Camlin Fine Sciences Ltd
NSE:CAMLINFINE
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Camlin Fine Sciences Ltd
NSE:CAMLINFINE
|
IN |
|
BNR Udyog Ltd
BSE:530809
|
IN |
|
Bialetti Industrie SpA
MIL:BIA
|
IT |
Income Statement
Earnings Waterfall
Camlin Fine Sciences Ltd
Income Statement
Camlin Fine Sciences Ltd
| Mar-2007 | Jun-2007 | Sep-2007 | Dec-2007 | Mar-2008 | 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 |
0
|
31
|
34
|
45
|
0
|
0
|
0
|
0
|
183
|
0
|
0
|
0
|
192
|
0
|
0
|
0
|
249
|
0
|
0
|
0
|
276
|
0
|
0
|
0
|
278
|
0
|
0
|
0
|
272
|
0
|
0
|
0
|
395
|
0
|
0
|
0
|
292
|
0
|
0
|
0
|
391
|
0
|
0
|
0
|
629
|
0
|
0
|
0
|
728
|
0
|
0
|
0
|
|
| Revenue |
470
N/A
|
645
+37%
|
694
+8%
|
732
+6%
|
814
+11%
|
1 335
+64%
|
2 779
+108%
|
4 140
+49%
|
5 583
+35%
|
5 480
-2%
|
5 187
-5%
|
5 033
-3%
|
4 893
-3%
|
5 086
+4%
|
5 076
0%
|
5 233
+3%
|
5 469
+5%
|
5 451
0%
|
5 771
+6%
|
6 486
+12%
|
7 228
+11%
|
7 634
+6%
|
8 186
+7%
|
8 523
+4%
|
8 922
+5%
|
9 709
+9%
|
9 918
+2%
|
10 243
+3%
|
10 491
+2%
|
10 948
+4%
|
11 293
+3%
|
11 533
+2%
|
11 871
+3%
|
12 122
+2%
|
12 666
+4%
|
13 495
+7%
|
14 121
+5%
|
14 650
+4%
|
16 371
+12%
|
16 441
+0%
|
16 816
+2%
|
17 174
+2%
|
16 400
-5%
|
16 381
0%
|
14 539
-11%
|
15 893
+9%
|
16 064
+1%
|
16 540
+3%
|
16 665
+1%
|
16 942
+2%
|
17 311
+2%
|
17 548
+1%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(454)
|
(428)
|
(435)
|
(432)
|
(647)
|
(657)
|
(1 368)
|
(2 145)
|
(3 386)
|
(2 512)
|
(2 222)
|
(2 021)
|
(2 645)
|
(2 308)
|
(2 250)
|
(2 385)
|
(3 306)
|
(2 940)
|
(3 345)
|
(3 852)
|
(4 978)
|
(4 179)
|
(4 458)
|
(4 511)
|
(5 715)
|
(5 222)
|
(5 211)
|
(5 344)
|
(6 339)
|
(5 618)
|
(5 782)
|
(5 720)
|
(6 922)
|
(6 032)
|
(6 540)
|
(7 227)
|
(9 005)
|
(7 546)
|
(8 222)
|
(8 050)
|
(10 571)
|
(8 509)
|
(8 360)
|
(8 630)
|
(9 084)
|
(9 159)
|
(9 113)
|
(9 151)
|
(9 995)
|
(8 681)
|
(8 957)
|
(9 274)
|
|
| Gross Profit |
17
N/A
|
218
+1 179%
|
259
+19%
|
300
+16%
|
167
-44%
|
679
+306%
|
1 411
+108%
|
1 995
+41%
|
2 196
+10%
|
2 969
+35%
|
2 966
0%
|
3 012
+2%
|
2 248
-25%
|
2 779
+24%
|
2 826
+2%
|
2 848
+1%
|
2 163
-24%
|
2 511
+16%
|
2 426
-3%
|
2 633
+9%
|
2 250
-15%
|
3 455
+54%
|
3 728
+8%
|
4 012
+8%
|
3 207
-20%
|
4 487
+40%
|
4 707
+5%
|
4 899
+4%
|
4 153
-15%
|
5 330
+28%
|
5 511
+3%
|
5 814
+5%
|
4 949
-15%
|
6 090
+23%
|
6 126
+1%
|
6 268
+2%
|
5 116
-18%
|
7 104
+39%
|
8 149
+15%
|
8 391
+3%
|
6 244
-26%
|
8 665
+39%
|
8 040
-7%
|
7 751
-4%
|
5 455
-30%
|
6 734
+23%
|
6 951
+3%
|
7 390
+6%
|
6 670
-10%
|
8 261
+24%
|
8 353
+1%
|
8 273
-1%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(44)
|
(232)
|
(252)
|
(265)
|
(82)
|
(496)
|
(1 029)
|
(1 501)
|
(1 476)
|
(2 219)
|
(2 249)
|
(2 301)
|
(1 479)
|
(2 222)
|
(2 268)
|
(2 432)
|
(2 050)
|
(2 716)
|
(2 764)
|
(2 897)
|
(2 361)
|
(3 354)
|
(3 522)
|
(3 704)
|
(2 800)
|
(3 875)
|
(3 957)
|
(4 076)
|
(3 173)
|
(4 177)
|
(4 264)
|
(4 424)
|
(3 424)
|
(4 691)
|
(4 912)
|
(4 989)
|
(4 141)
|
(6 109)
|
(6 886)
|
(7 211)
|
(4 738)
|
(7 356)
|
(7 018)
|
(6 945)
|
(4 181)
|
(7 061)
|
(6 574)
|
(6 833)
|
(5 220)
|
(6 858)
|
(7 008)
|
(7 376)
|
|
| Selling, General & Administrative |
(23)
|
(32)
|
(36)
|
(39)
|
(43)
|
(86)
|
(168)
|
(272)
|
(1 126)
|
(412)
|
(435)
|
(408)
|
(1 120)
|
(442)
|
(482)
|
(569)
|
(1 602)
|
(642)
|
(667)
|
(694)
|
(1 757)
|
(762)
|
(810)
|
(846)
|
(2 200)
|
(908)
|
(926)
|
(957)
|
(2 410)
|
(1 024)
|
(1 072)
|
(1 129)
|
(2 786)
|
(1 278)
|
(1 339)
|
(1 424)
|
(3 396)
|
(1 534)
|
(1 578)
|
(1 595)
|
(3 908)
|
(1 653)
|
(1 696)
|
(1 734)
|
(3 582)
|
(1 861)
|
(1 951)
|
(2 016)
|
(4 479)
|
(2 007)
|
(2 087)
|
(2 320)
|
|
| Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(25)
|
0
|
0
|
0
|
(21)
|
(29)
|
(36)
|
(41)
|
(26)
|
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
|
|
| Depreciation & Amortization |
(21)
|
(29)
|
(33)
|
(35)
|
(38)
|
(34)
|
(62)
|
(112)
|
(162)
|
(169)
|
(182)
|
(176)
|
(171)
|
(178)
|
(191)
|
(203)
|
(218)
|
(216)
|
(224)
|
(229)
|
(267)
|
(294)
|
(307)
|
(315)
|
(290)
|
(294)
|
(294)
|
(310)
|
(328)
|
(347)
|
(367)
|
(416)
|
(443)
|
(482)
|
(520)
|
(519)
|
(560)
|
(569)
|
(576)
|
(605)
|
(625)
|
(669)
|
(721)
|
(765)
|
(564)
|
(799)
|
(814)
|
(753)
|
(638)
|
(606)
|
(588)
|
(610)
|
|
| Other Operating Expenses |
0
|
(170)
|
(183)
|
(191)
|
0
|
(376)
|
(799)
|
(1 118)
|
(161)
|
(1 639)
|
(1 633)
|
(1 717)
|
(166)
|
(1 572)
|
(1 558)
|
(1 619)
|
(204)
|
(1 859)
|
(1 873)
|
(1 975)
|
(338)
|
(2 299)
|
(2 406)
|
(2 543)
|
(310)
|
(2 674)
|
(2 737)
|
(2 809)
|
(435)
|
(2 806)
|
(2 825)
|
(2 879)
|
(195)
|
(2 932)
|
(3 054)
|
(3 046)
|
(185)
|
(4 006)
|
(4 732)
|
(5 010)
|
(205)
|
(5 033)
|
(4 601)
|
(4 446)
|
(35)
|
(4 401)
|
(3 808)
|
(4 064)
|
(102)
|
(4 245)
|
(4 333)
|
(4 445)
|
|
| Operating Income |
(27)
N/A
|
(14)
+48%
|
6
N/A
|
34
+450%
|
85
+149%
|
183
+115%
|
382
+109%
|
493
+29%
|
721
+46%
|
749
+4%
|
717
-4%
|
711
-1%
|
770
+8%
|
557
-28%
|
559
+0%
|
416
-26%
|
113
-73%
|
(206)
N/A
|
(338)
-64%
|
(264)
+22%
|
(111)
+58%
|
100
N/A
|
206
+106%
|
308
+50%
|
407
+32%
|
612
+50%
|
750
+23%
|
822
+10%
|
979
+19%
|
1 153
+18%
|
1 248
+8%
|
1 390
+11%
|
1 525
+10%
|
1 399
-8%
|
1 214
-13%
|
1 280
+5%
|
975
-24%
|
995
+2%
|
1 263
+27%
|
1 180
-7%
|
1 507
+28%
|
1 309
-13%
|
1 022
-22%
|
806
-21%
|
1 274
+58%
|
(326)
N/A
|
377
N/A
|
556
+48%
|
1 450
+161%
|
1 403
-3%
|
1 346
-4%
|
898
-33%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(22)
|
(31)
|
(34)
|
(45)
|
(50)
|
(52)
|
(110)
|
(172)
|
(206)
|
(247)
|
(244)
|
(244)
|
(183)
|
(254)
|
(260)
|
(285)
|
(247)
|
(260)
|
(248)
|
(306)
|
(205)
|
(272)
|
(242)
|
(262)
|
(204)
|
(358)
|
(494)
|
(400)
|
(384)
|
(511)
|
(526)
|
(543)
|
(468)
|
(389)
|
(362)
|
(343)
|
(60)
|
(522)
|
(544)
|
(546)
|
(622)
|
(572)
|
(672)
|
(835)
|
(761)
|
(1 172)
|
(1 278)
|
(1 360)
|
(841)
|
(1 037)
|
(890)
|
(673)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
4
|
(42)
|
(42)
|
(45)
|
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
|
(97)
|
0
|
0
|
0
|
0
|
0
|
(2 008)
|
(2 008)
|
(98)
|
0
|
1 412
|
1 352
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(7)
|
0
|
0
|
0
|
|
| Total Other Income |
26
|
30
|
28
|
20
|
6
|
4
|
0
|
12
|
6
|
91
|
109
|
103
|
(39)
|
81
|
61
|
145
|
74
|
102
|
107
|
40
|
10
|
98
|
122
|
107
|
(37)
|
122
|
106
|
99
|
(13)
|
29
|
35
|
45
|
(6)
|
52
|
45
|
90
|
27
|
285
|
287
|
284
|
16
|
82
|
92
|
56
|
74
|
111
|
214
|
211
|
(9)
|
316
|
241
|
257
|
|
| Pre-Tax Income |
(23)
N/A
|
(15)
+36%
|
(0)
+98%
|
10
N/A
|
39
+311%
|
135
+245%
|
272
+102%
|
333
+22%
|
528
+58%
|
597
+13%
|
539
-10%
|
528
-2%
|
500
-5%
|
384
-23%
|
359
-7%
|
276
-23%
|
(60)
N/A
|
(364)
-506%
|
(479)
-32%
|
(530)
-11%
|
(307)
+42%
|
(74)
+76%
|
86
N/A
|
154
+78%
|
167
+9%
|
377
+126%
|
363
-4%
|
522
+44%
|
582
+12%
|
670
+15%
|
756
+13%
|
892
+18%
|
1 051
+18%
|
1 061
+1%
|
897
-15%
|
1 026
+14%
|
940
-8%
|
758
-19%
|
1 007
+33%
|
918
-9%
|
804
-12%
|
819
+2%
|
442
-46%
|
27
-94%
|
586
+2 078%
|
(1 388)
N/A
|
(2 695)
-94%
|
(2 601)
+3%
|
495
N/A
|
682
+38%
|
2 109
+209%
|
1 834
-13%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
5
|
2
|
(1)
|
(6)
|
(14)
|
11
|
5
|
(12)
|
22
|
(53)
|
(76)
|
(83)
|
(142)
|
(135)
|
(154)
|
(131)
|
16
|
177
|
251
|
286
|
68
|
(97)
|
(204)
|
(229)
|
(137)
|
(138)
|
(68)
|
(181)
|
(284)
|
(331)
|
(395)
|
(375)
|
(397)
|
(376)
|
(347)
|
(398)
|
(336)
|
(358)
|
(469)
|
(423)
|
(406)
|
(337)
|
(267)
|
(223)
|
(56)
|
(127)
|
222
|
196
|
(1)
|
111
|
(210)
|
(139)
|
|
| Income from Continuing Operations |
(18)
|
(13)
|
(1)
|
4
|
25
|
146
|
277
|
321
|
550
|
544
|
463
|
445
|
358
|
249
|
206
|
145
|
(44)
|
(187)
|
(228)
|
(244)
|
(240)
|
(171)
|
(118)
|
(76)
|
30
|
239
|
295
|
341
|
298
|
340
|
361
|
517
|
654
|
686
|
550
|
628
|
604
|
400
|
538
|
495
|
398
|
482
|
175
|
(196)
|
530
|
(1 515)
|
(2 473)
|
(2 405)
|
494
|
793
|
1 899
|
1 695
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(18)
|
(31)
|
(44)
|
(67)
|
(58)
|
(52)
|
(92)
|
(57)
|
(64)
|
(63)
|
(22)
|
(24)
|
(18)
|
(17)
|
8
|
5
|
(38)
|
(70)
|
(123)
|
(144)
|
(106)
|
(85)
|
(29)
|
3
|
40
|
88
|
84
|
123
|
135
|
118
|
132
|
121
|
93
|
237
|
246
|
191
|
191
|
38
|
13
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
(13)
|
4
|
0
|
0
|
0
|
|
| Net Income (Common) |
(18)
N/A
|
(13)
+30%
|
(1)
+95%
|
4
N/A
|
26
+534%
|
146
+461%
|
277
+90%
|
321
+16%
|
550
+71%
|
543
-1%
|
463
-15%
|
445
-4%
|
358
-19%
|
231
-35%
|
175
-24%
|
101
-42%
|
(112)
N/A
|
(245)
-118%
|
(280)
-15%
|
(336)
-20%
|
(296)
+12%
|
(235)
+20%
|
(181)
+23%
|
(98)
+46%
|
6
N/A
|
221
+3 583%
|
277
+25%
|
349
+26%
|
303
-13%
|
302
0%
|
291
-3%
|
394
+35%
|
510
+30%
|
579
+14%
|
465
-20%
|
598
+29%
|
607
+1%
|
442
-27%
|
628
+42%
|
581
-7%
|
521
-10%
|
618
+19%
|
294
-52%
|
(65)
N/A
|
(928)
-1 337%
|
(1 423)
-53%
|
(2 231)
-57%
|
(2 155)
+3%
|
(1 390)
+35%
|
(1 151)
+17%
|
(292)
+75%
|
(613)
-110%
|
|
| EPS (Diluted) |
-0.33
N/A
|
-0.17
+48%
|
0
N/A
|
0.04
N/A
|
0.34
+750%
|
1.57
+362%
|
3.09
+97%
|
3.38
+9%
|
5.72
+69%
|
5.66
-1%
|
4.78
-16%
|
4.61
-4%
|
3.71
-20%
|
2.38
-36%
|
6.51
+174%
|
1
-85%
|
-1.1
N/A
|
-2.35
-114%
|
-4.31
-83%
|
-4.42
-3%
|
-2.7
+39%
|
-1.94
+28%
|
-1.48
+24%
|
-0.81
+45%
|
0.05
N/A
|
1.83
+3 560%
|
2.29
+25%
|
2.84
+24%
|
2.5
-12%
|
2.48
-1%
|
2.42
-2%
|
2.93
+21%
|
3.68
+26%
|
4.13
+12%
|
3.61
-13%
|
3.95
+9%
|
4.45
+13%
|
2.77
-38%
|
3.95
+43%
|
3.64
-8%
|
3.33
-9%
|
3.73
+12%
|
1.77
-53%
|
-0.38
N/A
|
-5.48
-1 342%
|
-8.31
-52%
|
-13
-56%
|
-12.21
+6%
|
-8.03
+34%
|
-6.12
+24%
|
-1.56
+75%
|
-3.23
-107%
|
|