Bhageria Industries Ltd
NSE:BHAGERIA
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Bhageria Industries Ltd
NSE:BHAGERIA
|
IN |
Income Statement
Earnings Waterfall
Bhageria Industries Ltd
Income Statement
Bhageria Industries Ltd
| Mar-2008 | Jun-2008 | Sep-2008 | Dec-2008 | Mar-2009 | Jun-2009 | Sep-2009 | Dec-2009 | Mar-2010 | Jun-2010 | Sep-2010 | Dec-2010 | Mar-2011 | Jun-2011 | Sep-2011 | Dec-2011 | Mar-2012 | Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | 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 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
16
|
0
|
0
|
0
|
15
|
0
|
0
|
0
|
15
|
0
|
0
|
0
|
10
|
0
|
0
|
0
|
14
|
0
|
0
|
0
|
11
|
0
|
0
|
0
|
9
|
0
|
0
|
0
|
11
|
0
|
0
|
0
|
10
|
0
|
0
|
0
|
12
|
0
|
0
|
0
|
54
|
0
|
0
|
0
|
31
|
0
|
0
|
0
|
13
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
15
|
0
|
0
|
0
|
30
|
0
|
0
|
0
|
16
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
653
N/A
|
723
+11%
|
790
+9%
|
622
-21%
|
541
-13%
|
444
-18%
|
365
-18%
|
449
+23%
|
564
+26%
|
595
+5%
|
581
-2%
|
657
+13%
|
616
-6%
|
608
-1%
|
619
+2%
|
557
-10%
|
618
+11%
|
719
+16%
|
860
+20%
|
1 114
+30%
|
1 291
+16%
|
1 561
+21%
|
2 177
+39%
|
2 684
+23%
|
3 688
+37%
|
5 007
+36%
|
4 803
-4%
|
4 678
-3%
|
4 124
-12%
|
2 883
-30%
|
2 898
+1%
|
2 642
-9%
|
2 385
-10%
|
2 747
+15%
|
2 902
+6%
|
3 151
+9%
|
3 735
+19%
|
3 683
-1%
|
3 727
+1%
|
3 876
+4%
|
3 733
-4%
|
4 075
+9%
|
4 433
+9%
|
4 647
+5%
|
4 624
0%
|
4 544
-2%
|
4 374
-4%
|
4 301
-2%
|
4 137
-4%
|
3 644
-12%
|
3 618
-1%
|
3 705
+2%
|
4 020
+8%
|
4 629
+15%
|
4 985
+8%
|
5 541
+11%
|
6 013
+9%
|
5 964
-1%
|
6 096
+2%
|
5 341
-12%
|
5 015
-6%
|
4 909
-2%
|
4 388
-11%
|
4 571
+4%
|
4 943
+8%
|
5 094
+3%
|
5 359
+5%
|
5 943
+11%
|
5 946
+0%
|
6 396
+8%
|
7 148
+12%
|
7 860
+10%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(518)
|
(579)
|
(657)
|
(535)
|
(508)
|
(391)
|
(321)
|
(375)
|
(485)
|
(514)
|
(496)
|
(572)
|
(525)
|
(512)
|
(520)
|
(461)
|
(589)
|
(632)
|
(707)
|
(892)
|
(980)
|
(1 232)
|
(1 852)
|
(2 383)
|
(2 538)
|
(4 288)
|
(4 039)
|
(3 807)
|
(2 530)
|
(2 343)
|
(2 396)
|
(2 222)
|
(1 460)
|
(2 230)
|
(2 226)
|
(2 400)
|
(2 418)
|
(2 720)
|
(2 664)
|
(2 575)
|
(2 304)
|
(2 516)
|
(2 605)
|
(2 813)
|
(2 714)
|
(2 624)
|
(2 679)
|
(2 611)
|
(2 677)
|
(2 147)
|
(2 068)
|
(1 989)
|
(2 401)
|
(2 599)
|
(2 874)
|
(3 321)
|
(4 225)
|
(3 808)
|
(4 095)
|
(3 657)
|
(3 909)
|
(3 484)
|
(2 996)
|
(3 107)
|
(3 794)
|
(3 352)
|
(3 415)
|
(3 711)
|
(4 024)
|
(3 858)
|
(4 577)
|
(5 437)
|
|
| Gross Profit |
135
N/A
|
144
+6%
|
133
-8%
|
87
-35%
|
33
-61%
|
45
+36%
|
43
-5%
|
74
+72%
|
79
+7%
|
81
+2%
|
85
+5%
|
86
+1%
|
91
+6%
|
96
+6%
|
99
+3%
|
97
-3%
|
29
-70%
|
87
+204%
|
153
+75%
|
222
+45%
|
311
+40%
|
329
+6%
|
325
-1%
|
301
-7%
|
1 150
+282%
|
719
-37%
|
764
+6%
|
871
+14%
|
1 594
+83%
|
540
-66%
|
502
-7%
|
419
-16%
|
924
+120%
|
516
-44%
|
677
+31%
|
751
+11%
|
1 316
+75%
|
964
-27%
|
1 063
+10%
|
1 301
+22%
|
1 429
+10%
|
1 559
+9%
|
1 828
+17%
|
1 834
+0%
|
1 911
+4%
|
1 920
+1%
|
1 694
-12%
|
1 690
0%
|
1 460
-14%
|
1 497
+3%
|
1 550
+4%
|
1 716
+11%
|
1 619
-6%
|
2 031
+25%
|
2 111
+4%
|
2 221
+5%
|
1 789
-19%
|
2 156
+21%
|
2 001
-7%
|
1 683
-16%
|
1 106
-34%
|
1 425
+29%
|
1 392
-2%
|
1 464
+5%
|
1 149
-21%
|
1 742
+52%
|
1 944
+12%
|
2 232
+15%
|
1 922
-14%
|
2 538
+32%
|
2 571
+1%
|
2 423
-6%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(109)
|
(112)
|
(107)
|
(87)
|
(44)
|
(62)
|
(53)
|
(54)
|
(56)
|
(55)
|
(57)
|
(61)
|
(59)
|
(61)
|
(69)
|
(73)
|
(33)
|
(93)
|
(147)
|
(209)
|
(283)
|
(282)
|
(258)
|
(216)
|
(921)
|
(267)
|
(254)
|
(252)
|
(1 052)
|
(150)
|
(162)
|
(179)
|
(692)
|
(242)
|
(245)
|
(266)
|
(751)
|
(474)
|
(611)
|
(745)
|
(858)
|
(788)
|
(817)
|
(813)
|
(882)
|
(891)
|
(887)
|
(908)
|
(712)
|
(906)
|
(948)
|
(1 008)
|
(839)
|
(1 160)
|
(1 244)
|
(1 327)
|
(907)
|
(1 402)
|
(1 390)
|
(1 335)
|
(900)
|
(1 273)
|
(1 276)
|
(1 336)
|
(1 034)
|
(1 573)
|
(1 725)
|
(1 884)
|
(1 421)
|
(1 980)
|
(1 918)
|
(1 843)
|
|
| Selling, General & Administrative |
(101)
|
(10)
|
(7)
|
(8)
|
(35)
|
(12)
|
(19)
|
(30)
|
(49)
|
(48)
|
(50)
|
(54)
|
(50)
|
(37)
|
(29)
|
(15)
|
(24)
|
(21)
|
(21)
|
(24)
|
(16)
|
(15)
|
(15)
|
(13)
|
(24)
|
(29)
|
(34)
|
(39)
|
(1 037)
|
(41)
|
(40)
|
(46)
|
(658)
|
(45)
|
(52)
|
(58)
|
(97)
|
(111)
|
(124)
|
(140)
|
(139)
|
(190)
|
(195)
|
(193)
|
(661)
|
(141)
|
(142)
|
(146)
|
(484)
|
(161)
|
(164)
|
(175)
|
(584)
|
(197)
|
(207)
|
(212)
|
(625)
|
(201)
|
(207)
|
(209)
|
(555)
|
(205)
|
(204)
|
(203)
|
(716)
|
(220)
|
(228)
|
(232)
|
(1 106)
|
(248)
|
(259)
|
(269)
|
|
| Depreciation & Amortization |
(8)
|
(9)
|
(9)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(7)
|
(7)
|
(7)
|
(8)
|
(9)
|
(10)
|
(11)
|
(12)
|
(15)
|
(20)
|
(26)
|
(30)
|
(34)
|
(34)
|
(33)
|
(33)
|
(60)
|
(107)
|
(166)
|
(225)
|
(229)
|
(266)
|
(254)
|
(241)
|
(222)
|
(223)
|
(224)
|
(225)
|
(230)
|
(237)
|
(244)
|
(252)
|
(258)
|
(260)
|
(269)
|
(275)
|
(285)
|
(304)
|
(315)
|
(326)
|
(343)
|
(340)
|
(335)
|
(334)
|
(316)
|
(315)
|
(316)
|
(316)
|
(314)
|
(317)
|
(318)
|
(319)
|
|
| Other Operating Expenses |
0
|
(94)
|
(91)
|
(71)
|
0
|
(42)
|
(26)
|
(17)
|
0
|
0
|
0
|
0
|
(2)
|
(18)
|
(32)
|
(50)
|
(1)
|
(64)
|
(118)
|
(178)
|
(260)
|
(259)
|
(236)
|
(195)
|
(889)
|
(228)
|
(209)
|
(200)
|
0
|
(89)
|
(96)
|
(102)
|
0
|
(164)
|
(159)
|
(176)
|
(594)
|
(257)
|
(321)
|
(380)
|
(490)
|
(332)
|
(369)
|
(379)
|
1
|
(528)
|
(522)
|
(538)
|
2
|
(509)
|
(540)
|
(580)
|
2
|
(702)
|
(769)
|
(840)
|
3
|
(898)
|
(869)
|
(800)
|
(1)
|
(729)
|
(736)
|
(799)
|
(2)
|
(1 038)
|
(1 181)
|
(1 336)
|
(1)
|
(1 415)
|
(1 342)
|
(1 255)
|
|
| Operating Income |
26
N/A
|
32
+20%
|
26
-18%
|
(0)
N/A
|
(10)
-2 500%
|
(10)
+7%
|
(9)
+10%
|
20
N/A
|
23
+17%
|
26
+13%
|
28
+8%
|
25
-12%
|
32
+28%
|
35
+8%
|
30
-14%
|
23
-22%
|
(4)
N/A
|
(6)
-48%
|
5
N/A
|
13
+133%
|
28
+121%
|
47
+69%
|
67
+42%
|
85
+27%
|
228
+169%
|
452
+98%
|
510
+13%
|
620
+21%
|
542
-12%
|
390
-28%
|
340
-13%
|
241
-29%
|
232
-3%
|
274
+18%
|
432
+57%
|
485
+12%
|
565
+16%
|
490
-13%
|
452
-8%
|
556
+23%
|
570
+3%
|
772
+35%
|
1 011
+31%
|
1 020
+1%
|
1 029
+1%
|
1 029
N/A
|
807
-22%
|
782
-3%
|
748
-4%
|
591
-21%
|
602
+2%
|
709
+18%
|
780
+10%
|
871
+12%
|
867
0%
|
893
+3%
|
882
-1%
|
754
-15%
|
611
-19%
|
349
-43%
|
207
-41%
|
151
-27%
|
117
-23%
|
127
+9%
|
116
-9%
|
169
+46%
|
219
+30%
|
348
+59%
|
501
+44%
|
558
+11%
|
653
+17%
|
580
-11%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(9)
|
(10)
|
(11)
|
(15)
|
(13)
|
(11)
|
(9)
|
(8)
|
(13)
|
(15)
|
(14)
|
(11)
|
(9)
|
(11)
|
(12)
|
(14)
|
(3)
|
(15)
|
(16)
|
(16)
|
(11)
|
(14)
|
(14)
|
(14)
|
(9)
|
(15)
|
(13)
|
(15)
|
(11)
|
(22)
|
(22)
|
(21)
|
(10)
|
(12)
|
(12)
|
(11)
|
82
|
(27)
|
(40)
|
(52)
|
58
|
(58)
|
(53)
|
(50)
|
15
|
(30)
|
(22)
|
(14)
|
40
|
(17)
|
(16)
|
(14)
|
31
|
(10)
|
(12)
|
(14)
|
55
|
(27)
|
(39)
|
(40)
|
(9)
|
(30)
|
(18)
|
(15)
|
145
|
(20)
|
(21)
|
(26)
|
32
|
(30)
|
(32)
|
(32)
|
|
| Non-Reccuring Items |
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
|
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
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
1
|
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
|
(1)
|
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
|
0
|
1
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
|
| Total Other Income |
1
|
0
|
2
|
1
|
5
|
1
|
(1)
|
0
|
0
|
0
|
0
|
(0)
|
1
|
0
|
0
|
1
|
0
|
12
|
12
|
12
|
1
|
5
|
6
|
9
|
7
|
17
|
23
|
27
|
16
|
22
|
17
|
15
|
16
|
27
|
62
|
73
|
1
|
115
|
98
|
125
|
(4)
|
120
|
119
|
108
|
(2)
|
25
|
21
|
5
|
(2)
|
47
|
43
|
38
|
(1)
|
54
|
69
|
87
|
15
|
80
|
80
|
60
|
5
|
69
|
81
|
131
|
1
|
180
|
177
|
100
|
5
|
88
|
71
|
121
|
|
| Pre-Tax Income |
19
N/A
|
22
+12%
|
17
-22%
|
(15)
N/A
|
(17)
-17%
|
(20)
-15%
|
(19)
+5%
|
12
N/A
|
10
-13%
|
12
+17%
|
14
+19%
|
14
-4%
|
24
+76%
|
24
+1%
|
19
-24%
|
10
-45%
|
(7)
N/A
|
(9)
-40%
|
1
N/A
|
9
+625%
|
18
+103%
|
39
+118%
|
59
+53%
|
80
+35%
|
226
+184%
|
455
+101%
|
520
+14%
|
632
+21%
|
548
-13%
|
390
-29%
|
335
-14%
|
235
-30%
|
238
+1%
|
290
+22%
|
483
+66%
|
547
+13%
|
649
+19%
|
578
-11%
|
510
-12%
|
629
+23%
|
624
-1%
|
834
+34%
|
1 077
+29%
|
1 078
+0%
|
1 042
-3%
|
1 024
-2%
|
805
-21%
|
773
-4%
|
786
+2%
|
621
-21%
|
629
+1%
|
732
+16%
|
811
+11%
|
915
+13%
|
924
+1%
|
967
+5%
|
953
-1%
|
808
-15%
|
652
-19%
|
369
-43%
|
204
-45%
|
191
-6%
|
179
-6%
|
243
+36%
|
263
+8%
|
329
+25%
|
375
+14%
|
422
+12%
|
542
+28%
|
616
+14%
|
692
+12%
|
669
-3%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(7)
|
(9)
|
(9)
|
(2)
|
5
|
6
|
6
|
1
|
(4)
|
(4)
|
(7)
|
(9)
|
(15)
|
(16)
|
(13)
|
(7)
|
2
|
3
|
0
|
(2)
|
(5)
|
(11)
|
(16)
|
(26)
|
(72)
|
(151)
|
(175)
|
(213)
|
(182)
|
(128)
|
(109)
|
(72)
|
(84)
|
(102)
|
(157)
|
(180)
|
(214)
|
(190)
|
(180)
|
(222)
|
(221)
|
(284)
|
(351)
|
(343)
|
(327)
|
(317)
|
(209)
|
(150)
|
(127)
|
(76)
|
(94)
|
(150)
|
(184)
|
(216)
|
(236)
|
(258)
|
(247)
|
(207)
|
(166)
|
(90)
|
(57)
|
(55)
|
(53)
|
(72)
|
(77)
|
(98)
|
(107)
|
(123)
|
(155)
|
(178)
|
(203)
|
(186)
|
|
| Income from Continuing Operations |
12
|
13
|
8
|
(16)
|
(12)
|
(13)
|
(13)
|
13
|
6
|
8
|
8
|
5
|
9
|
9
|
6
|
3
|
(5)
|
(6)
|
2
|
7
|
13
|
27
|
43
|
53
|
154
|
304
|
345
|
419
|
366
|
262
|
226
|
162
|
153
|
188
|
326
|
367
|
435
|
388
|
330
|
407
|
403
|
550
|
726
|
736
|
715
|
707
|
596
|
623
|
658
|
545
|
535
|
583
|
627
|
699
|
688
|
708
|
706
|
600
|
485
|
278
|
147
|
136
|
126
|
171
|
185
|
231
|
268
|
299
|
387
|
438
|
488
|
483
|
|
| 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
|
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
|
0
|
0
|
0
|
1
|
1
|
1
|
5
|
6
|
7
|
15
|
17
|
20
|
21
|
17
|
|
| Net Income (Common) |
12
N/A
|
13
+8%
|
8
-40%
|
(16)
N/A
|
(12)
+27%
|
(13)
-13%
|
(7)
+46%
|
19
N/A
|
6
-70%
|
13
+132%
|
8
-43%
|
5
-32%
|
9
+76%
|
9
-6%
|
6
-34%
|
3
-52%
|
(5)
N/A
|
(6)
-30%
|
2
N/A
|
7
+333%
|
13
+94%
|
27
+115%
|
43
+58%
|
53
+25%
|
154
+189%
|
304
+98%
|
345
+13%
|
419
+21%
|
366
-13%
|
262
-28%
|
226
-14%
|
162
-28%
|
153
-6%
|
188
+22%
|
326
+74%
|
367
+12%
|
435
+19%
|
388
-11%
|
330
-15%
|
407
+23%
|
403
-1%
|
550
+36%
|
726
+32%
|
736
+1%
|
715
-3%
|
707
-1%
|
596
-16%
|
623
+4%
|
658
+6%
|
545
-17%
|
535
-2%
|
583
+9%
|
627
+8%
|
699
+12%
|
688
-2%
|
708
+3%
|
706
0%
|
600
-15%
|
486
-19%
|
278
-43%
|
147
-47%
|
136
-8%
|
127
-6%
|
173
+36%
|
191
+10%
|
237
+25%
|
275
+16%
|
314
+14%
|
404
+29%
|
457
+13%
|
510
+11%
|
500
-2%
|
|
| EPS (Diluted) |
0.88
N/A
|
0.95
+8%
|
0.57
-40%
|
-1.17
N/A
|
-0.85
+27%
|
-0.97
-14%
|
-0.52
+46%
|
1.35
N/A
|
0.41
-70%
|
0.95
+132%
|
0.3
-68%
|
1.5
+400%
|
0.36
-76%
|
0.61
+69%
|
0.17
-72%
|
0.09
-47%
|
-0.21
N/A
|
-0.2
+5%
|
0.04
N/A
|
0.21
+425%
|
0.4
+90%
|
0.86
+115%
|
1.35
+57%
|
1.68
+24%
|
4.84
+188%
|
9.55
+97%
|
10.83
+13%
|
13.17
+22%
|
11.49
-13%
|
8.23
-28%
|
7.09
-14%
|
5.1
-28%
|
4.81
-6%
|
5.89
+22%
|
10.23
+74%
|
11.51
+13%
|
11.52
+0%
|
12.15
+5%
|
10.37
-15%
|
12.75
+23%
|
9.24
-28%
|
12.61
+36%
|
16.64
+32%
|
16.85
+1%
|
16.4
-3%
|
16.21
-1%
|
13.66
-16%
|
14.26
+4%
|
15.08
+6%
|
12.5
-17%
|
12.25
-2%
|
13.34
+9%
|
14.36
+8%
|
16.02
+12%
|
15.78
-1%
|
16.2
+3%
|
16.18
0%
|
13.63
-16%
|
11.06
-19%
|
6.41
-42%
|
3.38
-47%
|
3.12
-8%
|
2.92
-6%
|
3.95
+35%
|
4.37
+11%
|
5.43
+24%
|
6.3
+16%
|
7.19
+14%
|
9.26
+29%
|
10.46
+13%
|
11.66
+11%
|
11.44
-2%
|
|