Arvind Fashions Ltd
NSE:ARVINDFASN
Income Statement
Earnings Waterfall
Arvind Fashions Ltd
Revenue
|
44.9B
INR
|
Cost of Revenue
|
-21.6B
INR
|
Gross Profit
|
23.3B
INR
|
Operating Expenses
|
-20.6B
INR
|
Operating Income
|
2.7B
INR
|
Other Expenses
|
-2B
INR
|
Net Income
|
672.2m
INR
|
Income Statement
Arvind Fashions Ltd
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 |
44 411
N/A
|
46 262
+4%
|
46 439
+0%
|
45 380
-2%
|
44 484
-2%
|
43 249
-3%
|
38 663
-11%
|
30 598
-21%
|
23 771
-22%
|
21 430
-10%
|
19 119
-11%
|
23 420
+22%
|
27 173
+16%
|
28 239
+4%
|
30 560
+8%
|
36 571
+20%
|
40 268
+10%
|
41 978
+4%
|
44 211
+5%
|
44 579
+1%
|
45 431
+2%
|
44 892
-1%
|
|
Gross Profit | |||||||||||||||||||||||
Cost of Revenue |
(21 558)
|
(23 080)
|
(22 887)
|
(22 847)
|
(23 058)
|
(22 954)
|
(21 315)
|
(17 118)
|
(13 522)
|
(12 497)
|
(11 182)
|
(13 567)
|
(15 615)
|
(15 821)
|
(17 098)
|
(19 932)
|
(21 766)
|
(22 504)
|
(23 065)
|
(22 780)
|
(22 603)
|
(21 632)
|
|
Gross Profit |
22 852
N/A
|
23 181
+1%
|
23 551
+2%
|
22 532
-4%
|
21 425
-5%
|
20 293
-5%
|
17 348
-15%
|
13 478
-22%
|
10 248
-24%
|
8 933
-13%
|
7 937
-11%
|
9 854
+24%
|
11 558
+17%
|
12 419
+7%
|
13 462
+8%
|
16 639
+24%
|
18 503
+11%
|
19 473
+5%
|
21 146
+9%
|
21 799
+3%
|
22 828
+5%
|
23 260
+2%
|
|
Operating Income | |||||||||||||||||||||||
Operating Expenses |
(21 716)
|
(21 856)
|
(22 154)
|
(21 978)
|
(21 327)
|
(20 815)
|
(19 365)
|
(16 616)
|
(14 566)
|
(13 043)
|
(10 331)
|
(11 965)
|
(12 477)
|
(13 007)
|
(13 906)
|
(15 749)
|
(17 016)
|
(17 817)
|
(18 916)
|
(19 626)
|
(20 386)
|
(20 574)
|
|
Selling, General & Administrative |
(3 910)
|
(4 024)
|
(4 078)
|
(4 075)
|
(3 901)
|
(3 684)
|
(5 939)
|
(2 921)
|
(2 645)
|
(2 388)
|
(2 047)
|
(2 287)
|
(2 304)
|
(2 401)
|
(11 449)
|
(2 517)
|
(2 570)
|
(2 528)
|
(16 228)
|
(2 660)
|
(2 719)
|
(2 719)
|
|
Depreciation & Amortization |
(1 493)
|
(1 455)
|
(1 532)
|
(2 122)
|
(2 897)
|
(3 782)
|
(4 375)
|
(4 178)
|
(3 785)
|
(3 224)
|
(2 378)
|
(2 612)
|
(2 436)
|
(2 336)
|
(2 330)
|
(2 289)
|
(2 293)
|
(2 361)
|
(2 387)
|
(2 487)
|
(2 528)
|
(2 509)
|
|
Other Operating Expenses |
(16 311)
|
(16 376)
|
(16 545)
|
(15 781)
|
(14 529)
|
(13 347)
|
(9 051)
|
(9 516)
|
(8 134)
|
(7 430)
|
(5 906)
|
(7 065)
|
(7 737)
|
(8 271)
|
(127)
|
(10 943)
|
(12 153)
|
(12 929)
|
(301)
|
(14 479)
|
(15 139)
|
(15 346)
|
|
Operating Income |
1 138
N/A
|
1 327
+17%
|
1 398
+5%
|
556
-60%
|
99
-82%
|
(520)
N/A
|
(2 017)
-288%
|
(3 138)
-56%
|
(4 317)
-38%
|
(4 110)
+5%
|
(2 394)
+42%
|
(2 111)
+12%
|
(919)
+56%
|
(589)
+36%
|
(444)
+25%
|
891
N/A
|
1 486
+67%
|
1 656
+11%
|
2 230
+35%
|
2 173
-3%
|
2 441
+12%
|
2 686
+10%
|
|
Pre-Tax Income | |||||||||||||||||||||||
Interest Income Expense |
(1 001)
|
(1 116)
|
(948)
|
(1 683)
|
(2 087)
|
(2 521)
|
(2 543)
|
(2 855)
|
(2 716)
|
(2 448)
|
(1 803)
|
(1 872)
|
(1 662)
|
(1 421)
|
(1 012)
|
(1 136)
|
(1 104)
|
(1 222)
|
(1 024)
|
(1 494)
|
(1 576)
|
(1 569)
|
|
Non-Reccuring Items |
0
|
0
|
(48)
|
0
|
0
|
0
|
(633)
|
42
|
(267)
|
(200)
|
367
|
51
|
486
|
450
|
371
|
189
|
63
|
31
|
0
|
0
|
0
|
(62)
|
|
Gain/Loss on Disposition of Assets |
0
|
0
|
1
|
0
|
0
|
0
|
18
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
40
|
0
|
0
|
0
|
107
|
0
|
0
|
0
|
|
Total Other Income |
132
|
126
|
(274)
|
39
|
85
|
179
|
211
|
602
|
664
|
587
|
268
|
290
|
195
|
222
|
(54)
|
290
|
458
|
559
|
(32)
|
613
|
458
|
368
|
|
Pre-Tax Income |
267
N/A
|
336
+26%
|
129
-62%
|
(1 089)
N/A
|
(1 904)
-75%
|
(2 863)
-50%
|
(4 964)
-73%
|
(5 349)
-8%
|
(6 636)
-24%
|
(6 171)
+7%
|
(3 562)
+42%
|
(3 642)
-2%
|
(1 900)
+48%
|
(1 336)
+30%
|
(1 099)
+18%
|
233
N/A
|
904
+288%
|
1 024
+13%
|
1 280
+25%
|
1 292
+1%
|
1 323
+2%
|
1 424
+8%
|
|
Net Income | |||||||||||||||||||||||
Tax Provision |
(72)
|
(99)
|
86
|
503
|
794
|
1 164
|
971
|
368
|
214
|
(185)
|
(419)
|
(294)
|
(390)
|
(339)
|
58
|
1
|
(141)
|
(216)
|
(401)
|
(540)
|
(482)
|
(503)
|
|
Income from Continuing Operations |
195
|
237
|
215
|
(586)
|
(1 111)
|
(1 700)
|
(3 994)
|
(4 982)
|
(6 423)
|
(6 357)
|
(3 980)
|
(3 937)
|
(2 290)
|
(1 675)
|
(1 041)
|
234
|
763
|
808
|
879
|
752
|
842
|
921
|
|
Income to Minority Interest |
(17)
|
(53)
|
(49)
|
(64)
|
(70)
|
(71)
|
(15)
|
171
|
247
|
238
|
162
|
54
|
(40)
|
(129)
|
(307)
|
(450)
|
(515)
|
(542)
|
(503)
|
(535)
|
(590)
|
(587)
|
|
Net Income (Common) |
177
N/A
|
183
+3%
|
166
-9%
|
(650)
N/A
|
(1 179)
-81%
|
(1 769)
-50%
|
(4 008)
-127%
|
(5 000)
-25%
|
(6 649)
-33%
|
(6 809)
-2%
|
(5 798)
+15%
|
(5 600)
+3%
|
(4 457)
+20%
|
(3 714)
+17%
|
(2 674)
+28%
|
(910)
+66%
|
248
N/A
|
266
+7%
|
367
+38%
|
208
-43%
|
242
+17%
|
672
+177%
|
|
EPS (Diluted) |
2.64
N/A
|
2.73
+3%
|
2.09
-23%
|
-9.84
N/A
|
-17.86
-82%
|
-26.4
-48%
|
-50.73
-92%
|
-63.29
-25%
|
-69.26
-9%
|
-67.41
+3%
|
-62.9
+7%
|
-51.65
+18%
|
-37.63
+27%
|
-28.25
+25%
|
-21.9
+22%
|
-7.13
+67%
|
1.87
N/A
|
2
+7%
|
2.75
+38%
|
1.56
-43%
|
1.82
+17%
|
4.77
+162%
|