Bharat Dynamics Ltd
NSE:BDL
Income Statement
Earnings Waterfall
Bharat Dynamics Ltd
Revenue
|
23.1B
INR
|
Cost of Revenue
|
-9.9B
INR
|
Gross Profit
|
13.3B
INR
|
Operating Expenses
|
-9.9B
INR
|
Operating Income
|
3.4B
INR
|
Other Expenses
|
1.4B
INR
|
Net Income
|
4.8B
INR
|
Income Statement
Bharat Dynamics Ltd
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | |||||||||||||||||||||||||
Revenue |
45 876
N/A
|
42 723
-7%
|
39 983
-6%
|
42 138
+5%
|
30 693
-27%
|
30 126
-2%
|
30 661
+2%
|
25 369
-17%
|
30 952
+22%
|
26 351
-15%
|
22 524
-15%
|
22 029
-2%
|
19 138
-13%
|
20 109
+5%
|
22 379
+11%
|
25 825
+15%
|
28 174
+9%
|
33 836
+20%
|
34 146
+1%
|
30 722
-10%
|
24 894
-19%
|
20 923
-16%
|
21 733
+4%
|
23 134
+6%
|
|
Gross Profit | |||||||||||||||||||||||||
Cost of Revenue |
(28 748)
|
(26 204)
|
(24 864)
|
(25 086)
|
(16 734)
|
(16 135)
|
(15 639)
|
(12 698)
|
(15 586)
|
(13 134)
|
(10 900)
|
(10 824)
|
(8 598)
|
(8 629)
|
(10 360)
|
(10 919)
|
(11 999)
|
(16 228)
|
(16 291)
|
(14 760)
|
(12 118)
|
(8 752)
|
(9 083)
|
(9 858)
|
|
Gross Profit |
17 128
N/A
|
16 519
-4%
|
15 120
-8%
|
17 053
+13%
|
13 960
-18%
|
13 991
+0%
|
15 022
+7%
|
12 671
-16%
|
15 366
+21%
|
13 217
-14%
|
11 624
-12%
|
11 205
-4%
|
10 540
-6%
|
11 480
+9%
|
12 019
+5%
|
14 906
+24%
|
16 176
+9%
|
17 608
+9%
|
17 855
+1%
|
15 962
-11%
|
12 776
-20%
|
12 171
-5%
|
12 650
+4%
|
13 277
+5%
|
|
Operating Income | |||||||||||||||||||||||||
Operating Expenses |
(11 080)
|
(10 405)
|
(9 608)
|
(8 885)
|
(8 562)
|
(8 724)
|
(8 855)
|
(9 149)
|
(9 054)
|
(9 209)
|
(8 679)
|
(8 417)
|
(8 038)
|
(8 167)
|
(8 590)
|
(8 978)
|
(9 818)
|
(10 516)
|
(10 461)
|
(10 513)
|
(9 466)
|
(9 543)
|
(9 582)
|
(9 888)
|
|
Selling, General & Administrative |
(8 837)
|
(5 503)
|
(5 664)
|
(5 684)
|
(6 714)
|
(5 397)
|
(5 380)
|
(5 514)
|
(5 663)
|
(5 457)
|
(5 192)
|
(5 024)
|
(6 306)
|
(4 916)
|
(5 201)
|
(5 503)
|
(7 966)
|
(5 803)
|
(5 837)
|
(5 485)
|
(6 901)
|
(5 319)
|
(5 163)
|
(5 806)
|
|
Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
|
Depreciation & Amortization |
(635)
|
(638)
|
(684)
|
(706)
|
(825)
|
(836)
|
(854)
|
(910)
|
(964)
|
(966)
|
(972)
|
(992)
|
(946)
|
(983)
|
(1 006)
|
(1 006)
|
(904)
|
(925)
|
(901)
|
(839)
|
(773)
|
(708)
|
(669)
|
(647)
|
|
Other Operating Expenses |
(1 607)
|
(4 265)
|
(3 260)
|
(2 494)
|
(1 024)
|
(2 489)
|
(2 620)
|
(2 724)
|
(2 427)
|
(2 786)
|
(2 515)
|
(2 400)
|
(786)
|
(2 268)
|
(2 382)
|
(2 469)
|
(948)
|
(3 787)
|
(3 723)
|
(4 189)
|
(1 792)
|
(3 516)
|
(3 750)
|
(3 435)
|
|
Operating Income |
6 048
N/A
|
6 114
+1%
|
5 511
-10%
|
8 167
+48%
|
5 397
-34%
|
5 267
-2%
|
6 166
+17%
|
3 521
-43%
|
6 312
+79%
|
4 007
-37%
|
2 946
-26%
|
2 789
-5%
|
2 502
-10%
|
3 313
+32%
|
3 429
+3%
|
5 927
+73%
|
6 357
+7%
|
7 093
+12%
|
7 394
+4%
|
5 450
-26%
|
3 309
-39%
|
2 628
-21%
|
3 069
+17%
|
3 388
+10%
|
|
Pre-Tax Income | |||||||||||||||||||||||||
Interest Income Expense |
919
|
(35)
|
(35)
|
(38)
|
503
|
(48)
|
(49)
|
(49)
|
586
|
(43)
|
(43)
|
(42)
|
584
|
(36)
|
(36)
|
(35)
|
558
|
(46)
|
(46)
|
(45)
|
951
|
(33)
|
(32)
|
(32)
|
|
Non-Reccuring Items |
(3)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(336)
|
(336)
|
(336)
|
(336)
|
0
|
0
|
0
|
0
|
|
Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
|
Total Other Income |
774
|
1 530
|
1 286
|
1 093
|
814
|
1 394
|
1 406
|
1 405
|
527
|
1 217
|
1 074
|
1 289
|
321
|
911
|
1 005
|
807
|
520
|
1 204
|
1 451
|
1 469
|
556
|
2 261
|
2 594
|
3 105
|
|
Pre-Tax Income |
7 738
N/A
|
7 608
-2%
|
6 762
-11%
|
9 222
+36%
|
6 714
-27%
|
6 613
-2%
|
7 523
+14%
|
4 877
-35%
|
7 425
+52%
|
5 181
-30%
|
3 976
-23%
|
4 035
+1%
|
3 409
-16%
|
4 187
+23%
|
4 398
+5%
|
6 699
+52%
|
7 099
+6%
|
7 914
+11%
|
8 464
+7%
|
6 538
-23%
|
4 818
-26%
|
4 856
+1%
|
5 630
+16%
|
6 462
+15%
|
|
Net Income | |||||||||||||||||||||||||
Tax Provision |
(2 457)
|
(2 523)
|
(2 231)
|
(2 870)
|
(2 488)
|
(2 549)
|
(2 679)
|
(1 384)
|
(2 076)
|
(1 268)
|
(865)
|
(965)
|
(831)
|
(1 040)
|
(1 081)
|
(1 740)
|
(2 100)
|
(2 307)
|
(2 531)
|
(1 900)
|
(1 296)
|
(1 315)
|
(1 376)
|
(1 695)
|
|
Income from Continuing Operations |
5 282
|
5 086
|
4 530
|
6 351
|
4 226
|
4 062
|
4 844
|
3 493
|
5 349
|
3 914
|
3 111
|
3 071
|
2 578
|
3 148
|
3 319
|
4 959
|
4 999
|
5 607
|
5 933
|
4 638
|
3 522
|
3 541
|
4 254
|
4 767
|
|
Net Income (Common) |
5 282
N/A
|
5 086
-4%
|
4 530
-11%
|
6 351
+40%
|
4 226
-33%
|
4 062
-4%
|
4 844
+19%
|
3 493
-28%
|
5 349
+53%
|
3 914
-27%
|
3 111
-21%
|
3 071
-1%
|
2 578
-16%
|
3 148
+22%
|
3 319
+5%
|
4 959
+49%
|
4 999
+1%
|
5 607
+12%
|
5 933
+6%
|
4 638
-22%
|
3 522
-24%
|
3 541
+1%
|
4 254
+20%
|
4 767
+12%
|
|
EPS (Diluted) |
26.67
N/A
|
27.79
+4%
|
24.75
-11%
|
34.7
+40%
|
23.09
-33%
|
22.18
-4%
|
26.46
+19%
|
19.07
-28%
|
29.22
+53%
|
21.38
-27%
|
16.9
-21%
|
16.69
-1%
|
14.06
-16%
|
17.13
+22%
|
18.1
+6%
|
27.06
+50%
|
27.28
+1%
|
30.52
+12%
|
32.38
+6%
|
25.31
-22%
|
19.22
-24%
|
19.33
+1%
|
23.22
+20%
|
25.8
+11%
|