Income Statement

Revenue

-4%

+29%

10Y

Currency: INR

	Mar-2009	Jun-2009	Sep-2009	Dec-2009	Mar-2010	Jun-2010	Sep-2010	Dec-2010	Mar-2011	Jun-2011	Sep-2011	Dec-2011	Mar-2012	Jun-2012	Sep-2012	Dec-2012	Mar-2013	Jun-2013	Sep-2013	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	Mar-2024	Jun-2024	Sep-2024	Dec-2024	Mar-2025	Jun-2025	Sep-2025	Dec-2025
Revenue
Interest Expense	52	0	0	0	43	0	0	0	28	0	0	0	25	0	0	0	30	0	0	0	32	0	0	0	25	0	0	0	16	0	0	0	5	0	0	0	4	0	0	0	4	0	0	0	6	0	0	0	6	0	0	0	4	0	0	0	3	0	0	0	2	0	0	0	0	0	0	0
Revenue	1 859 N/A	1 923 +3%	1 974 +3%	2 025 +3%	2 043 +1%	2 041 0%	2 149 +5%	2 211 +3%	2 197 -1%	2 248 +2%	2 206 -2%	2 193 -1%	2 311 +5%	2 378 +3%	2 529 +6%	2 590 +2%	2 655 +3%	2 696 +2%	2 723 +1%	2 821 +4%	2 906 +3%	3 016 +4%	3 138 +4%	3 256 +4%	3 218 -1%	3 229 +0%	3 275 +1%	3 270 0%	3 226 -1%	3 195 -1%	3 110 -3%	2 969 -5%	3 065 +3%	2 785 -9%	2 799 +1%	2 935 +5%	2 890 -2%	3 288 +14%	3 153 -4%	3 176 +1%	3 169 0%	3 141 -1%	3 259 +4%	3 285 +1%	3 208 -2%	2 829 -12%	2 650 -6%	2 507 -5%	2 475 -1%	2 748 +11%	2 895 +5%	2 959 +2%	3 135 +6%	3 256 +4%	3 317 +2%	3 345 +1%	3 416 +2%	3 403 0%	3 411 +0%	3 548 +4%	3 625 +2%	3 599 -1%	3 651 +1%	3 599 -1%	3 458 -4%	3 270 -5%	3 158 -3%	3 226 +2%
Gross Profit
Cost of Revenue	(770)	(652)	(667)	(693)	(838)	(674)	(716)	(726)	(889)	(785)	(758)	(782)	(975)	(791)	(861)	(871)	(1 157)	(957)	(981)	(1 040)	(1 060)	(1 105)	(1 123)	(1 152)	(1 080)	(1 061)	(1 090)	(1 081)	(947)	(1 027)	(996)	(885)	(962)	(722)	(709)	(783)	(925)	(1 035)	(988)	(1 036)	(1 213)	(1 039)	(1 075)	(1 068)	(1 212)	(961)	(939)	(897)	(967)	(965)	(1 028)	(1 059)	(1 301)	(1 201)	(1 213)	(1 198)	(1 436)	(1 206)	(1 181)	(1 266)	(1 450)	(1 250)	(1 237)	(1 172)	(1 339)	(1 113)	(1 116)	(1 131)
Gross Profit	1 089 N/A	1 271 +17%	1 307 +3%	1 332 +2%	1 205 -10%	1 366 +13%	1 433 +5%	1 484 +4%	1 309 -12%	1 463 +12%	1 448 -1%	1 411 -3%	1 336 -5%	1 587 +19%	1 668 +5%	1 718 +3%	1 498 -13%	1 739 +16%	1 742 +0%	1 781 +2%	1 846 +4%	1 911 +3%	2 015 +5%	2 104 +4%	2 138 +2%	2 168 +1%	2 185 +1%	2 189 +0%	2 279 +4%	2 168 -5%	2 115 -2%	2 084 -1%	2 103 +1%	2 063 -2%	2 090 +1%	2 152 +3%	1 965 -9%	2 252 +15%	2 165 -4%	2 140 -1%	1 956 -9%	2 102 +7%	2 184 +4%	2 217 +2%	1 996 -10%	1 868 -6%	1 711 -8%	1 610 -6%	1 507 -6%	1 784 +18%	1 866 +5%	1 900 +2%	1 834 -3%	2 056 +12%	2 103 +2%	2 148 +2%	1 980 -8%	2 198 +11%	2 230 +1%	2 283 +2%	2 174 -5%	2 349 +8%	2 414 +3%	2 427 +1%	2 119 -13%	2 157 +2%	2 042 -5%	2 095 +3%
Operating Income
Operating Expenses	(913)	(1 092)	(1 118)	(1 144)	(1 006)	(1 183)	(1 229)	(1 276)	(1 130)	(1 316)	(1 330)	(1 341)	(1 199)	(1 441)	(1 500)	(1 561)	(1 338)	(1 577)	(1 578)	(1 599)	(1 632)	(1 697)	(1 789)	(1 850)	(1 926)	(1 931)	(1 946)	(1 950)	(2 058)	(1 961)	(1 905)	(1 907)	(1 899)	(2 033)	(2 053)	(2 064)	(1 830)	(1 891)	(1 916)	(1 896)	(1 724)	(1 873)	(1 854)	(1 864)	(1 734)	(1 820)	(1 678)	(1 590)	(1 398)	(1 527)	(1 591)	(1 611)	(1 514)	(1 718)	(1 755)	(1 786)	(1 617)	(1 829)	(1 838)	(1 887)	(1 767)	(2 068)	(2 234)	(2 323)	(2 157)	(2 318)	(2 245)	(2 204)
Selling, General & Administrative	(830)	(412)	(426)	(434)	(911)	(425)	(445)	(465)	(1 023)	(509)	(518)	(528)	(1 083)	(561)	(577)	(586)	(1 199)	(566)	(571)	(589)	(645)	(668)	(708)	(742)	(752)	(779)	(796)	(810)	(816)	(823)	(825)	(830)	(832)	(840)	(850)	(840)	(845)	(866)	(873)	(897)	(1 622)	(906)	(898)	(887)	(1 041)	(885)	(863)	(851)	(934)	(829)	(846)	(851)	(978)	(854)	(845)	(844)	(1 450)	(806)	(802)	(829)	(1 589)	(946)	(1 035)	(1 090)	(1 900)	(1 090)	(1 068)	(1 021)
Research & Development	(4)	0	0	0	(4)	0	0	0	(7)	0	0	0	(13)	0	0	0	(25)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(26)	0	0	0	(16)	0	0	0	(15)	0	0	0	(16)	0	0	0	(19)	0	0	0	(19)	0	0	0	(29)	0	0	0
Depreciation & Amortization	(80)	(81)	(82)	(86)	(91)	(94)	(97)	(100)	(100)	(97)	(95)	(93)	(98)	(101)	(105)	(109)	(107)	(109)	(110)	(111)	(111)	(125)	(132)	(143)	(154)	(134)	(122)	(106)	(90)	(89)	(86)	(85)	(75)	(75)	(76)	(75)	(82)	(80)	(76)	(73)	(70)	(71)	(73)	(74)	(77)	(78)	(80)	(82)	(82)	(82)	(82)	(85)	(88)	(89)	(89)	(86)	(85)	(83)	(77)	(73)	(68)	(68)	(70)	(70)	(70)	(76)	(81)	(89)
Other Operating Expenses	0	(599)	(610)	(624)	0	(665)	(687)	(711)	0	(710)	(717)	(719)	(5)	(779)	(819)	(866)	(7)	(902)	(897)	(900)	(876)	(904)	(949)	(965)	(1 019)	(1 018)	(1 029)	(1 034)	(1 152)	(1 049)	(994)	(993)	(992)	(1 119)	(1 128)	(1 148)	(903)	(946)	(967)	(926)	(7)	(896)	(884)	(904)	(600)	(857)	(735)	(656)	(367)	(617)	(663)	(676)	(432)	(775)	(821)	(856)	(62)	(940)	(960)	(984)	(91)	(1 055)	(1 129)	(1 164)	(158)	(1 152)	(1 096)	(1 095)
Operating Income	176 N/A	180 +2%	189 +5%	189 0%	199 +6%	183 -8%	204 +11%	208 +2%	179 -14%	147 -18%	118 -20%	71 -40%	137 +94%	147 +7%	168 +14%	157 -6%	160 +2%	162 +2%	164 +1%	183 +11%	215 +18%	214 0%	226 +6%	254 +12%	213 -16%	237 +12%	238 +1%	239 +0%	221 -7%	207 -6%	210 +1%	177 -16%	204 +15%	30 -86%	37 +26%	88 +137%	135 +54%	361 +168%	249 -31%	244 -2%	232 -5%	229 -1%	330 +44%	353 +7%	262 -26%	48 -82%	33 -32%	20 -37%	109 +435%	257 +135%	276 +7%	289 +5%	320 +11%	337 +5%	348 +3%	361 +4%	362 +0%	368 +2%	392 +6%	396 +1%	407 +3%	280 -31%	181 -36%	104 -43%	(38) N/A	(161) -320%	(203) -26%	(109) +46%
Pre-Tax Income
Interest Income Expense	(54)	(49)	(48)	(44)	(41)	(36)	(32)	(31)	(20)	(26)	(24)	(28)	(31)	(37)	(38)	(40)	(27)	(31)	(33)	(28)	(34)	(36)	(33)	(30)	(26)	(25)	(25)	(23)	(17)	(14)	(10)	(8)	27	(8)	(9)	(10)	18	(9)	(8)	(6)	52	(7)	(7)	(8)	3	(8)	(7)	(7)	157	(6)	(6)	(5)	121	(5)	(5)	(5)	69	(4)	(4)	(4)	514	(3)	(3)	(3)	234	(9)	(16)	(23)
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	0	0	0	0	0	0	408	408	408	408	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	(6)	0	0	0	0	0	0	0
Gain/Loss on Disposition of Assets	(0)	0	0	0	(1)	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	28	0	0	0	(1)	0	0	0	1	0	0	0	0	0	0	0	24	0	0	0	0	0	0	0	0	0	0	0	3	0	0	0
Total Other Income	0	0	1	2	0	3	4	6	5	14	14	12	6	11	11	12	1	11	11	16	4	6	7	4	16	12	13	14	18	34	50	59	42	79	78	102	34	98	91	68	6	79	81	94	24	100	116	135	7	175	199	210	8	52	133	147	76	391	377	471	58	625	710	451	54	286	58	272
Pre-Tax Income	122 N/A	130 +7%	142 +9%	147 +3%	157 +7%	151 -4%	175 +16%	183 +5%	164 -10%	135 -17%	108 -20%	54 -50%	112 +109%	121 +7%	141 +17%	129 -8%	134 +4%	142 +6%	143 +1%	170 +19%	185 +9%	183 -1%	200 +9%	229 +14%	203 -11%	225 +11%	227 +1%	230 +1%	630 +174%	635 +1%	658 +4%	636 -3%	272 -57%	101 -63%	105 +5%	181 +71%	215 +19%	451 +109%	332 -26%	306 -8%	289 -6%	301 +4%	404 +34%	440 +9%	290 -34%	140 -52%	142 +1%	149 +5%	274 +84%	425 +55%	469 +10%	494 +5%	473 -4%	384 -19%	476 +24%	503 +6%	507 +1%	755 +49%	765 +1%	864 +13%	973 +13%	902 -7%	887 -2%	552 -38%	252 -54%	116 -54%	(161) N/A	140 N/A
Net Income
Tax Provision	(47)	(48)	(50)	(51)	(54)	(51)	(59)	(61)	(56)	(46)	(37)	(19)	(36)	(40)	(46)	(42)	(48)	(50)	(51)	(61)	(59)	(59)	(64)	(72)	(66)	(79)	(88)	(149)	(150)	(150)	(159)	(93)	(102)	(43)	(39)	(54)	(81)	(163)	(126)	(127)	(111)	(103)	(132)	(141)	(98)	(52)	(35)	(34)	(53)	(88)	(103)	(110)	(120)	(119)	(136)	(137)	(146)	(176)	(184)	(201)	(219)	(194)	(202)	(147)	(80)	(53)	10	(43)
Income from Continuing Operations	75	82	92	96	103	100	117	123	109	89	72	35	76	81	95	87	86	91	92	109	126	125	136	156	137	146	139	81	480	485	499	542	171	57	66	127	135	287	206	179	177	198	272	299	192	88	107	116	221	337	365	384	353	266	340	366	362	579	581	662	754	708	685	404	172	63	(151)	96
Net Income (Common)	75 N/A	82 +9%	92 +12%	96 +5%	103 +7%	100 -3%	117 +17%	123 +5%	109 -12%	89 -18%	72 -20%	35 -51%	76 +117%	81 +6%	95 +17%	87 -8%	86 -2%	91 +7%	92 +1%	109 +18%	126 +15%	125 -1%	136 +9%	156 +15%	137 -12%	146 +6%	139 -5%	81 -42%	480 +493%	485 +1%	492 +1%	533 +8%	160 -70%	43 -73%	56 +29%	107 +91%	98 -8%	260 +164%	181 -31%	250 +38%	266 +7%	281 +5%	356 +27%	299 -16%	192 -36%	88 -54%	107 +21%	116 +8%	221 +92%	337 +52%	365 +9%	384 +5%	353 -8%	266 -25%	340 +28%	366 +8%	362 -1%	579 +60%	581 +0%	662 +14%	754 +14%	708 -6%	685 -3%	404 -41%	172 -57%	63 -63%	(151) N/A	96 N/A
EPS (Diluted)	13.21 N/A	14.4 +9%	16.13 +12%	16.91 +5%	18 +6%	17.5 -3%	20.49 +17%	21.15 +3%	19.03 -10%	15.63 -18%	12.32 -21%	6.15 -50%	13.37 +117%	14.22 +6%	16.68 +17%	15.28 -8%	15 -2%	16.03 +7%	16.19 +1%	19.15 +18%	22.05 +15%	21.85 -1%	23.8 +9%	27.42 +15%	24.03 -12%	25.56 +6%	24.4 -5%	14.19 -42%	84.21 +493%	85.1 +1%	84.84 0%	93.5 +10%	27.99 -70%	7.61 -73%	9.8 +29%	18.73 +91%	17.26 -8%	45.59 +164%	31.68 -31%	43.87 +38%	46.73 +7%	49.29 +5%	62.47 +27%	52.42 -16%	33.63 -36%	15.44 -54%	18.72 +21%	20.26 +8%	38.84 +92%	59.03 +52%	64.08 +9%	67.33 +5%	61.85 -8%	46.61 -25%	59.71 +28%	64.24 +8%	63.39 -1%	101.47 +60%	101.75 +0%	116.07 +14%	132.15 +14%	124.02 -6%	120.12 -3%	70.87 -41%	30.14 -57%	11.04 -63%	-26.44 N/A	16.84 N/A

Income Statement Balance Sheet Cash Flow Statement

Albert David Ltd
NSE:ALBERTDAVD

Income Statement

Earnings Waterfall
Albert David Ltd

Income Statement
Albert David Ltd

See Also

Company

Help

Tools

Stocks

Albert David Ltd NSE:ALBERTDAVD

Income Statement

Earnings Waterfall Albert David Ltd

Income Statement Albert David Ltd

See Also

Company

Help

Tools

Stocks

Albert David Ltd
NSE:ALBERTDAVD

Earnings Waterfall
Albert David Ltd

Income Statement
Albert David Ltd