Allied Digital Services Ltd
NSE:ADSL
Income Statement
Earnings Waterfall
Allied Digital Services Ltd
Revenue
|
8.5B
INR
|
Cost of Revenue
|
-5B
INR
|
Gross Profit
|
3.4B
INR
|
Operating Expenses
|
-2.7B
INR
|
Operating Income
|
747.2m
INR
|
Other Expenses
|
-697.3m
INR
|
Net Income
|
49.9m
INR
|
Income Statement
Allied Digital Services Ltd
Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | 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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
2 923
N/A
|
2 728
-7%
|
2 500
-8%
|
2 347
-6%
|
2 255
-4%
|
2 338
+4%
|
2 230
-5%
|
2 217
-1%
|
2 347
+6%
|
2 371
+1%
|
2 407
+2%
|
2 318
-4%
|
2 114
-9%
|
2 153
+2%
|
2 076
-4%
|
2 125
+2%
|
2 224
+5%
|
2 249
+1%
|
2 307
+3%
|
2 293
-1%
|
2 372
+3%
|
2 397
+1%
|
2 555
+7%
|
2 766
+8%
|
2 981
+8%
|
3 301
+11%
|
3 382
+2%
|
3 453
+2%
|
3 521
+2%
|
3 581
+2%
|
3 737
+4%
|
3 983
+7%
|
4 244
+7%
|
4 847
+14%
|
5 391
+11%
|
5 931
+10%
|
6 503
+10%
|
6 601
+2%
|
6 764
+2%
|
8 486
+25%
|
8 455
0%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(1 753)
|
(1 529)
|
(1 498)
|
(1 199)
|
(1 187)
|
(1 309)
|
(1 085)
|
(1 147)
|
(1 222)
|
(1 299)
|
(1 325)
|
(1 220)
|
(1 109)
|
(1 112)
|
(1 092)
|
(1 134)
|
(1 131)
|
(1 101)
|
(1 152)
|
(1 198)
|
(1 326)
|
(1 338)
|
(1 395)
|
(1 525)
|
(1 640)
|
(1 922)
|
(2 018)
|
(2 088)
|
(2 085)
|
(2 092)
|
(2 203)
|
(2 300)
|
(2 495)
|
(2 763)
|
(3 147)
|
(3 485)
|
(3 816)
|
(4 027)
|
(4 054)
|
(5 093)
|
(5 049)
|
|
Gross Profit |
1 171
N/A
|
1 199
+2%
|
1 002
-16%
|
1 148
+15%
|
1 068
-7%
|
1 029
-4%
|
1 145
+11%
|
1 069
-7%
|
1 125
+5%
|
1 071
-5%
|
1 083
+1%
|
1 098
+1%
|
1 006
-8%
|
1 041
+3%
|
983
-6%
|
992
+1%
|
1 093
+10%
|
1 148
+5%
|
1 155
+1%
|
1 095
-5%
|
1 046
-5%
|
1 059
+1%
|
1 160
+10%
|
1 241
+7%
|
1 340
+8%
|
1 379
+3%
|
1 364
-1%
|
1 365
+0%
|
1 436
+5%
|
1 489
+4%
|
1 534
+3%
|
1 683
+10%
|
1 749
+4%
|
2 084
+19%
|
2 244
+8%
|
2 446
+9%
|
2 687
+10%
|
2 574
-4%
|
2 710
+5%
|
3 394
+25%
|
3 407
+0%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(1 159)
|
(1 216)
|
(1 123)
|
(1 069)
|
(1 042)
|
(965)
|
(954)
|
(880)
|
(818)
|
(877)
|
(876)
|
(907)
|
(901)
|
(848)
|
(830)
|
(835)
|
(840)
|
(889)
|
(958)
|
(946)
|
(923)
|
(881)
|
(945)
|
(981)
|
(1 040)
|
(1 116)
|
(1 155)
|
(1 209)
|
(1 248)
|
(1 249)
|
(1 290)
|
(1 351)
|
(1 410)
|
(1 585)
|
(1 714)
|
(1 825)
|
(1 895)
|
(1 859)
|
(1 958)
|
(2 553)
|
(2 659)
|
|
Selling, General & Administrative |
(543)
|
(472)
|
(418)
|
(384)
|
(380)
|
(394)
|
(392)
|
(330)
|
(310)
|
(367)
|
(361)
|
(378)
|
(339)
|
(348)
|
(347)
|
(348)
|
(382)
|
(350)
|
(353)
|
(362)
|
(372)
|
(366)
|
(386)
|
(395)
|
(457)
|
(482)
|
(509)
|
(544)
|
(553)
|
(596)
|
(625)
|
(664)
|
(705)
|
(1 349)
|
(951)
|
(1 057)
|
(1 106)
|
(1 656)
|
(1 155)
|
(1 535)
|
(1 616)
|
|
Depreciation & Amortization |
(279)
|
(263)
|
(262)
|
(260)
|
(276)
|
(277)
|
(273)
|
(255)
|
(233)
|
(218)
|
(218)
|
(204)
|
(211)
|
(214)
|
(223)
|
(242)
|
(235)
|
(209)
|
(217)
|
(216)
|
(214)
|
(207)
|
(216)
|
(214)
|
(213)
|
(213)
|
(226)
|
(229)
|
(231)
|
(207)
|
(209)
|
(210)
|
(200)
|
(203)
|
(194)
|
(179)
|
(176)
|
(170)
|
(169)
|
(210)
|
(208)
|
|
Other Operating Expenses |
(338)
|
(481)
|
(443)
|
(425)
|
(386)
|
(294)
|
(289)
|
(295)
|
(275)
|
(293)
|
(297)
|
(325)
|
(351)
|
(286)
|
(261)
|
(246)
|
(223)
|
(329)
|
(388)
|
(368)
|
(337)
|
(308)
|
(343)
|
(371)
|
(369)
|
(421)
|
(419)
|
(436)
|
(464)
|
(446)
|
(456)
|
(476)
|
(505)
|
(34)
|
(569)
|
(590)
|
(614)
|
(33)
|
(634)
|
(808)
|
(835)
|
|
Operating Income |
11
N/A
|
(17)
N/A
|
(121)
-625%
|
79
N/A
|
26
-67%
|
64
+144%
|
190
+197%
|
189
-1%
|
307
+63%
|
194
-37%
|
206
+6%
|
191
-7%
|
105
-45%
|
193
+84%
|
153
-21%
|
157
+2%
|
253
+61%
|
259
+3%
|
197
-24%
|
150
-24%
|
123
-18%
|
178
+45%
|
215
+21%
|
260
+21%
|
301
+16%
|
264
-12%
|
209
-21%
|
156
-26%
|
188
+21%
|
240
+28%
|
244
+2%
|
332
+36%
|
339
+2%
|
499
+47%
|
530
+6%
|
621
+17%
|
792
+27%
|
715
-10%
|
753
+5%
|
841
+12%
|
747
-11%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(147)
|
(154)
|
(160)
|
(170)
|
(167)
|
(131)
|
(182)
|
(188)
|
(201)
|
(186)
|
(181)
|
(164)
|
(150)
|
(144)
|
(144)
|
(150)
|
(150)
|
(75)
|
(53)
|
(45)
|
(35)
|
(88)
|
(89)
|
(77)
|
(73)
|
(63)
|
(60)
|
(54)
|
(52)
|
(43)
|
(36)
|
(31)
|
(25)
|
(4)
|
(29)
|
(33)
|
(39)
|
6
|
(45)
|
(61)
|
(60)
|
|
Non-Reccuring Items |
(74)
|
(11)
|
(5)
|
(6)
|
(5)
|
2
|
4
|
4
|
6
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(32)
|
0
|
0
|
(32)
|
35
|
35
|
35
|
35
|
0
|
0
|
0
|
0
|
0
|
0
|
238
|
238
|
238
|
238
|
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
|
0
|
0
|
0
|
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 |
203
|
240
|
252
|
77
|
65
|
79
|
124
|
127
|
169
|
52
|
46
|
45
|
5
|
6
|
21
|
26
|
37
|
39
|
35
|
31
|
39
|
20
|
44
|
45
|
23
|
40
|
57
|
71
|
82
|
38
|
38
|
27
|
18
|
3
|
33
|
55
|
66
|
9
|
45
|
22
|
12
|
|
Pre-Tax Income |
(6)
N/A
|
59
N/A
|
(34)
N/A
|
(20)
+43%
|
(81)
-314%
|
13
N/A
|
136
+920%
|
132
-3%
|
281
+114%
|
60
-79%
|
71
+18%
|
72
+1%
|
(40)
N/A
|
55
N/A
|
29
-46%
|
33
+12%
|
139
+325%
|
190
+37%
|
180
-5%
|
136
-25%
|
94
-31%
|
145
+55%
|
206
+42%
|
262
+27%
|
286
+9%
|
240
-16%
|
207
-14%
|
173
-16%
|
218
+26%
|
235
+8%
|
247
+5%
|
566
+129%
|
570
+1%
|
735
+29%
|
772
+5%
|
642
-17%
|
819
+27%
|
730
-11%
|
753
+3%
|
802
+7%
|
699
-13%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(37)
|
34
|
39
|
40
|
44
|
(16)
|
33
|
(45)
|
(99)
|
(19)
|
(66)
|
(9)
|
27
|
(58)
|
(74)
|
(83)
|
(101)
|
(90)
|
(81)
|
(56)
|
(37)
|
(22)
|
(28)
|
(37)
|
(40)
|
(48)
|
(44)
|
(32)
|
(37)
|
(43)
|
(52)
|
(84)
|
(90)
|
(125)
|
(137)
|
(157)
|
(208)
|
(192)
|
(201)
|
(228)
|
(201)
|
|
Income from Continuing Operations |
(43)
|
93
|
5
|
21
|
(37)
|
(3)
|
169
|
87
|
182
|
42
|
5
|
63
|
(13)
|
(3)
|
(45)
|
(50)
|
38
|
100
|
99
|
80
|
57
|
124
|
178
|
226
|
246
|
192
|
163
|
141
|
181
|
192
|
195
|
482
|
481
|
610
|
635
|
486
|
610
|
537
|
552
|
574
|
498
|
|
Income to Minority Interest |
(21)
|
(0)
|
3
|
3
|
4
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(63)
|
(71)
|
0
|
(107)
|
(71)
|
(96)
|
0
|
(5)
|
(1)
|
20
|
|
Equity Earnings Affiliates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
|
Net Income (Common) |
(64)
N/A
|
93
N/A
|
8
-92%
|
24
+209%
|
(33)
N/A
|
0
N/A
|
171
N/A
|
90
-47%
|
190
+110%
|
42
-78%
|
5
-87%
|
63
+1 091%
|
(14)
N/A
|
(4)
+74%
|
(45)
-1 197%
|
(51)
-13%
|
37
N/A
|
100
+170%
|
98
-2%
|
80
-19%
|
57
-29%
|
124
+119%
|
178
+44%
|
226
+27%
|
246
+9%
|
192
-22%
|
163
-15%
|
142
-13%
|
182
+28%
|
192
+6%
|
195
+1%
|
420
+115%
|
410
-2%
|
610
+49%
|
528
-13%
|
415
-21%
|
515
+24%
|
69
-87%
|
79
+14%
|
105
+32%
|
50
-52%
|
|
EPS (Diluted) |
-1.38
N/A
|
2
N/A
|
0.17
-92%
|
0.52
+206%
|
-0.71
N/A
|
0
N/A
|
3.71
N/A
|
1.95
-47%
|
4.1
+110%
|
0.9
-78%
|
0.09
-90%
|
1.25
+1 289%
|
-0.27
N/A
|
-0.07
+74%
|
-0.91
-1 200%
|
-1.03
-13%
|
0.73
N/A
|
1.99
+173%
|
1.97
-1%
|
1.63
-17%
|
1.19
-27%
|
2.47
+108%
|
3.55
+44%
|
4.49
+26%
|
4.86
+8%
|
3.83
-21%
|
3.27
-15%
|
2.82
-14%
|
3.36
+19%
|
3.58
+7%
|
3.6
+1%
|
7.44
+107%
|
7.38
-1%
|
10.95
+48%
|
10.61
-3%
|
8.66
-18%
|
11.04
+27%
|
1.23
-89%
|
1.64
+33%
|
2.05
+25%
|
0.98
-52%
|