Alankit Ltd
NSE:ALANKIT
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
A
|
Alankit Ltd
NSE:ALANKIT
|
IN |
|
A
|
Axita Cotton Ltd
NSE:AXITA
|
IN |
Income Statement
Earnings Waterfall
Alankit Ltd
Income Statement
Alankit Ltd
| 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 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||
| Interest Expense |
9
|
0
|
0
|
0
|
14
|
0
|
0
|
0
|
16
|
0
|
0
|
0
|
14
|
0
|
0
|
0
|
13
|
0
|
0
|
0
|
9
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
1 301
N/A
|
1 376
+6%
|
1 579
+15%
|
1 568
-1%
|
1 561
0%
|
1 507
-3%
|
1 286
-15%
|
1 279
0%
|
1 150
-10%
|
1 194
+4%
|
1 255
+5%
|
1 272
+1%
|
1 281
+1%
|
1 303
+2%
|
1 103
-15%
|
1 925
+75%
|
3 117
+62%
|
3 115
0%
|
3 306
+6%
|
2 561
-23%
|
2 357
-8%
|
2 409
+2%
|
2 500
+4%
|
2 635
+5%
|
3 011
+14%
|
3 220
+7%
|
3 368
+5%
|
3 274
-3%
|
|
| Gross Profit | |||||||||||||||||||||||||||||
| Cost of Revenue |
(115)
|
(115)
|
(281)
|
(314)
|
(303)
|
(283)
|
(136)
|
(122)
|
(138)
|
(154)
|
(170)
|
(189)
|
(230)
|
(290)
|
(336)
|
(1 145)
|
(2 038)
|
(1 998)
|
(1 964)
|
(1 210)
|
(750)
|
(718)
|
(695)
|
(770)
|
(1 499)
|
(1 826)
|
(2 064)
|
(1 986)
|
|
| Gross Profit |
1 187
N/A
|
1 261
+6%
|
1 298
+3%
|
1 254
-3%
|
1 258
+0%
|
1 224
-3%
|
1 150
-6%
|
1 158
+1%
|
1 013
-13%
|
1 040
+3%
|
1 085
+4%
|
1 083
0%
|
1 051
-3%
|
1 012
-4%
|
767
-24%
|
779
+2%
|
1 079
+38%
|
1 117
+4%
|
1 342
+20%
|
1 351
+1%
|
1 607
+19%
|
1 691
+5%
|
1 805
+7%
|
1 865
+3%
|
1 512
-19%
|
1 395
-8%
|
1 304
-6%
|
1 288
-1%
|
|
| Operating Income | |||||||||||||||||||||||||||||
| Operating Expenses |
(1 034)
|
(1 109)
|
(1 129)
|
(1 082)
|
(1 091)
|
(1 063)
|
(998)
|
(1 019)
|
(884)
|
(917)
|
(988)
|
(977)
|
(1 037)
|
(981)
|
(911)
|
(883)
|
(1 046)
|
(1 102)
|
(1 136)
|
(1 216)
|
(1 445)
|
(1 496)
|
(1 596)
|
(1 640)
|
(1 288)
|
(1 319)
|
(1 328)
|
(1 327)
|
|
| Selling, General & Administrative |
(989)
|
(849)
|
(867)
|
(854)
|
(937)
|
(865)
|
(820)
|
(810)
|
(840)
|
(631)
|
(655)
|
(611)
|
(950)
|
(553)
|
(485)
|
(469)
|
(666)
|
(455)
|
(461)
|
(477)
|
(893)
|
(534)
|
(519)
|
(515)
|
(756)
|
(473)
|
(456)
|
(437)
|
|
| Depreciation & Amortization |
(45)
|
(50)
|
(52)
|
(52)
|
(53)
|
(50)
|
(47)
|
(45)
|
(44)
|
(54)
|
(65)
|
(76)
|
(87)
|
(88)
|
(86)
|
(84)
|
(85)
|
(83)
|
(83)
|
(82)
|
(77)
|
(76)
|
(79)
|
(88)
|
(104)
|
(118)
|
(129)
|
(137)
|
|
| Other Operating Expenses |
0
|
(210)
|
(211)
|
(176)
|
(101)
|
(148)
|
(130)
|
(165)
|
0
|
(232)
|
(268)
|
(290)
|
0
|
(340)
|
(340)
|
(330)
|
(295)
|
(564)
|
(592)
|
(657)
|
(475)
|
(886)
|
(998)
|
(1 037)
|
(429)
|
(729)
|
(743)
|
(752)
|
|
| Operating Income |
153
N/A
|
152
0%
|
169
+11%
|
172
+1%
|
168
-2%
|
161
-4%
|
152
-6%
|
138
-9%
|
129
-7%
|
123
-4%
|
97
-21%
|
106
+9%
|
15
-86%
|
31
+109%
|
(144)
N/A
|
(104)
+28%
|
33
N/A
|
15
-54%
|
207
+1 247%
|
135
-35%
|
162
+20%
|
196
+21%
|
209
+7%
|
225
+8%
|
223
-1%
|
75
-66%
|
(23)
N/A
|
(39)
-65%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||
| Interest Income Expense |
57
|
(14)
|
(15)
|
(16)
|
36
|
(13)
|
(15)
|
(15)
|
15
|
(17)
|
(15)
|
(17)
|
48
|
(17)
|
(18)
|
(18)
|
48
|
(13)
|
(13)
|
(14)
|
105
|
(22)
|
(33)
|
(32)
|
119
|
(29)
|
(20)
|
(19)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(501)
|
(501)
|
(501)
|
(501)
|
0
|
0
|
0
|
0
|
0
|
0
|
(59)
|
(59)
|
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
|
|
| Total Other Income |
6
|
80
|
78
|
74
|
22
|
71
|
74
|
65
|
2
|
53
|
60
|
67
|
21
|
77
|
193
|
112
|
35
|
110
|
2
|
128
|
3
|
125
|
139
|
101
|
26
|
322
|
339
|
362
|
|
| Pre-Tax Income |
216
N/A
|
219
+1%
|
232
+6%
|
230
-1%
|
225
-2%
|
219
-3%
|
211
-4%
|
188
-11%
|
146
-22%
|
159
+9%
|
142
-11%
|
157
+10%
|
84
-46%
|
91
+8%
|
(471)
N/A
|
(512)
-9%
|
(384)
+25%
|
(389)
-1%
|
196
N/A
|
248
+27%
|
270
+9%
|
299
+11%
|
315
+5%
|
294
-6%
|
309
+5%
|
309
0%
|
296
-4%
|
305
+3%
|
|
| Net Income | |||||||||||||||||||||||||||||
| Tax Provision |
(76)
|
(70)
|
(70)
|
(65)
|
(86)
|
(84)
|
(74)
|
(60)
|
(35)
|
(40)
|
(42)
|
(70)
|
(55)
|
(52)
|
(1)
|
61
|
32
|
40
|
(23)
|
(37)
|
(50)
|
(52)
|
(57)
|
(66)
|
(93)
|
(108)
|
(87)
|
(67)
|
|
| Income from Continuing Operations |
140
|
149
|
162
|
165
|
140
|
135
|
137
|
127
|
111
|
119
|
101
|
86
|
29
|
39
|
(472)
|
(451)
|
(351)
|
(349)
|
173
|
211
|
220
|
247
|
258
|
229
|
217
|
201
|
209
|
238
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(12)
|
0
|
(1)
|
0
|
(5)
|
(9)
|
27
|
18
|
14
|
15
|
(24)
|
(15)
|
(4)
|
(4)
|
(5)
|
(6)
|
(18)
|
(25)
|
(21)
|
(26)
|
|
| Net Income (Common) |
140
N/A
|
149
+6%
|
162
+9%
|
165
+2%
|
140
-16%
|
135
-3%
|
137
+1%
|
127
-7%
|
99
-22%
|
119
+20%
|
99
-16%
|
85
-14%
|
24
-72%
|
31
+30%
|
(445)
N/A
|
(433)
+3%
|
(337)
+22%
|
(334)
+1%
|
149
N/A
|
197
+32%
|
216
+10%
|
242
+12%
|
253
+4%
|
223
-12%
|
199
-11%
|
176
-11%
|
188
+7%
|
212
+13%
|
|
| EPS (Diluted) |
0.98
N/A
|
1.04
+6%
|
1.14
+10%
|
1.16
+2%
|
0.98
-16%
|
0.92
-6%
|
1
+9%
|
0.91
-9%
|
0.69
-24%
|
0.85
+23%
|
0.7
-18%
|
0.59
-16%
|
0.16
-73%
|
0.21
+31%
|
-3.11
N/A
|
-3.03
+3%
|
-2.07
+32%
|
-1.48
+29%
|
0.64
N/A
|
0.87
+36%
|
0.96
+10%
|
0.88
-8%
|
0.96
+9%
|
0.83
-14%
|
0.73
-12%
|
0.66
-10%
|
0.7
+6%
|
0.79
+13%
|
|