Balaji Amines Ltd
NSE:BALAMINES
Income Statement
Earnings Waterfall
Balaji Amines Ltd
Revenue
|
16.4B
INR
|
Cost of Revenue
|
-9.9B
INR
|
Gross Profit
|
6.6B
INR
|
Operating Expenses
|
-3.8B
INR
|
Operating Income
|
2.8B
INR
|
Other Expenses
|
-735.1m
INR
|
Net Income
|
2B
INR
|
Income Statement
Balaji Amines Ltd
Dec-2008 | Mar-2009 | Jun-2009 | Sep-2009 | Dec-2009 | Mar-2010 | Sep-2013 | Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | 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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
2 536
N/A
|
2 517
-1%
|
2 375
-6%
|
2 312
-3%
|
2 440
+6%
|
2 619
+7%
|
1 610
-39%
|
2 985
+85%
|
4 700
+57%
|
6 345
+35%
|
6 239
-2%
|
6 281
+1%
|
6 188
-1%
|
6 139
-1%
|
6 223
+1%
|
6 307
+1%
|
6 431
+2%
|
2 599
-60%
|
4 762
+83%
|
7 150
+50%
|
9 431
+32%
|
9 061
-4%
|
9 171
+1%
|
9 058
-1%
|
9 358
+3%
|
9 357
0%
|
9 908
+6%
|
11 555
+17%
|
13 115
+14%
|
15 392
+17%
|
17 826
+16%
|
19 553
+10%
|
23 204
+19%
|
25 398
+9%
|
26 417
+4%
|
26 627
+1%
|
23 554
-12%
|
21 486
-9%
|
19 016
-11%
|
16 990
-11%
|
16 415
-3%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(1 671)
|
(1 618)
|
(1 425)
|
(1 343)
|
(1 402)
|
(1 437)
|
(1 007)
|
(1 917)
|
(3 071)
|
(4 140)
|
(4 041)
|
(4 038)
|
(3 804)
|
(3 749)
|
(3 829)
|
(3 789)
|
(3 778)
|
(1 538)
|
(2 805)
|
(4 320)
|
(6 588)
|
(5 508)
|
(5 606)
|
(5 453)
|
(6 493)
|
(5 365)
|
(5 531)
|
(6 226)
|
(8 324)
|
(8 068)
|
(9 527)
|
(10 575)
|
(15 414)
|
(14 212)
|
(14 689)
|
(15 168)
|
(15 830)
|
(12 594)
|
(11 543)
|
(10 282)
|
(9 855)
|
|
Gross Profit |
865
N/A
|
899
+4%
|
949
+6%
|
969
+2%
|
1 038
+7%
|
1 182
+14%
|
603
-49%
|
1 069
+77%
|
1 630
+52%
|
2 205
+35%
|
2 198
0%
|
2 243
+2%
|
2 383
+6%
|
2 391
+0%
|
2 395
+0%
|
2 518
+5%
|
2 653
+5%
|
1 061
-60%
|
1 958
+85%
|
2 831
+45%
|
2 843
+0%
|
3 553
+25%
|
3 564
+0%
|
3 604
+1%
|
2 865
-21%
|
3 992
+39%
|
4 377
+10%
|
5 328
+22%
|
4 791
-10%
|
7 324
+53%
|
8 299
+13%
|
8 979
+8%
|
7 789
-13%
|
11 187
+44%
|
11 728
+5%
|
11 460
-2%
|
7 724
-33%
|
8 892
+15%
|
7 472
-16%
|
6 708
-10%
|
6 560
-2%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(545)
|
(577)
|
(630)
|
(651)
|
(700)
|
(788)
|
(363)
|
(680)
|
(1 073)
|
(1 448)
|
(1 449)
|
(1 489)
|
(1 567)
|
(1 528)
|
(1 529)
|
(1 539)
|
(1 580)
|
(521)
|
(1 017)
|
(1 512)
|
(1 123)
|
(2 036)
|
(2 079)
|
(2 148)
|
(1 406)
|
(2 366)
|
(2 477)
|
(2 690)
|
(1 448)
|
(3 055)
|
(3 471)
|
(3 791)
|
(1 998)
|
(4 637)
|
(4 760)
|
(4 784)
|
(2 038)
|
(4 410)
|
(4 181)
|
(3 938)
|
(3 777)
|
|
Selling, General & Administrative |
(74)
|
(85)
|
(87)
|
(90)
|
(96)
|
(102)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(221)
|
0
|
0
|
0
|
(218)
|
0
|
0
|
0
|
(1 021)
|
0
|
0
|
0
|
(298)
|
0
|
0
|
0
|
(212)
|
0
|
0
|
0
|
0
|
|
Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
(9)
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
(12)
|
0
|
0
|
0
|
0
|
|
Depreciation & Amortization |
(48)
|
(49)
|
(50)
|
(56)
|
(62)
|
(68)
|
(38)
|
(83)
|
(127)
|
(176)
|
(187)
|
(192)
|
(201)
|
(196)
|
(190)
|
(184)
|
(194)
|
(47)
|
(94)
|
(142)
|
(196)
|
(206)
|
(237)
|
(269)
|
(316)
|
(338)
|
(353)
|
(361)
|
(344)
|
(362)
|
(379)
|
(397)
|
(420)
|
(434)
|
(434)
|
(452)
|
(453)
|
(460)
|
(458)
|
(443)
|
(454)
|
|
Other Operating Expenses |
(423)
|
(444)
|
(493)
|
(505)
|
(542)
|
(618)
|
(325)
|
(597)
|
(946)
|
(1 272)
|
(1 261)
|
(1 297)
|
(1 366)
|
(1 333)
|
(1 339)
|
(1 355)
|
(1 386)
|
(474)
|
(923)
|
(1 370)
|
(702)
|
(1 831)
|
(1 842)
|
(1 880)
|
(867)
|
(2 028)
|
(2 123)
|
(2 329)
|
(73)
|
(2 694)
|
(3 092)
|
(3 394)
|
(1 274)
|
(4 203)
|
(4 326)
|
(4 332)
|
(1 360)
|
(3 950)
|
(3 724)
|
(3 496)
|
(3 323)
|
|
Operating Income |
320
N/A
|
322
+1%
|
319
-1%
|
318
0%
|
339
+6%
|
394
+16%
|
240
-39%
|
389
+62%
|
556
+43%
|
757
+36%
|
750
-1%
|
754
+1%
|
817
+8%
|
862
+6%
|
865
+0%
|
979
+13%
|
1 073
+10%
|
540
-50%
|
940
+74%
|
1 319
+40%
|
1 720
+30%
|
1 517
-12%
|
1 486
-2%
|
1 456
-2%
|
1 459
+0%
|
1 626
+11%
|
1 901
+17%
|
2 639
+39%
|
3 343
+27%
|
4 269
+28%
|
4 828
+13%
|
5 188
+7%
|
5 791
+12%
|
6 550
+13%
|
6 968
+6%
|
6 675
-4%
|
5 686
-15%
|
4 482
-21%
|
3 291
-27%
|
2 770
-16%
|
2 784
+0%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(100)
|
(102)
|
(102)
|
(97)
|
(94)
|
(97)
|
(71)
|
(158)
|
(242)
|
(325)
|
(333)
|
(323)
|
(318)
|
(323)
|
(295)
|
(270)
|
(196)
|
(32)
|
(62)
|
(98)
|
371 557
|
(131)
|
(172)
|
(200)
|
(161)
|
(241)
|
(223)
|
(208)
|
(82)
|
(171)
|
(159)
|
(150)
|
(1)
|
(167)
|
(157)
|
(146)
|
(15)
|
(125)
|
(112)
|
(98)
|
(64)
|
|
Non-Reccuring Items |
0
|
(2)
|
0
|
0
|
(2)
|
2
|
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
|
(29)
|
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
|
2
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
32
|
29
|
26
|
32
|
26
|
15
|
7
|
13
|
18
|
26
|
27
|
27
|
11
|
42
|
41
|
37
|
2
|
10
|
23
|
35
|
(371 627)
|
47
|
48
|
42
|
13
|
49
|
41
|
40
|
3
|
61
|
83
|
116
|
(8)
|
135
|
134
|
122
|
25
|
165
|
204
|
264
|
296
|
|
Pre-Tax Income |
252
N/A
|
246
-2%
|
243
-1%
|
253
+4%
|
269
+6%
|
313
+17%
|
176
-44%
|
243
+39%
|
333
+37%
|
458
+38%
|
443
-3%
|
458
+3%
|
511
+12%
|
581
+14%
|
611
+5%
|
746
+22%
|
880
+18%
|
517
-41%
|
901
+74%
|
1 256
+39%
|
1 651
+31%
|
1 433
-13%
|
1 361
-5%
|
1 298
-5%
|
1 311
+1%
|
1 434
+9%
|
1 719
+20%
|
2 471
+44%
|
3 266
+32%
|
4 158
+27%
|
4 752
+14%
|
5 153
+8%
|
5 783
+12%
|
6 518
+13%
|
6 946
+7%
|
6 651
-4%
|
5 668
-15%
|
4 522
-20%
|
3 384
-25%
|
2 936
-13%
|
3 016
+3%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(77)
|
(96)
|
(94)
|
(95)
|
(97)
|
(109)
|
(58)
|
(84)
|
(83)
|
(114)
|
(127)
|
(121)
|
(179)
|
(214)
|
(217)
|
(280)
|
(303)
|
(179)
|
(253)
|
(345)
|
(480)
|
(415)
|
(366)
|
(359)
|
(336)
|
(328)
|
(459)
|
(628)
|
(831)
|
(1 065)
|
(1 220)
|
(1 395)
|
(1 604)
|
(1 832)
|
(1 955)
|
(1 838)
|
(1 611)
|
(1 269)
|
(953)
|
(786)
|
(693)
|
|
Income from Continuing Operations |
175
|
151
|
149
|
158
|
172
|
204
|
117
|
159
|
250
|
343
|
317
|
337
|
332
|
367
|
394
|
466
|
576
|
338
|
648
|
911
|
1 171
|
1 017
|
995
|
939
|
975
|
1 106
|
1 260
|
1 843
|
2 435
|
3 093
|
3 532
|
3 759
|
4 179
|
4 686
|
4 991
|
4 813
|
4 057
|
3 253
|
2 431
|
2 150
|
2 323
|
|
Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
11
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
11
|
38
|
65
|
73
|
81
|
69
|
3
|
(53)
|
(137)
|
(236)
|
(317)
|
(495)
|
(675)
|
(853)
|
(945)
|
(802)
|
(700)
|
(456)
|
(308)
|
(274)
|
|
Net Income (Common) |
175
N/A
|
151
-14%
|
149
-1%
|
158
+6%
|
172
+8%
|
204
+19%
|
117
-43%
|
159
+36%
|
250
+57%
|
343
+37%
|
317
-8%
|
337
+6%
|
343
+2%
|
378
+10%
|
405
+7%
|
476
+18%
|
576
+21%
|
338
-41%
|
648
+92%
|
911
+41%
|
1 175
+29%
|
1 029
-12%
|
1 033
+0%
|
1 004
-3%
|
1 048
+4%
|
1 186
+13%
|
1 330
+12%
|
1 845
+39%
|
2 382
+29%
|
2 956
+24%
|
3 296
+11%
|
3 442
+4%
|
3 684
+7%
|
4 010
+9%
|
4 138
+3%
|
3 868
-7%
|
3 255
-16%
|
2 553
-22%
|
1 974
-23%
|
1 842
-7%
|
2 049
+11%
|
|
EPS (Diluted) |
5.41
N/A
|
4.65
-14%
|
4.61
-1%
|
4.89
+6%
|
5.3
+8%
|
6.3
+19%
|
3.62
-43%
|
4.92
+36%
|
5
+2%
|
10.59
+112%
|
7.61
-28%
|
9.15
+20%
|
10.71
+17%
|
11.66
+9%
|
12.49
+7%
|
14.69
+18%
|
18
+23%
|
10.44
-42%
|
20
+92%
|
28.11
+41%
|
36.71
+31%
|
31.75
-14%
|
31.89
+0%
|
31
-3%
|
32.75
+6%
|
36.6
+12%
|
41.02
+12%
|
56.94
+39%
|
74.43
+31%
|
91.23
+23%
|
101.72
+11%
|
106.22
+4%
|
115.12
+8%
|
123.76
+8%
|
127.72
+3%
|
119.39
-7%
|
100.47
-16%
|
78.79
-22%
|
60.91
-23%
|
56.86
-7%
|
63.22
+11%
|