Coffee Day Enterprises Ltd
NSE:COFFEEDAY
Income Statement
Earnings Waterfall
Coffee Day Enterprises Ltd
Revenue
|
10B
INR
|
Cost of Revenue
|
-4.3B
INR
|
Gross Profit
|
5.8B
INR
|
Operating Expenses
|
-5.3B
INR
|
Operating Income
|
491.2m
INR
|
Other Expenses
|
-356.5m
INR
|
Net Income
|
134.7m
INR
|
Income Statement
Coffee Day Enterprises Ltd
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||
Revenue |
26 523
N/A
|
27 805
+5%
|
29 094
+5%
|
29 811
+2%
|
30 690
+3%
|
31 196
+2%
|
31 944
+2%
|
33 494
+5%
|
35 514
+6%
|
37 880
+7%
|
39 397
+4%
|
37 983
-4%
|
37 084
-2%
|
35 689
-4%
|
34 149
-4%
|
33 427
-2%
|
30 097
-10%
|
25 524
-15%
|
18 591
-27%
|
14 138
-24%
|
11 389
-19%
|
8 534
-25%
|
7 334
-14%
|
6 610
-10%
|
5 770
-13%
|
5 816
+1%
|
7 106
+22%
|
7 930
+12%
|
8 534
+8%
|
9 239
+8%
|
9 608
+4%
|
9 900
+3%
|
10 030
+1%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||
Cost of Revenue |
(12 200)
|
(12 684)
|
(13 586)
|
(13 973)
|
(14 333)
|
(14 516)
|
(14 846)
|
(15 710)
|
(16 783)
|
(18 012)
|
(18 579)
|
(19 063)
|
(19 525)
|
(21 622)
|
(21 964)
|
(21 680)
|
(19 974)
|
(15 522)
|
(11 963)
|
(9 128)
|
(7 319)
|
(4 526)
|
(3 361)
|
(2 484)
|
(1 749)
|
(1 801)
|
(2 335)
|
(2 837)
|
(3 260)
|
(3 731)
|
(3 941)
|
(4 179)
|
(4 257)
|
|
Gross Profit |
14 324
N/A
|
15 121
+6%
|
15 508
+3%
|
15 838
+2%
|
16 357
+3%
|
16 681
+2%
|
17 098
+2%
|
17 784
+4%
|
18 732
+5%
|
19 867
+6%
|
20 819
+5%
|
18 921
-9%
|
17 560
-7%
|
14 068
-20%
|
12 186
-13%
|
11 749
-4%
|
10 124
-14%
|
10 002
-1%
|
6 630
-34%
|
5 011
-24%
|
4 071
-19%
|
4 008
-2%
|
3 973
-1%
|
4 125
+4%
|
4 020
-3%
|
4 015
0%
|
4 770
+19%
|
5 093
+7%
|
5 274
+4%
|
5 507
+4%
|
5 667
+3%
|
5 721
+1%
|
5 772
+1%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||
Operating Expenses |
(12 190)
|
(11 071)
|
(12 944)
|
(13 135)
|
(13 478)
|
(12 058)
|
(13 743)
|
(14 454)
|
(15 296)
|
(14 606)
|
(17 237)
|
(16 063)
|
(15 271)
|
(12 133)
|
(11 285)
|
(11 771)
|
(11 461)
|
(17 452)
|
(15 902)
|
(14 345)
|
(13 229)
|
(8 764)
|
(8 136)
|
(7 815)
|
(6 932)
|
(5 418)
|
(5 767)
|
(5 599)
|
(9 781)
|
(9 477)
|
(9 475)
|
(9 392)
|
(5 281)
|
|
Selling, General & Administrative |
(3 166)
|
(9 014)
|
(3 579)
|
(3 734)
|
(3 906)
|
(9 827)
|
(4 044)
|
(4 206)
|
(4 510)
|
(11 910)
|
(5 079)
|
(5 013)
|
(4 885)
|
(9 250)
|
(4 092)
|
(4 112)
|
(3 919)
|
(12 991)
|
(3 093)
|
(2 466)
|
(1 995)
|
(4 701)
|
(1 840)
|
(1 712)
|
(1 538)
|
(3 895)
|
(1 524)
|
(1 484)
|
(1 429)
|
(7 805)
|
(1 324)
|
(1 339)
|
(1 382)
|
|
Depreciation & Amortization |
(2 504)
|
(1 955)
|
(2 484)
|
(2 420)
|
(2 353)
|
(2 158)
|
(2 357)
|
(2 436)
|
(2 514)
|
(2 500)
|
(2 695)
|
(2 671)
|
(2 733)
|
(2 682)
|
(3 105)
|
(3 454)
|
(3 798)
|
(4 319)
|
(4 286)
|
(4 135)
|
(3 831)
|
(3 994)
|
(3 260)
|
(2 840)
|
(2 428)
|
(1 465)
|
(1 394)
|
(1 322)
|
(1 458)
|
(1 601)
|
(1 600)
|
(1 580)
|
(1 380)
|
|
Other Operating Expenses |
(6 521)
|
(101)
|
(6 880)
|
(6 980)
|
(7 218)
|
(73)
|
(7 342)
|
(7 812)
|
(8 272)
|
(194)
|
(9 463)
|
(8 380)
|
(7 655)
|
(201)
|
(4 090)
|
(4 207)
|
(3 745)
|
(141)
|
(8 523)
|
(7 743)
|
(7 403)
|
(69)
|
(3 038)
|
(3 263)
|
(2 968)
|
(60)
|
(2 850)
|
(2 794)
|
(6 895)
|
(71)
|
(6 552)
|
(6 473)
|
(2 518)
|
|
Operating Income |
2 132
N/A
|
4 050
+90%
|
2 564
-37%
|
2 703
+5%
|
2 879
+7%
|
4 622
+61%
|
3 355
-27%
|
3 330
-1%
|
3 435
+3%
|
5 262
+53%
|
3 581
-32%
|
2 856
-20%
|
2 287
-20%
|
1 934
-15%
|
899
-54%
|
(24)
N/A
|
(1 338)
-5 475%
|
(7 450)
-457%
|
(9 273)
-24%
|
(9 334)
-1%
|
(9 158)
+2%
|
(4 756)
+48%
|
(4 163)
+12%
|
(3 690)
+11%
|
(2 912)
+21%
|
(1 404)
+52%
|
(997)
+29%
|
(507)
+49%
|
(4 509)
-789%
|
(3 970)
+12%
|
(3 810)
+4%
|
(3 672)
+4%
|
491
N/A
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||
Interest Income Expense |
(3 975)
|
(4 472)
|
(2 692)
|
(2 336)
|
(2 157)
|
(3 148)
|
(2 473)
|
(2 546)
|
(2 583)
|
(3 532)
|
(2 663)
|
(2 447)
|
(2 323)
|
(842)
|
(3 542)
|
(4 358)
|
(4 965)
|
(4 867)
|
(4 605)
|
(4 084)
|
(3 580)
|
(2 744)
|
(2 361)
|
(2 086)
|
(1 319)
|
(402)
|
(57)
|
269
|
(125)
|
(193)
|
(803)
|
(780)
|
(686)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
(7)
|
0
|
532
|
532
|
532
|
532
|
0
|
730
|
981
|
20 401
|
20 401
|
19 671
|
19 246
|
(3)
|
(3)
|
152
|
(1 359)
|
(1 357)
|
(1 357)
|
(1 512)
|
93
|
32
|
32
|
32
|
(35)
|
0
|
(1 192)
|
(1 192)
|
|
Gain/Loss on Disposition of Assets |
0
|
(37)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
9
|
0
|
0
|
0
|
109
|
0
|
0
|
0
|
(45)
|
0
|
0
|
0
|
287
|
0
|
0
|
0
|
453
|
0
|
0
|
0
|
|
Total Other Income |
666
|
(131)
|
683
|
716
|
725
|
(93)
|
635
|
709
|
688
|
(17)
|
707
|
757
|
944
|
(215)
|
1 662
|
1 492
|
1 397
|
(25)
|
1 340
|
1 577
|
1 577
|
926
|
791
|
503
|
327
|
147
|
728
|
859
|
1 013
|
(79)
|
1 189
|
1 017
|
1 585
|
|
Pre-Tax Income |
(1 177)
N/A
|
(589)
+50%
|
553
N/A
|
1 082
+96%
|
1 446
+34%
|
1 371
-5%
|
1 517
+11%
|
2 025
+33%
|
2 072
+2%
|
2 251
+9%
|
2 157
-4%
|
1 166
-46%
|
1 637
+40%
|
1 868
+14%
|
19 418
+940%
|
17 509
-10%
|
14 763
-16%
|
7 014
-52%
|
(12 541)
N/A
|
(11 844)
+6%
|
(11 008)
+7%
|
(7 978)
+28%
|
(7 090)
+11%
|
(6 630)
+6%
|
(5 416)
+18%
|
(1 279)
+76%
|
(294)
+77%
|
654
N/A
|
(3 588)
N/A
|
(3 824)
-7%
|
(3 423)
+10%
|
(4 627)
-35%
|
198
N/A
|
|
Net Income | ||||||||||||||||||||||||||||||||||
Tax Provision |
(440)
|
(446)
|
(457)
|
(485)
|
(540)
|
(555)
|
(609)
|
(682)
|
(648)
|
(768)
|
(760)
|
(596)
|
(749)
|
(319)
|
(1 054)
|
(927)
|
(628)
|
(220)
|
1 119
|
1 387
|
1 429
|
1 676
|
1 180
|
856
|
801
|
(28)
|
(21)
|
(16)
|
(47)
|
(48)
|
(44)
|
26
|
42
|
|
Income from Continuing Operations |
(1 615)
|
(1 035)
|
97
|
598
|
907
|
816
|
908
|
1 343
|
1 424
|
1 483
|
1 397
|
571
|
890
|
1 549
|
18 367
|
16 584
|
14 136
|
6 794
|
(11 423)
|
(10 459)
|
(9 581)
|
(6 302)
|
(5 912)
|
(5 774)
|
(4 615)
|
(1 307)
|
(314)
|
639
|
(3 634)
|
(3 872)
|
(3 466)
|
(4 601)
|
240
|
|
Income to Minority Interest |
(321)
|
(329)
|
(356)
|
(348)
|
(363)
|
(347)
|
(398)
|
(446)
|
(452)
|
(420)
|
(350)
|
(251)
|
(261)
|
(197)
|
(702)
|
(302)
|
127
|
350
|
1 201
|
1 016
|
872
|
682
|
559
|
431
|
263
|
101
|
28
|
(20)
|
27
|
74
|
40
|
23
|
(105)
|
|
Equity Earnings Affiliates |
893
|
939
|
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) |
(1 045)
N/A
|
(425)
+59%
|
473
N/A
|
734
+55%
|
799
+9%
|
470
-41%
|
511
+9%
|
898
+76%
|
973
+8%
|
1 063
+9%
|
1 047
-2%
|
786
-25%
|
1 231
+57%
|
1 275
+4%
|
17 284
+1 256%
|
15 299
-11%
|
13 353
-13%
|
18 835
+41%
|
1 373
-93%
|
2 227
+62%
|
2 619
+18%
|
(5 839)
N/A
|
(5 547)
+5%
|
(5 477)
+1%
|
(4 353)
+21%
|
(1 206)
+72%
|
(288)
+76%
|
618
N/A
|
(3 608)
N/A
|
(3 798)
-5%
|
(3 426)
+10%
|
(4 578)
-34%
|
135
N/A
|
|
EPS (Diluted) |
-5.07
N/A
|
-2.67
+47%
|
2.29
N/A
|
3.56
+55%
|
3.87
+9%
|
2.24
-42%
|
2.47
+10%
|
4.35
+76%
|
4.61
+6%
|
5.03
+9%
|
4.96
-1%
|
3.67
-26%
|
5.83
+59%
|
6.04
+4%
|
81.91
+1 256%
|
72.5
-11%
|
63.28
-13%
|
89.26
+41%
|
6.5
-93%
|
10.55
+62%
|
12.41
+18%
|
-30.41
N/A
|
-26.28
+14%
|
-25.95
+1%
|
-20.63
+21%
|
-5.71
+72%
|
-1.37
+76%
|
2.94
N/A
|
-17.08
N/A
|
-17.98
-5%
|
-16.16
+10%
|
-21.67
-34%
|
0.64
N/A
|