Agro Tech Foods Ltd
NSE:ATFL
Income Statement
Earnings Waterfall
Agro Tech Foods Ltd
Revenue
|
7.8B
INR
|
Cost of Revenue
|
-4.8B
INR
|
Gross Profit
|
3B
INR
|
Operating Expenses
|
-2.8B
INR
|
Operating Income
|
207.5m
INR
|
Other Expenses
|
-68m
INR
|
Net Income
|
139.5m
INR
|
Income Statement
Agro Tech Foods Ltd
Sep-2007 | Jun-2008 | Sep-2008 | Dec-2008 | Mar-2009 | Jun-2009 | Sep-2009 | Dec-2009 | Mar-2010 | 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 |
5 054
N/A
|
4 724
-7%
|
4 269
-10%
|
6 090
+43%
|
7 736
+27%
|
6 973
-10%
|
6 520
-6%
|
6 442
-1%
|
6 496
+1%
|
1 971
-70%
|
4 081
+107%
|
6 235
+53%
|
8 237
+32%
|
8 242
+0%
|
8 179
-1%
|
8 312
+2%
|
8 355
+1%
|
8 412
+1%
|
8 652
+3%
|
8 830
+2%
|
8 925
+1%
|
8 954
+0%
|
9 188
+3%
|
9 179
0%
|
9 166
0%
|
8 966
-2%
|
8 812
-2%
|
8 604
-2%
|
8 497
-1%
|
8 507
+0%
|
8 153
-4%
|
7 832
-4%
|
|
Gross Profit | |||||||||||||||||||||||||||||||||
Cost of Revenue |
(4 423)
|
(4 051)
|
(3 525)
|
(4 882)
|
(6 052)
|
(5 199)
|
(4 672)
|
(4 538)
|
(4 597)
|
(1 394)
|
(2 821)
|
(4 271)
|
(5 734)
|
(5 557)
|
(5 476)
|
(5 627)
|
(5 825)
|
(5 752)
|
(5 952)
|
(6 085)
|
(6 357)
|
(6 235)
|
(6 495)
|
(6 473)
|
(6 591)
|
(6 217)
|
(6 019)
|
(5 764)
|
(5 864)
|
(5 497)
|
(5 112)
|
(4 841)
|
|
Gross Profit |
631
N/A
|
673
+7%
|
744
+10%
|
1 209
+62%
|
1 684
+39%
|
1 775
+5%
|
1 848
+4%
|
1 904
+3%
|
1 899
0%
|
578
-70%
|
1 260
+118%
|
1 964
+56%
|
2 503
+27%
|
2 685
+7%
|
2 702
+1%
|
2 685
-1%
|
2 529
-6%
|
2 660
+5%
|
2 700
+2%
|
2 746
+2%
|
2 569
-6%
|
2 720
+6%
|
2 692
-1%
|
2 706
+1%
|
2 576
-5%
|
2 750
+7%
|
2 793
+2%
|
2 840
+2%
|
2 633
-7%
|
3 010
+14%
|
3 041
+1%
|
2 991
-2%
|
|
Operating Income | |||||||||||||||||||||||||||||||||
Operating Expenses |
(555)
|
(609)
|
(691)
|
(1 096)
|
(1 554)
|
(1 647)
|
(1 689)
|
(1 721)
|
(1 673)
|
(481)
|
(1 030)
|
(1 596)
|
(2 025)
|
(2 208)
|
(2 220)
|
(2 245)
|
(2 138)
|
(2 202)
|
(2 259)
|
(2 291)
|
(2 130)
|
(2 341)
|
(2 380)
|
(2 407)
|
(2 243)
|
(2 519)
|
(2 568)
|
(2 613)
|
(2 394)
|
(2 723)
|
(2 771)
|
(2 784)
|
|
Selling, General & Administrative |
(115)
|
(206)
|
(334)
|
(535)
|
(797)
|
(856)
|
(902)
|
(941)
|
(877)
|
(159)
|
(350)
|
(540)
|
(1 811)
|
(718)
|
(724)
|
(729)
|
(1 895)
|
(741)
|
(758)
|
(777)
|
(1 839)
|
(831)
|
(842)
|
(819)
|
(1 891)
|
(808)
|
(810)
|
(846)
|
(2 036)
|
(882)
|
(924)
|
(927)
|
|
Depreciation & Amortization |
(11)
|
(11)
|
(11)
|
(18)
|
(24)
|
(26)
|
(27)
|
(27)
|
(30)
|
(46)
|
(92)
|
(134)
|
(173)
|
(174)
|
(176)
|
(183)
|
(194)
|
(190)
|
(186)
|
(186)
|
(186)
|
(194)
|
(203)
|
(207)
|
(210)
|
(211)
|
(214)
|
(217)
|
(219)
|
(219)
|
(217)
|
(214)
|
|
Other Operating Expenses |
(429)
|
(393)
|
(345)
|
(543)
|
(732)
|
(765)
|
(760)
|
(753)
|
(766)
|
(276)
|
(588)
|
(922)
|
(41)
|
(1 316)
|
(1 321)
|
(1 333)
|
(49)
|
(1 271)
|
(1 316)
|
(1 329)
|
(105)
|
(1 316)
|
(1 335)
|
(1 381)
|
(142)
|
(1 500)
|
(1 544)
|
(1 550)
|
(139)
|
(1 622)
|
(1 630)
|
(1 642)
|
|
Operating Income |
76
N/A
|
65
-15%
|
53
-17%
|
113
+111%
|
131
+16%
|
128
-2%
|
160
+25%
|
183
+14%
|
227
+24%
|
97
-57%
|
229
+137%
|
368
+61%
|
477
+29%
|
477
+0%
|
482
+1%
|
440
-9%
|
391
-11%
|
457
+17%
|
441
-4%
|
454
+3%
|
439
-3%
|
378
-14%
|
312
-17%
|
299
-4%
|
333
+11%
|
231
-31%
|
225
-2%
|
227
+1%
|
239
+5%
|
287
+20%
|
270
-6%
|
207
-23%
|
|
Pre-Tax Income | |||||||||||||||||||||||||||||||||
Interest Income Expense |
(14)
|
(6)
|
(6)
|
(5)
|
(5)
|
(3)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
36
|
(5)
|
(10)
|
(14)
|
13
|
(17)
|
(17)
|
(18)
|
(14)
|
(20)
|
(21)
|
(23)
|
(24)
|
(25)
|
(28)
|
(27)
|
(29)
|
(37)
|
(36)
|
(34)
|
|
Non-Reccuring Items |
0
|
0
|
40
|
40
|
40
|
40
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
20
|
20
|
20
|
20
|
0
|
0
|
0
|
0
|
|
Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
20
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
|
Total Other Income |
10
|
16
|
23
|
42
|
111
|
133
|
140
|
153
|
105
|
6
|
14
|
27
|
0
|
43
|
46
|
41
|
4
|
27
|
18
|
12
|
3
|
6
|
26
|
25
|
1
|
24
|
2
|
2
|
0
|
13
|
13
|
15
|
|
Pre-Tax Income |
72
N/A
|
75
+3%
|
111
+49%
|
190
+71%
|
276
+46%
|
298
+8%
|
300
+1%
|
335
+12%
|
331
-1%
|
103
-69%
|
243
+136%
|
395
+63%
|
511
+29%
|
515
+1%
|
519
+1%
|
467
-10%
|
406
-13%
|
467
+15%
|
442
-5%
|
448
+2%
|
428
-5%
|
365
-15%
|
317
-13%
|
301
-5%
|
350
+16%
|
249
-29%
|
219
-12%
|
222
+1%
|
204
-8%
|
263
+29%
|
248
-6%
|
188
-24%
|
|
Net Income | |||||||||||||||||||||||||||||||||
Tax Provision |
(10)
|
(10)
|
(39)
|
(54)
|
(68)
|
(84)
|
(77)
|
(98)
|
(80)
|
(37)
|
(86)
|
(138)
|
(169)
|
(168)
|
(109)
|
(82)
|
(68)
|
(74)
|
(113)
|
(113)
|
(116)
|
(102)
|
(91)
|
(88)
|
(92)
|
(64)
|
(56)
|
(58)
|
(53)
|
(69)
|
(65)
|
(49)
|
|
Income from Continuing Operations |
62
|
64
|
72
|
136
|
209
|
214
|
223
|
236
|
251
|
66
|
157
|
257
|
343
|
347
|
410
|
385
|
338
|
394
|
329
|
335
|
313
|
263
|
226
|
212
|
258
|
185
|
163
|
164
|
151
|
194
|
183
|
139
|
|
Net Income (Common) |
62
N/A
|
64
+3%
|
72
+12%
|
136
+90%
|
209
+53%
|
214
+3%
|
223
+4%
|
236
+6%
|
251
+6%
|
66
-74%
|
157
+139%
|
257
+64%
|
343
+33%
|
347
+1%
|
410
+18%
|
385
-6%
|
338
-12%
|
394
+16%
|
329
-17%
|
335
+2%
|
313
-7%
|
263
-16%
|
226
-14%
|
212
-6%
|
258
+22%
|
185
-28%
|
163
-12%
|
164
+1%
|
151
-8%
|
194
+29%
|
183
-6%
|
139
-24%
|
|
EPS (Diluted) |
2.55
N/A
|
2.63
+3%
|
2.94
+12%
|
5.58
+90%
|
8.55
+53%
|
8.8
+3%
|
9.15
+4%
|
9.7
+6%
|
10.31
+6%
|
2.8
-73%
|
6.62
+136%
|
10.98
+66%
|
14.29
+30%
|
14.7
+3%
|
17.43
+19%
|
16.1
-8%
|
14.08
-13%
|
16.67
+18%
|
13.86
-17%
|
14.13
+2%
|
13.04
-8%
|
11.04
-15%
|
9.46
-14%
|
8.89
-6%
|
10.75
+21%
|
7.59
-29%
|
6.81
-10%
|
6.83
+0%
|
6.28
-8%
|
7.98
+27%
|
7.51
-6%
|
5.76
-23%
|