
|
2
-79%
|
3
+29%
|
0
-94%
|
(11)
N/A
|
|
| Net Income | |||||||||||||||||||||||
| Tax Provision |
(16)
|
(14)
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(4)
|
(7)
|
(8)
|
(2)
|
(4)
|
(1)
|
(0)
|
(4)
|
(3)
|
(3)
|
(3)
|
(1)
|
(1)
|
(0)
|
1
|
|
| Income from Continuing Operations |
42
|
5
|
(6)
|
20
|
1
|
8
|
4
|
13
|
23
|
26
|
5
|
10
|
3
|
(0)
|
10
|
7
|
8
|
8
|
2
|
2
|
0
|
(10)
|
|
| Net Income (Common) |
42
N/A
|
5
-88%
|
(6)
N/A
|
20
N/A
|
1
-95%
|
8
+665%
|
4
-49%
|
13
+230%
|
23
+75%
|
26
+17%
|
5
-83%
|
10
+119%
|
3
-74%
|
(0)
N/A
|
10
N/A
|
7
-37%
|
8
+28%
|
8
-4%
|
2
-78%
|
2
+28%
|
0
-96%
|
(10)
N/A
|
|
| EPS (Diluted) |
0.14
N/A
|
0.46
+229%
|
-0.02
N/A
|
0.12
N/A
|
0
N/A
|
0.02
N/A
|
0.01
-50%
|
0.02
+100%
|
0.04
+100%
|
0.04
N/A
|
0.01
-75%
|
0.01
N/A
|
0
N/A
|
0
N/A
|
0.01
N/A
|
0.01
N/A
|
0.01
N/A
|
0.01
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
-0.01
N/A
|
|