Chalet Hotels Ltd
NSE:CHALET
Income Statement
Earnings Waterfall
Chalet Hotels Ltd
Revenue
|
13.4B
INR
|
Cost of Revenue
|
-2.1B
INR
|
Gross Profit
|
11.3B
INR
|
Operating Expenses
|
-7.1B
INR
|
Operating Income
|
4.2B
INR
|
Other Expenses
|
-1.9B
INR
|
Net Income
|
2.3B
INR
|
Income Statement
Chalet Hotels Ltd
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | |||||||||||||||||||||
Revenue |
9 872
N/A
|
9 921
+1%
|
9 930
+0%
|
10 237
+3%
|
9 811
-4%
|
7 935
-19%
|
6 170
-22%
|
4 239
-31%
|
2 856
-33%
|
3 094
+8%
|
3 787
+22%
|
4 578
+21%
|
5 078
+11%
|
6 934
+37%
|
8 130
+17%
|
9 386
+15%
|
11 285
+20%
|
11 862
+5%
|
12 529
+6%
|
13 369
+7%
|
|
Gross Profit | |||||||||||||||||||||
Cost of Revenue |
(2 169)
|
(1 518)
|
(1 443)
|
(1 387)
|
(1 943)
|
(1 067)
|
(811)
|
(578)
|
(560)
|
(596)
|
(745)
|
(901)
|
(1 280)
|
(1 144)
|
(1 263)
|
(1 357)
|
(2 969)
|
(1 705)
|
(1 882)
|
(2 056)
|
|
Gross Profit |
7 703
N/A
|
8 403
+9%
|
8 487
+1%
|
8 850
+4%
|
7 869
-11%
|
6 868
-13%
|
5 359
-22%
|
3 662
-32%
|
2 296
-37%
|
2 498
+9%
|
3 042
+22%
|
3 677
+21%
|
3 798
+3%
|
5 789
+52%
|
6 867
+19%
|
8 029
+17%
|
8 316
+4%
|
10 158
+22%
|
10 648
+5%
|
11 313
+6%
|
|
Operating Income | |||||||||||||||||||||
Operating Expenses |
(5 253)
|
(6 328)
|
(5 916)
|
(6 288)
|
(5 305)
|
(5 505)
|
(4 848)
|
(4 181)
|
(3 187)
|
(3 655)
|
(3 828)
|
(4 152)
|
(3 981)
|
(4 885)
|
(5 460)
|
(5 888)
|
(4 913)
|
(6 736)
|
(6 871)
|
(7 083)
|
|
Selling, General & Administrative |
(4 092)
|
(1 862)
|
(1 836)
|
(1 838)
|
(4 114)
|
(1 741)
|
(1 724)
|
(1 554)
|
(2 137)
|
(1 463)
|
(1 416)
|
(1 397)
|
(2 653)
|
(1 322)
|
(1 466)
|
(1 599)
|
(3 594)
|
(1 865)
|
(1 893)
|
(1 914)
|
|
Depreciation & Amortization |
(942)
|
(1 144)
|
(1 150)
|
(1 144)
|
(918)
|
(1 148)
|
(1 161)
|
(1 173)
|
(963)
|
(1 171)
|
(1 178)
|
(1 168)
|
(1 184)
|
(1 189)
|
(1 181)
|
(1 177)
|
(1 173)
|
(1 186)
|
(1 239)
|
(1 311)
|
|
Other Operating Expenses |
(219)
|
(3 323)
|
(2 930)
|
(3 306)
|
(273)
|
(2 617)
|
(1 963)
|
(1 454)
|
(87)
|
(1 022)
|
(1 234)
|
(1 587)
|
(144)
|
(2 374)
|
(2 814)
|
(3 111)
|
(146)
|
(3 686)
|
(3 739)
|
(3 858)
|
|
Operating Income |
2 449
N/A
|
2 075
-15%
|
2 571
+24%
|
2 562
0%
|
2 564
+0%
|
1 363
-47%
|
511
-62%
|
(519)
N/A
|
(891)
-72%
|
(1 158)
-30%
|
(786)
+32%
|
(476)
+39%
|
(183)
+61%
|
905
N/A
|
1 407
+56%
|
2 141
+52%
|
3 402
+59%
|
3 422
+1%
|
3 777
+10%
|
4 230
+12%
|
|
Pre-Tax Income | |||||||||||||||||||||
Interest Income Expense |
(2 777)
|
(2 150)
|
(1 984)
|
(1 625)
|
(1 629)
|
(1 506)
|
(1 530)
|
(1 565)
|
(1 614)
|
(1 478)
|
(1 478)
|
(1 440)
|
(1 400)
|
(1 476)
|
(1 464)
|
(1 495)
|
(1 248)
|
(1 608)
|
(1 729)
|
(1 843)
|
|
Non-Reccuring Items |
(41)
|
(39)
|
(39)
|
(53)
|
(101)
|
(41)
|
(37)
|
(36)
|
(42)
|
(42)
|
(46)
|
(45)
|
(45)
|
(44)
|
(17)
|
597
|
402
|
433
|
421
|
(184)
|
|
Gain/Loss on Disposition of Assets |
2
|
0
|
0
|
0
|
11
|
0
|
0
|
0
|
9
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
|
Total Other Income |
183
|
433
|
257
|
248
|
164
|
283
|
284
|
284
|
92
|
218
|
257
|
207
|
155
|
231
|
165
|
471
|
167
|
464
|
474
|
216
|
|
Pre-Tax Income |
(184)
N/A
|
319
N/A
|
805
+152%
|
1 132
+41%
|
1 009
-11%
|
99
-90%
|
(772)
N/A
|
(1 836)
-138%
|
(2 446)
-33%
|
(2 460)
-1%
|
(2 052)
+17%
|
(1 753)
+15%
|
(1 469)
+16%
|
(384)
+74%
|
92
N/A
|
1 714
+1 756%
|
2 728
+59%
|
2 711
-1%
|
2 942
+9%
|
2 418
-18%
|
|
Net Income | |||||||||||||||||||||
Tax Provision |
107
|
(29)
|
(288)
|
(425)
|
(12)
|
364
|
705
|
1 127
|
1 092
|
1 056
|
952
|
873
|
720
|
341
|
145
|
(362)
|
(895)
|
(277)
|
(302)
|
(94)
|
|
Income from Continuing Operations |
(76)
|
290
|
517
|
708
|
996
|
463
|
(67)
|
(710)
|
(1 355)
|
(1 404)
|
(1 100)
|
(881)
|
(749)
|
(43)
|
238
|
1 352
|
1 833
|
2 434
|
2 641
|
2 324
|
|
Income to Minority Interest |
0
|
24
|
24
|
25
|
31
|
6
|
6
|
6
|
1
|
2
|
3
|
1
|
(1)
|
(2)
|
(4)
|
(1)
|
0
|
1
|
1
|
1
|
|
Net Income (Common) |
(76)
N/A
|
314
N/A
|
542
+72%
|
732
+35%
|
1 027
+40%
|
470
-54%
|
(60)
N/A
|
(703)
-1 065%
|
(1 391)
-98%
|
(1 414)
-2%
|
(1 123)
+21%
|
(959)
+15%
|
(815)
+15%
|
(113)
+86%
|
181
N/A
|
1 351
+648%
|
1 833
+36%
|
2 435
+33%
|
2 642
+9%
|
2 324
-12%
|
|
EPS (Diluted) |
-0.43
N/A
|
1.53
N/A
|
2.63
+72%
|
3.56
+35%
|
5.01
+41%
|
2.29
-54%
|
-0.29
N/A
|
-3.42
-1 079%
|
-6.78
-98%
|
-6.88
-1%
|
-5.5
+20%
|
-4.64
+16%
|
-3.97
+14%
|
-0.55
+86%
|
0.88
N/A
|
6.58
+648%
|
8.94
+36%
|
11.87
+33%
|
12.9
+9%
|
11.33
-12%
|