Income Statement

Revenue

-1%

+48%

10Y

Currency: INR

	Mar-2005	Jun-2005	Sep-2005	Dec-2005	Mar-2006	Jun-2006	Sep-2006	Dec-2006	Mar-2007	Jun-2007	Sep-2007	Dec-2007	Mar-2008	Jun-2008	Sep-2008	Dec-2008	Mar-2009	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	18	25	29	44	73	75	85	73	57	46	73	132	232	285	299	334	337	0	0	0	537	0	0	0	0	0	0	0	367	0	0	0	487	0	0	0	0	0	0	0	388	0	0	0	0	0	0	0
Revenue	18 053 N/A	17 471 -3%	17 520 +0%	19 623 +12%	21 205 +8%	20 815 -2%	22 957 +10%	23 259 +1%	24 734 +6%	25 367 +3%	24 052 -5%	24 869 +3%	26 273 +6%	25 294 -4%	26 776 +6%	27 171 +1%	28 992 +7%	4 533 -84%	11 874 +162%	21 082 +78%	34 742 +65%	36 010 +4%	35 540 -1%	33 261 -6%	30 254 -9%	28 360 -6%	28 126 -1%	28 479 +1%	35 566 +25%	36 334 +2%	39 701 +9%	43 750 +10%	43 375 -1%	45 557 +5%	43 602 -4%	42 641 -2%	38 990 -9%	38 067 -2%	39 186 +3%	39 286 +0%	40 543 +3%	41 115 +1%	40 545 -1%	38 833 -4%	40 222 +4%	40 221 0%	40 014 -1%	42 089 +5%
Gross Profit
Cost of Revenue	(10 051)	(10 050)	(9 741)	(11 483)	(12 487)	(11 879)	(14 088)	(14 089)	(14 784)	(14 806)	(13 205)	(13 321)	(15 363)	(14 041)	(14 936)	(15 215)	(16 083)	(2 910)	(6 835)	(12 218)	(19 792)	(20 301)	(20 009)	(18 105)	(15 901)	(14 457)	(13 870)	(13 912)	(20 494)	(20 497)	(23 207)	(26 324)	(24 333)	(25 802)	(24 320)	(23 578)	(21 365)	(20 550)	(21 227)	(20 681)	(21 173)	(21 059)	(20 385)	(19 692)	(20 288)	(20 280)	(20 045)	(21 406)
Gross Profit	8 001 N/A	7 421 -7%	7 779 +5%	8 140 +5%	8 718 +7%	8 936 +3%	8 869 -1%	9 170 +3%	9 950 +9%	10 561 +6%	10 847 +3%	11 548 +6%	10 910 -6%	11 253 +3%	11 840 +5%	11 956 +1%	12 909 +8%	1 623 -87%	5 039 +210%	8 865 +76%	14 950 +69%	15 711 +5%	15 533 -1%	15 157 -2%	14 354 -5%	13 902 -3%	14 255 +3%	14 567 +2%	15 073 +3%	15 838 +5%	16 495 +4%	17 426 +6%	19 041 +9%	19 755 +4%	19 282 -2%	19 062 -1%	17 624 -8%	17 516 -1%	17 959 +3%	18 606 +4%	19 370 +4%	20 056 +4%	20 160 +1%	19 141 -5%	19 934 +4%	19 941 +0%	19 969 +0%	20 683 +4%
Operating Income
Operating Expenses	(5 265)	(4 559)	(4 821)	(4 628)	(5 782)	(5 964)	(5 769)	(6 126)	(6 721)	(7 209)	(7 647)	(8 198)	(7 176)	(8 002)	(8 284)	(8 366)	(8 676)	(3 184)	(6 332)	(9 564)	(13 246)	(13 443)	(13 787)	(13 927)	(14 238)	(14 194)	(14 092)	(14 219)	(14 067)	(14 639)	(15 398)	(16 015)	(16 557)	(17 049)	(16 417)	(16 018)	(14 772)	(14 456)	(14 724)	(15 726)	(15 350)	(16 256)	(16 237)	(15 202)	(15 389)	(15 619)	(15 671)	(16 979)
Selling, General & Administrative	(3 562)	(3 580)	(3 645)	(3 590)	(3 377)	(3 335)	(3 310)	(3 385)	(3 635)	(3 810)	(3 963)	(4 255)	(4 708)	(4 684)	(4 978)	(5 097)	(5 733)	(1 977)	(3 891)	(5 828)	(11 337)	(8 112)	(8 259)	(8 408)	(8 481)	(8 643)	(8 709)	(8 743)	(12 268)	(8 428)	(8 499)	(8 577)	(13 345)	(8 638)	(8 548)	(8 493)	(8 398)	(8 362)	(8 310)	(8 276)	(13 339)	(8 267)	(8 224)	(8 182)	(13 130)	(8 220)	(8 242)	(8 401)
Depreciation & Amortization	(230)	(228)	(210)	(195)	(144)	(135)	(140)	(139)	(138)	(137)	(148)	(160)	(180)	(195)	(224)	(245)	(276)	(172)	(352)	(529)	(707)	(718)	(719)	(724)	(724)	(724)	(721)	(705)	(714)	(701)	(691)	(691)	(665)	(657)	(649)	(642)	(641)	(636)	(633)	(632)	(638)	(650)	(666)	(694)	(713)	(743)	(770)	(796)
Other Operating Expenses	(1 473)	(751)	(968)	(844)	(2 261)	(2 494)	(2 319)	(2 602)	(2 946)	(3 262)	(3 536)	(3 783)	(2 289)	(3 124)	(3 084)	(3 025)	(2 667)	(1 035)	(2 089)	(3 208)	(1 202)	(4 613)	(4 809)	(4 795)	(5 034)	(4 829)	(4 662)	(4 773)	(1 086)	(5 511)	(6 208)	(6 747)	(2 548)	(7 753)	(7 219)	(6 881)	(5 734)	(5 457)	(5 779)	(6 818)	(1 373)	(7 339)	(7 348)	(6 325)	(1 546)	(6 656)	(6 659)	(7 782)
Operating Income	2 737 N/A	2 862 +5%	2 958 +3%	3 513 +19%	2 937 -16%	2 973 +1%	3 101 +4%	3 044 -2%	3 230 +6%	3 352 +4%	3 200 -5%	3 350 +5%	3 734 +11%	3 252 -13%	3 557 +9%	3 591 +1%	4 233 +18%	(1 561) N/A	(1 293) +17%	(700) +46%	1 704 N/A	2 266 +33%	1 744 -23%	1 228 -30%	116 -91%	(293) N/A	162 N/A	348 +115%	1 005 +189%	1 198 +19%	1 097 -8%	1 411 +29%	2 484 +76%	2 707 +9%	2 865 +6%	3 045 +6%	2 852 -6%	3 061 +7%	3 236 +6%	2 880 -11%	4 020 +40%	3 800 -5%	3 923 +3%	3 940 +0%	4 546 +15%	4 323 -5%	4 298 -1%	3 704 -14%
Pre-Tax Income
Interest Income Expense	(18)	(26)	(29)	(44)	(73)	(75)	(86)	(74)	(57)	(47)	(74)	(133)	(232)	(286)	(300)	(335)	(337)	(111)	(255)	(438)	(549)	(602)	(552)	(467)	(407)	(390)	(383)	(368)	(328)	(438)	(478)	(596)	(523)	(463)	(444)	(363)	(463)	(450)	(450)	(405)	(294)	(379)	(429)	(521)	(365)	(552)	(494)	(443)
Non-Reccuring Items	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(2)	0	0	0	0	0	0	0	(3)	0	0	0	(4)	0	0	0	(6)	0	0	0	(235)	0	0	0	(200)	0	0	0
Gain/Loss on Disposition of Assets	0	0	0	0	(1)	0	0	0	(1)	0	0	0	(2)	0	0	0	(1)	0	0	0	1	0	0	0	0	0	0	0	4	0	0	0	5	0	0	0	131	0	0	0	7	0	0	0	27	0	0	0
Total Other Income	9	0	0	0	2	0	0	0	2	0	0	0	0	0	0	0	0	47	89	141	151	284	318	329	486	518	500	538	193	511	588	897	35	(130)	(250)	(634)	263	240	324	640	319	392	445	147	30	318	239	233
Pre-Tax Income	2 728 N/A	2 836 +4%	2 929 +3%	3 469 +18%	2 864 -17%	2 898 +1%	3 015 +4%	2 970 -1%	3 174 +7%	3 305 +4%	3 126 -5%	3 217 +3%	3 501 +9%	2 966 -15%	3 257 +10%	3 256 0%	3 895 +20%	(1 626) N/A	(1 460) +10%	(998) +32%	1 304 N/A	1 948 +49%	1 510 -22%	1 090 -28%	194 -82%	(165) N/A	279 N/A	518 +86%	871 +68%	1 271 +46%	1 206 -5%	1 710 +42%	1 997 +17%	2 114 +6%	2 170 +3%	2 048 -6%	2 777 +36%	2 851 +3%	3 110 +9%	3 115 +0%	3 816 +23%	3 813 0%	3 938 +3%	3 566 -9%	4 038 +13%	4 089 +1%	4 044 -1%	3 494 -14%
Net Income
Tax Provision	(975)	(1 009)	(1 007)	(1 232)	(989)	(997)	(1 039)	(1 022)	(1 115)	(1 161)	(1 104)	(1 132)	(1 231)	(1 105)	(1 084)	(1 089)	(1 194)	0	0	0	(673)	(673)	(673)	(673)	443	443	443	439	(184)	(184)	(184)	(180)	(711)	(711)	(711)	(711)	(1 198)	(1 198)	(1 102)	(1 289)	(999)	(949)	(1 083)	(948)	(1 112)	(1 100)	(1 085)	(1 003)
Income from Continuing Operations	1 753	1 825	1 921	2 236	1 875	1 901	1 976	1 948	2 059	2 145	2 022	2 084	2 270	1 860	2 172	2 167	2 701	(1 626)	(1 460)	(998)	632	1 275	837	417	637	279	723	958	687	1 087	1 022	1 530	1 286	1 402	1 458	1 336	1 579	1 653	2 008	1 827	2 818	2 863	2 856	2 618	2 925	2 989	2 959	2 491
Income to Minority Interest	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	2	0	0	0	0	0	0	0	0	0	0	0	1	0	0	0
Net Income (Common)	1 753 N/A	1 825 +4%	1 921 +5%	2 236 +16%	1 875 -16%	1 901 +1%	1 976 +4%	1 948 -1%	2 059 +6%	2 145 +4%	2 022 -6%	2 084 +3%	2 270 +9%	1 860 -18%	2 172 +17%	2 167 0%	2 701 +25%	(1 626) N/A	(1 460) +10%	(998) +32%	632 N/A	1 275 +102%	837 -34%	417 -50%	637 +53%	279 -56%	723 +159%	958 +33%	689 -28%	1 089 +58%	1 024 -6%	1 532 +50%	1 288 -16%	1 404 +9%	1 460 +4%	1 338 -8%	1 579 +18%	1 653 +5%	2 008 +21%	1 827 -9%	2 818 +54%	2 863 +2%	2 856 0%	2 618 -8%	2 926 +12%	2 989 +2%	2 959 -1%	2 491 -16%
EPS (Diluted)	23.85 N/A	24.85 +4%	26.15 +5%	30.42 +16%	25.51 -16%	25.83 +1%	26.88 +4%	26.51 -1%	28.01 +6%	29.18 +4%	24.73 -15%	25.02 +1%	28.21 +13%	22.35 -21%	26.07 +17%	26 0%	32.42 +25%	-19.52 N/A	-17.51 +10%	-11.97 +32%	7.58 N/A	15.3 +102%	10.04 -34%	5.01 -50%	7.64 +52%	3.35 -56%	8.69 +159%	11.49 +32%	8.27 -28%	13.07 +58%	12.29 -6%	18.39 +50%	15.46 -16%	16.85 +9%	17.5 +4%	16.06 -8%	18.96 +18%	19.84 +5%	24.1 +21%	21.92 -9%	33.84 +54%	34.37 +2%	34.27 0%	31.42 -8%	35.13 +12%	35.9 +2%	35.52 -1%	29.94 -16%

Income Statement Balance Sheet Cash Flow Statement

BEML Ltd
NSE:BEML

Income Statement

Earnings Waterfall
BEML Ltd

Income Statement
BEML Ltd

See Also

Company

Help

Tools

Stocks

BEML Ltd NSE:BEML

Income Statement

Earnings Waterfall BEML Ltd

Income Statement BEML Ltd

See Also

Company

Help

Tools

Stocks

BEML Ltd
NSE:BEML

Earnings Waterfall
BEML Ltd

Income Statement
BEML Ltd