Cello World Ltd
NSE:CELLO
Income Statement
Earnings Waterfall
Cello World Ltd
Revenue
|
18B
INR
|
Cost of Revenue
|
-9B
INR
|
Gross Profit
|
8.9B
INR
|
Operating Expenses
|
-5.2B
INR
|
Operating Income
|
3.7B
INR
|
Other Expenses
|
-1B
INR
|
Net Income
|
2.7B
INR
|
Income Statement
Cello World Ltd
Mar-2021 | Mar-2022 | Mar-2023 | ||
---|---|---|---|---|
Revenue | ||||
Revenue |
10 495
N/A
|
13 592
+30%
|
17 967
+32%
|
|
Gross Profit | ||||
Cost of Revenue |
(5 242)
|
(6 841)
|
(9 029)
|
|
Gross Profit |
5 252
N/A
|
6 750
+29%
|
8 938
+32%
|
|
Operating Income | ||||
Operating Expenses |
(2 972)
|
(3 887)
|
(5 232)
|
|
Selling, General & Administrative |
(2 446)
|
(3 362)
|
(4 570)
|
|
Research & Development |
(4)
|
(4)
|
(10)
|
|
Depreciation & Amortization |
(489)
|
(476)
|
(503)
|
|
Other Operating Expenses |
(34)
|
(46)
|
(149)
|
|
Operating Income |
2 280
N/A
|
2 863
+26%
|
3 706
+29%
|
|
Pre-Tax Income | ||||
Interest Income Expense |
66
|
115
|
128
|
|
Non-Reccuring Items |
0
|
0
|
8
|
|
Gain/Loss on Disposition of Assets |
4
|
1
|
2
|
|
Total Other Income |
7
|
12
|
9
|
|
Pre-Tax Income |
2 357
N/A
|
2 991
+27%
|
3 852
+29%
|
|
Net Income | ||||
Tax Provision |
(701)
|
(796)
|
(1 001)
|
|
Income from Continuing Operations |
1 655
|
2 195
|
2 851
|
|
Income to Minority Interest |
(143)
|
(155)
|
(189)
|
|
Equity Earnings Affiliates |
0
|
0
|
(0)
|
|
Net Income (Common) |
1 512
N/A
|
2 040
+35%
|
2 661
+30%
|
|
EPS (Diluted) |
7.12
N/A
|
9.61
+35%
|
12.54
+30%
|