Income Statement

Revenue

+95%

10Y

Operating Income

Currency: INR

	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-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-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	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	3	0	0	0	5	0	0	0	57	0	0	0	73	0	0	0	30	0	0	0	73	0	0	0	290	0	0	0	306	0	0	0
Revenue	650 N/A	648 0%	678 +5%	679 +0%	683 +1%	703 +3%	682 -3%	691 +1%	716 +4%	666 -7%	683 +3%	669 -2%	670 +0%	729 +9%	753 +3%	783 +4%	879 +12%	976 +11%	1 084 +11%	1 192 +10%	1 191 0%	1 343 +13%	1 356 +1%	1 371 +1%	1 260 -8%	1 262 +0%	1 265 +0%	1 300 +3%	1 345 +3%	1 367 +2%	1 420 +4%	1 492 +5%	1 560 +5%	1 553 0%	3 558 +129%	5 785 +63%	2 168 -63%	1 053 -51%	(373) N/A	3 089 N/A	2 712 -12%	2 814 +4%	3 376 +20%	(911) N/A	5 023 N/A	5 843 +16%	6 308 +8%	6 591 +4%	6 442 -2%	6 781 +5%	6 868 +1%	7 640 +11%	8 940 +17%	10 786 +21%	13 110 +22%	13 952 +6%	13 693 -2%	13 856 +1%	13 563 -2%	13 878 +2%	14 793 +7%	14 540 -2%	14 605 +0%	14 895 +2%
Gross Profit
Cost of Revenue	(130)	(198)	(205)	(186)	(113)	(226)	(209)	(219)	(261)	(241)	(286)	(307)	(321)	(360)	(399)	(438)	(621)	(682)	(745)	(805)	(751)	(699)	(696)	(700)	(764)	(712)	(706)	(738)	(789)	(762)	(796)	(855)	(938)	(651)	(1 645)	(2 698)	(1 157)	(539)	144	(1 573)	(1 606)	(1 408)	(1 615)	603	(2 117)	(1 956)	(2 090)	(2 067)	(2 580)	(2 558)	(2 636)	(3 308)	(4 575)	(5 200)	(6 758)	(7 368)	(8 783)	(3 804)	(3 529)	(3 930)	(9 867)	(8 366)	(7 952)	(7 487)
Gross Profit	520 N/A	450 -13%	473 +5%	493 +4%	570 +16%	477 -16%	473 -1%	472 0%	455 -4%	425 -6%	397 -7%	362 -9%	349 -4%	369 +6%	354 -4%	346 -2%	258 -25%	294 +14%	339 +15%	387 +14%	440 +14%	644 +46%	660 +2%	671 +2%	497 -26%	550 +11%	559 +2%	562 +1%	555 -1%	605 +9%	625 +3%	637 +2%	622 -2%	902 +45%	1 913 +112%	3 087 +61%	1 010 -67%	513 -49%	(229) N/A	1 515 N/A	1 105 -27%	1 407 +27%	1 762 +25%	(308) N/A	2 906 N/A	3 887 +34%	4 218 +8%	4 525 +7%	3 863 -15%	4 222 +9%	4 232 +0%	4 332 +2%	4 366 +1%	5 586 +28%	6 352 +14%	6 584 +4%	4 910 -25%	10 052 +105%	10 035 0%	9 948 -1%	4 926 -50%	6 174 +25%	6 653 +8%	7 407 +11%
Operating Income
Operating Expenses	(457)	(383)	(401)	(420)	(504)	(355)	(365)	(378)	(436)	(442)	(417)	(390)	(369)	(383)	(369)	(345)	(299)	(287)	(299)	(330)	(342)	(625)	(675)	(702)	(457)	(549)	(579)	(592)	(532)	(592)	(574)	(574)	(491)	(799)	(1 598)	(2 583)	(837)	(472)	34	(1 420)	(1 044)	(1 356)	(1 477)	532	(1 351)	(1 815)	(1 925)	(2 059)	(1 836)	(2 337)	(2 467)	(3 099)	(3 471)	(5 130)	(6 192)	(6 629)	(5 688)	(10 888)	(10 932)	(11 121)	(5 696)	(6 512)	(5 982)	(5 308)
Selling, General & Administrative	(417)	(152)	(158)	(163)	(464)	(159)	(161)	(166)	(396)	(170)	(162)	(149)	(306)	(143)	(129)	(114)	(254)	(77)	(79)	(86)	(305)	(101)	(107)	(110)	(419)	(113)	(117)	(119)	(484)	(131)	(136)	(141)	(427)	(209)	(438)	(684)	(659)	(124)	50	(311)	(723)	(274)	(299)	221	(931)	(374)	(396)	(418)	(1 380)	(489)	(532)	(745)	(2 814)	(1 611)	(2 007)	(2 228)	(4 142)	(2 196)	(2 200)	(2 192)	(4 128)	(1 887)	(1 563)	(1 269)
Depreciation & Amortization	(40)	(40)	(39)	(39)	(40)	(41)	(42)	(43)	(39)	(36)	(34)	(33)	(33)	(34)	(29)	(23)	(17)	(11)	(10)	(9)	(8)	(8)	(7)	(7)	(8)	(10)	(13)	(17)	(21)	(22)	(28)	(32)	(37)	(107)	(221)	(338)	(179)	(114)	(67)	(277)	(321)	(383)	(422)	(202)	(421)	(424)	(424)	(424)	(424)	(423)	(424)	(446)	(540)	(758)	(961)	(1 181)	(1 317)	(1 332)	(1 356)	(1 328)	(1 354)	(1 310)	(1 199)	(1 102)
Other Operating Expenses	0	(192)	(203)	(218)	0	(154)	(162)	(169)	0	(236)	(221)	(208)	(30)	(205)	(210)	(208)	(28)	(199)	(210)	(235)	(29)	(517)	(561)	(585)	(30)	(426)	(449)	(456)	(28)	(439)	(410)	(400)	(26)	(482)	(939)	(1 561)	0	(235)	52	(832)	0	(700)	(756)	513	0	(1 017)	(1 104)	(1 216)	(31)	(1 425)	(1 510)	(1 908)	(117)	(2 760)	(3 225)	(3 220)	(228)	(7 359)	(7 377)	(7 601)	(214)	(3 316)	(3 220)	(2 937)
Operating Income	63 N/A	67 +6%	72 +8%	73 +1%	66 -9%	122 +84%	107 -12%	94 -12%	19 -80%	(17) N/A	(20) -18%	(28) -42%	(20) +28%	(13) +36%	(15) -12%	0 N/A	(41) N/A	7 N/A	40 +442%	57 +43%	98 +73%	19 -81%	(15) N/A	(31) -104%	40 N/A	2 -96%	(20) N/A	(30) -46%	23 N/A	13 -43%	51 +283%	63 +23%	131 +109%	103 -21%	315 +206%	504 +60%	173 -66%	41 -76%	(195) N/A	95 N/A	62 -35%	50 -19%	285 +468%	224 -21%	1 554 +593%	2 072 +33%	2 293 +11%	2 466 +8%	2 027 -18%	1 886 -7%	1 765 -6%	1 234 -30%	895 -27%	456 -49%	160 -65%	(45) N/A	(778) -1 622%	(837) -8%	(898) -7%	(1 173) -31%	(771) +34%	(338) +56%	671 N/A	2 099 +213%
Pre-Tax Income
Interest Income Expense	(27)	(28)	(27)	(27)	(27)	(30)	(31)	(31)	(22)	(32)	(35)	(38)	(31)	(41)	(45)	(48)	(43)	(55)	(50)	(37)	94	(13)	(4)	(3)	388	(2)	(2)	(2)	226	(3)	(4)	(6)	258	(2)	(11)	(25)	53	(6)	(7)	(73)	(59)	(84)	(93)	(31)	(48)	(74)	(56)	(43)	87	(17)	(20)	(37)	42	(161)	(248)	(303)	(250)	(271)	(275)	(250)	(245)	(283)	(225)	(206)
Non-Reccuring Items	(3)	0	0	0	67	0	0	0	0	0	0	0	(50)	(187)	(202)	(183)	(187)	0	(11)	(96)	7 785	7 810	7 760	7 745	(52)	(33)	69	156	(10)	(2)	(22)	(30)	19	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	323	324	324	324	1	1	0	(2 223)	(2 301)	(2 134)
Gain/Loss on Disposition of Assets	(0)	0	0	0	(0)	0	0	0	(0)	0	0	0	5	0	0	0	5	0	0	0	(0)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(6)	0	0	0	(5)	0	0	0	(0)	0	0	0	(3)	0	0	0	(4)	0	0	0	(2)	0	0	0	(7)	0	0	0
Total Other Income	24	27	32	32	26	30	23	23	12	22	19	17	3	17	13	14	6	22	34	169	11	211	281	271	28	412	398	322	21	345	307	365	7	82	162	278	14	8	(66)	(52)	15	31	32	(86)	20	112	156	202	86	173	143	183	77	246	271	212	178	167	179	292	280	391	351	279
Pre-Tax Income	58 N/A	65 +13%	77 +18%	78 +1%	132 +70%	122 -8%	99 -19%	85 -14%	9 -90%	(27) N/A	(36) -30%	(50) -40%	(94) -87%	(223) -138%	(248) -11%	(217) +13%	(261) -20%	(25) +90%	13 N/A	93 +627%	7 989 +8 490%	8 027 +0%	8 022 0%	7 981 -1%	404 -95%	379 -6%	445 +17%	446 +0%	260 -42%	354 +36%	332 -6%	393 +18%	415 +6%	183 -56%	466 +154%	757 +62%	235 -69%	43 -82%	(268) N/A	(30) +89%	13 N/A	(3) N/A	223 N/A	107 -52%	1 527 +1 332%	2 110 +38%	2 393 +13%	2 625 +10%	2 198 -16%	2 042 -7%	1 888 -8%	1 380 -27%	1 010 -27%	540 -47%	506 -6%	188 -63%	(527) N/A	(615) -17%	(992) -61%	(1 131) -14%	(744) +34%	(2 454) -230%	(1 505) +39%	38 N/A
Net Income
Tax Provision	(17)	(20)	(22)	(22)	(22)	(18)	(11)	(6)	(3)	1	3	6	(0)	10	8	6	13	(1)	0	(13)	(1 511)	(1 524)	(1 543)	(1 553)	(79)	(78)	(64)	(55)	(62)	(63)	(76)	(73)	(45)	(62)	(133)	(253)	1	66	144	143	(8)	(6)	(70)	(256)	(630)	(799)	(881)	(762)	(539)	(478)	(424)	(315)	(304)	(250)	(153)	(52)	25	86	26	23	(126)	(308)	(510)	(750)
Income from Continuing Operations	40	46	54	56	110	103	89	80	5	(27)	(33)	(44)	(94)	(213)	(240)	(211)	(248)	(26)	13	80	6 478	6 503	6 479	6 428	325	302	380	391	198	291	256	320	370	121	333	504	236	109	(125)	113	5	(9)	154	(149)	896	1 311	1 512	1 863	1 658	1 563	1 464	1 065	706	290	353	136	(503)	(530)	(966)	(1 108)	(870)	(2 762)	(2 015)	(713)
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	(16)	(48)	(50)	0	0	0	22	0	0	0	0	0	0	0	0	0	0	0	(6)	(10)	22	(32)	(23)	34	14	102	132	174	530	145	111
Equity Earnings Affiliates	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	23	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
Net Income (Common)	40 N/A	46 +14%	54 +19%	56 +3%	110 +97%	103 -6%	89 -14%	80 -10%	5 -93%	(77) N/A	(83) -8%	(94) -14%	(94) +0%	(213) -127%	(240) -13%	(211) +12%	(248) -18%	(26) +89%	6 496 N/A	6 557 +1%	6 478 -1%	6 503 +0%	(4) N/A	(50) -1 326%	325 N/A	302 -7%	380 +26%	391 +3%	198 -49%	291 +47%	256 -12%	320 +25%	393 +23%	105 -73%	285 +171%	454 +59%	463 +2%	352 -24%	150 -57%	453 +202%	5 -99%	(9) N/A	154 N/A	(212) N/A	896 N/A	1 311 +46%	1 512 +15%	1 863 +23%	1 658 -11%	1 563 -6%	1 464 -6%	1 059 -28%	696 -34%	312 -55%	321 +3%	113 -65%	(469) N/A	(515) -10%	(863) -68%	(975) -13%	(696) +29%	(2 232) -221%	(1 870) +16%	(602) +68%
EPS (Diluted)	0.29 N/A	0.33 +14%	0.4 +21%	0.42 +5%	0.78 +86%	0.72 -8%	0.58 -19%	0.59 +2%	0.04 -93%	-0.53 N/A	-0.54 -2%	-0.59 -9%	-0.61 -3%	-1.34 -120%	-1.51 -13%	-1.33 +12%	-1.56 -17%	-0.17 +89%	41.03 N/A	41.37 +1%	40.86 -1%	41.03 +0%	-0.02 N/A	-0.32 -1 500%	2.14 N/A	2.42 +13%	3.06 +26%	3.25 +6%	1.62 -50%	2.41 +49%	2.13 -12%	2.66 +25%	3.27 +23%	1.14 -65%	3.09 +171%	4.99 +61%	4.48 -10%	3.12 -30%	1.31 -58%	8.76 +569%	0.04 -100%	-0.07 N/A	1.35 N/A	-1.82 N/A	7.56 N/A	10.09 +33%	11.61 +15%	14.3 +23%	12.72 -11%	11.98 -6%	11.21 -6%	8.1 -28%	5.33 -34%	2.38 -55%	2.45 +3%	0.86 -65%	-3.59 N/A	-3.93 -9%	-6.63 -69%	-7.49 -13%	-5.32 +29%	-16.82 -216%	-13.94 +17%	-4.29 +69%

Income Statement Balance Sheet Cash Flow Statement

Borosil Renewables Ltd
NSE:BORORENEW

Income Statement

Earnings Waterfall
Borosil Renewables Ltd

Income Statement
Borosil Renewables Ltd

See Also

Company

Help

Tools

Stocks

Borosil Renewables Ltd NSE:BORORENEW

Income Statement

Earnings Waterfall Borosil Renewables Ltd

Income Statement Borosil Renewables Ltd

See Also

Company

Help

Tools

Stocks

Borosil Renewables Ltd
NSE:BORORENEW

Earnings Waterfall
Borosil Renewables Ltd

Income Statement
Borosil Renewables Ltd