Cubex Tubings Ltd
NSE:CUBEXTUB
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
C
|
Cubex Tubings Ltd
NSE:CUBEXTUB
|
IN |
Income Statement
Earnings Waterfall
Cubex Tubings Ltd
Income Statement
Cubex Tubings Ltd
| 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-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 |
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
16
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
510
N/A
|
480
-6%
|
491
+2%
|
533
+9%
|
656
+23%
|
657
+0%
|
603
-8%
|
594
-1%
|
517
-13%
|
589
+14%
|
623
+6%
|
590
-5%
|
554
-6%
|
452
-19%
|
392
-13%
|
396
+1%
|
383
-3%
|
421
+10%
|
431
+2%
|
429
0%
|
437
+2%
|
457
+5%
|
513
+12%
|
542
+6%
|
559
+3%
|
576
+3%
|
547
-5%
|
522
-5%
|
503
-4%
|
442
-12%
|
419
-5%
|
422
+1%
|
455
+8%
|
504
+11%
|
498
-1%
|
518
+4%
|
510
-2%
|
545
+7%
|
625
+15%
|
707
+13%
|
749
+6%
|
718
-4%
|
682
-5%
|
669
-2%
|
599
-10%
|
562
-6%
|
626
+12%
|
627
+0%
|
703
+12%
|
855
+22%
|
994
+16%
|
1 123
+13%
|
1 337
+19%
|
1 425
+7%
|
1 536
+8%
|
1 735
+13%
|
1 910
+10%
|
2 078
+9%
|
2 259
+9%
|
2 302
+2%
|
2 208
-4%
|
2 257
+2%
|
2 168
-4%
|
2 327
+7%
|
2 671
+15%
|
2 621
-2%
|
2 806
+7%
|
2 828
+1%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(494)
|
(375)
|
(367)
|
(375)
|
(594)
|
(568)
|
(523)
|
(510)
|
(467)
|
(533)
|
(558)
|
(545)
|
(512)
|
(380)
|
(325)
|
(328)
|
(356)
|
(353)
|
(370)
|
(363)
|
(419)
|
(378)
|
(436)
|
(465)
|
(480)
|
(502)
|
(469)
|
(443)
|
(436)
|
(377)
|
(370)
|
(368)
|
(386)
|
(423)
|
(410)
|
(436)
|
(492)
|
(556)
|
(594)
|
(659)
|
(724)
|
(670)
|
(661)
|
(652)
|
(565)
|
(535)
|
(599)
|
(603)
|
(654)
|
(798)
|
(931)
|
(1 059)
|
(1 289)
|
(1 378)
|
(1 474)
|
(1 630)
|
(1 839)
|
(1 859)
|
(2 011)
|
(2 058)
|
(2 103)
|
(2 016)
|
(1 951)
|
(2 116)
|
(2 539)
|
(2 364)
|
(2 531)
|
(2 538)
|
|
| Gross Profit |
16
N/A
|
105
+546%
|
124
+19%
|
158
+28%
|
63
-60%
|
89
+42%
|
80
-10%
|
85
+6%
|
50
-41%
|
56
+12%
|
65
+16%
|
45
-31%
|
43
-5%
|
72
+69%
|
67
-8%
|
68
+2%
|
27
-61%
|
68
+155%
|
61
-10%
|
66
+9%
|
18
-73%
|
79
+341%
|
77
-3%
|
77
N/A
|
79
+3%
|
74
-7%
|
78
+6%
|
78
0%
|
66
-15%
|
65
-1%
|
49
-26%
|
55
+13%
|
69
+27%
|
81
+17%
|
88
+9%
|
82
-7%
|
18
-78%
|
(11)
N/A
|
31
N/A
|
48
+52%
|
24
-49%
|
48
+97%
|
21
-55%
|
17
-19%
|
34
+97%
|
26
-22%
|
28
+5%
|
24
-13%
|
49
+104%
|
58
+17%
|
63
+9%
|
65
+3%
|
48
-26%
|
47
-1%
|
63
+32%
|
105
+68%
|
71
-32%
|
220
+208%
|
248
+13%
|
244
-2%
|
105
-57%
|
240
+130%
|
218
-9%
|
211
-3%
|
132
-37%
|
257
+94%
|
275
+7%
|
291
+6%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(28)
|
(136)
|
(138)
|
(141)
|
(40)
|
(67)
|
(60)
|
(73)
|
(40)
|
(60)
|
(70)
|
(50)
|
(39)
|
(72)
|
(71)
|
(75)
|
(37)
|
(80)
|
(78)
|
(83)
|
(43)
|
(103)
|
(97)
|
(96)
|
(88)
|
(82)
|
(86)
|
(86)
|
(79)
|
(80)
|
(68)
|
(74)
|
(83)
|
(99)
|
(102)
|
(98)
|
(35)
|
(4)
|
(45)
|
(54)
|
(32)
|
(56)
|
(28)
|
(27)
|
(33)
|
(26)
|
(28)
|
(23)
|
(33)
|
(40)
|
(42)
|
(44)
|
(36)
|
(38)
|
(51)
|
(84)
|
(40)
|
(180)
|
(197)
|
(184)
|
(52)
|
(184)
|
(156)
|
(142)
|
(47)
|
(163)
|
(172)
|
(180)
|
|
| Selling, General & Administrative |
(17)
|
(87)
|
(87)
|
(87)
|
(28)
|
(7)
|
(8)
|
(8)
|
(27)
|
(10)
|
(9)
|
(10)
|
(24)
|
(20)
|
(20)
|
(19)
|
(19)
|
(8)
|
(9)
|
(10)
|
(18)
|
(17)
|
(16)
|
(16)
|
(16)
|
(17)
|
(17)
|
(17)
|
(18)
|
(10)
|
(10)
|
(10)
|
(20)
|
(11)
|
(11)
|
(11)
|
(10)
|
(9)
|
(9)
|
(8)
|
(10)
|
(11)
|
(12)
|
(13)
|
(11)
|
(9)
|
(8)
|
(7)
|
(9)
|
(10)
|
(11)
|
(11)
|
(12)
|
(12)
|
(13)
|
(13)
|
(13)
|
(13)
|
(14)
|
(16)
|
(18)
|
(18)
|
(19)
|
(20)
|
(35)
|
(17)
|
(17)
|
(18)
|
|
| Depreciation & Amortization |
(10)
|
(11)
|
(11)
|
(11)
|
(12)
|
(12)
|
(12)
|
(12)
|
(13)
|
(14)
|
(15)
|
(16)
|
(15)
|
(16)
|
(16)
|
(14)
|
(17)
|
(16)
|
(15)
|
(17)
|
(19)
|
(21)
|
(23)
|
(22)
|
(16)
|
(15)
|
(14)
|
(15)
|
(15)
|
(15)
|
(15)
|
(14)
|
(15)
|
(15)
|
(16)
|
(16)
|
(14)
|
(14)
|
(14)
|
(13)
|
(14)
|
(13)
|
(13)
|
(13)
|
(13)
|
(13)
|
(13)
|
(13)
|
(14)
|
(14)
|
(14)
|
(14)
|
(14)
|
(14)
|
(14)
|
(14)
|
(14)
|
(14)
|
(14)
|
(14)
|
(13)
|
(13)
|
(13)
|
(12)
|
(12)
|
(12)
|
(12)
|
(12)
|
|
| Other Operating Expenses |
0
|
(39)
|
(40)
|
(42)
|
0
|
(48)
|
(40)
|
(53)
|
0
|
(35)
|
(45)
|
(23)
|
(1)
|
(36)
|
(35)
|
(42)
|
(0)
|
(55)
|
(54)
|
(56)
|
(6)
|
(66)
|
(58)
|
(59)
|
(56)
|
(51)
|
(55)
|
(54)
|
(46)
|
(55)
|
(44)
|
(50)
|
(49)
|
(74)
|
(76)
|
(71)
|
(11)
|
19
|
(23)
|
(33)
|
(9)
|
(32)
|
(4)
|
(1)
|
(10)
|
(4)
|
(7)
|
(3)
|
(10)
|
(16)
|
(17)
|
(19)
|
(11)
|
(12)
|
(24)
|
(58)
|
(13)
|
(152)
|
(169)
|
(154)
|
(21)
|
(152)
|
(124)
|
(110)
|
(0)
|
(134)
|
(144)
|
(150)
|
|
| Operating Income |
(11)
N/A
|
(32)
-179%
|
(14)
+56%
|
18
N/A
|
22
+27%
|
22
-3%
|
20
-9%
|
12
-39%
|
10
-18%
|
(4)
N/A
|
(5)
-38%
|
(5)
+6%
|
4
N/A
|
0
-92%
|
(5)
N/A
|
(7)
-44%
|
(10)
-48%
|
(12)
-15%
|
(17)
-42%
|
(17)
-1%
|
(25)
-49%
|
(24)
+3%
|
(20)
+17%
|
(20)
+3%
|
(9)
+56%
|
(8)
+3%
|
(7)
+15%
|
(8)
-11%
|
(12)
-54%
|
(14)
-18%
|
(20)
-36%
|
(20)
N/A
|
(14)
+29%
|
(18)
-29%
|
(14)
+24%
|
(16)
-17%
|
(17)
-6%
|
(15)
+11%
|
(14)
+9%
|
(6)
+53%
|
(8)
-23%
|
(8)
+3%
|
(7)
+12%
|
(9)
-38%
|
1
N/A
|
1
-11%
|
(0)
N/A
|
1
N/A
|
17
+1 169%
|
18
+6%
|
21
+21%
|
20
-4%
|
11
-44%
|
10
-16%
|
12
+25%
|
20
+69%
|
31
+54%
|
40
+29%
|
51
+27%
|
60
+18%
|
53
-12%
|
56
+6%
|
61
+10%
|
69
+12%
|
85
+23%
|
94
+11%
|
102
+9%
|
111
+8%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
3
|
(0)
|
(0)
|
(0)
|
3
|
(1)
|
(1)
|
(1)
|
11
|
(1)
|
(1)
|
(1)
|
20
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(2)
|
(1)
|
(2)
|
(3)
|
(3)
|
(1)
|
(2)
|
(2)
|
(3)
|
(3)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(6)
|
(6)
|
(7)
|
(7)
|
9
|
(7)
|
(7)
|
(8)
|
(8)
|
(11)
|
(13)
|
(15)
|
(16)
|
(19)
|
(23)
|
(25)
|
(3)
|
(29)
|
(31)
|
(34)
|
|
| Non-Reccuring Items |
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
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
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
0
|
17
|
1
|
1
|
0
|
1
|
1
|
2
|
(1)
|
14
|
14
|
14
|
(1)
|
6
|
8
|
10
|
2
|
14
|
20
|
20
|
9
|
30
|
26
|
25
|
13
|
14
|
13
|
14
|
18
|
21
|
26
|
26
|
20
|
25
|
20
|
24
|
24
|
24
|
23
|
19
|
20
|
20
|
20
|
20
|
11
|
12
|
14
|
13
|
9
|
10
|
9
|
13
|
4
|
24
|
25
|
22
|
18
|
16
|
18
|
16
|
16
|
19
|
15
|
19
|
(1)
|
21
|
21
|
35
|
|
| Pre-Tax Income |
(12)
N/A
|
(16)
-32%
|
(14)
+14%
|
18
N/A
|
22
+20%
|
22
+3%
|
21
-8%
|
14
-33%
|
12
-14%
|
11
-9%
|
9
-15%
|
9
-1%
|
7
-27%
|
5
-24%
|
2
-68%
|
1
-13%
|
3
+121%
|
2
-52%
|
3
+67%
|
3
+4%
|
3
+31%
|
4
+29%
|
4
-2%
|
5
+9%
|
4
-9%
|
5
+12%
|
5
-4%
|
4
-11%
|
5
+10%
|
4
-7%
|
4
-5%
|
4
+3%
|
5
+12%
|
5
-2%
|
4
-2%
|
5
+18%
|
5
-6%
|
5
N/A
|
5
+6%
|
8
+48%
|
7
-9%
|
7
+3%
|
8
+14%
|
6
-28%
|
8
+29%
|
8
+4%
|
9
+13%
|
10
+7%
|
19
+104%
|
22
+12%
|
24
+8%
|
26
+11%
|
25
-5%
|
27
+9%
|
30
+12%
|
35
+17%
|
41
+18%
|
45
+9%
|
56
+26%
|
62
+9%
|
53
-14%
|
55
+5%
|
54
-3%
|
62
+16%
|
81
+29%
|
85
+6%
|
93
+9%
|
112
+20%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
0
|
0
|
0
|
(1)
|
(3)
|
(3)
|
(3)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(0)
|
(1)
|
(2)
|
(3)
|
(3)
|
(4)
|
(3)
|
(2)
|
(6)
|
(5)
|
(4)
|
(5)
|
(1)
|
(2)
|
(7)
|
(10)
|
(15)
|
(16)
|
(18)
|
(19)
|
(13)
|
(13)
|
(11)
|
(9)
|
(14)
|
(16)
|
(19)
|
(28)
|
|
| Income from Continuing Operations |
(12)
|
(16)
|
(13)
|
17
|
19
|
19
|
18
|
12
|
9
|
8
|
7
|
7
|
3
|
2
|
(2)
|
(2)
|
0
|
(1)
|
(0)
|
(0)
|
2
|
3
|
2
|
3
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
6
|
7
|
7
|
6
|
3
|
4
|
4
|
6
|
7
|
13
|
16
|
19
|
21
|
24
|
25
|
23
|
25
|
26
|
29
|
38
|
43
|
40
|
42
|
42
|
54
|
67
|
70
|
74
|
84
|
|
| 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
|
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
|
|
| 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
|
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) |
(12)
N/A
|
(16)
-33%
|
(13)
+15%
|
17
N/A
|
19
+7%
|
19
+3%
|
18
-9%
|
12
-32%
|
9
-22%
|
8
-12%
|
7
-20%
|
7
-2%
|
3
-48%
|
2
-53%
|
(2)
N/A
|
(2)
-11%
|
0
N/A
|
(1)
N/A
|
(0)
+82%
|
(0)
+50%
|
2
N/A
|
3
+67%
|
2
-4%
|
3
+13%
|
2
-30%
|
2
+21%
|
2
-4%
|
2
-18%
|
3
+67%
|
3
-7%
|
3
-7%
|
3
N/A
|
4
+35%
|
4
+3%
|
4
N/A
|
4
+19%
|
4
-12%
|
4
-5%
|
4
+11%
|
6
+55%
|
7
+6%
|
7
-2%
|
6
-9%
|
3
-47%
|
4
+39%
|
4
-9%
|
6
+54%
|
7
+23%
|
13
+80%
|
16
+23%
|
19
+17%
|
21
+12%
|
24
+14%
|
25
+1%
|
23
-5%
|
25
+9%
|
26
+5%
|
29
+9%
|
38
+33%
|
43
+11%
|
40
-6%
|
42
+6%
|
42
0%
|
54
+27%
|
67
+24%
|
70
+5%
|
74
+6%
|
84
+13%
|
|
| EPS (Diluted) |
-1.59
N/A
|
-2.15
-35%
|
-1.8
+16%
|
2.35
N/A
|
2.52
+7%
|
2.59
+3%
|
2.36
-9%
|
1.6
-32%
|
1.26
-21%
|
1.11
-12%
|
0.89
-20%
|
0.87
-2%
|
0.46
-47%
|
0.15
-67%
|
-0.15
N/A
|
-0.16
-7%
|
0.02
N/A
|
-0.1
N/A
|
-0.03
+70%
|
0
N/A
|
0.11
N/A
|
0.17
+55%
|
0.17
N/A
|
0.19
+12%
|
0.13
-32%
|
0.16
+23%
|
0.15
-6%
|
0.13
-13%
|
0.21
+62%
|
0.2
-5%
|
0.19
-5%
|
0.19
N/A
|
0.25
+32%
|
0.26
+4%
|
0.26
N/A
|
0.31
+19%
|
0.27
-13%
|
0.26
-4%
|
0.29
+12%
|
0.44
+52%
|
0.46
+5%
|
0.46
N/A
|
0.41
-11%
|
0.26
-37%
|
0.3
+15%
|
0.29
-3%
|
0.41
+41%
|
0.49
+20%
|
0.93
+90%
|
1.15
+24%
|
1.3
+13%
|
1.46
+12%
|
1.69
+16%
|
1.69
N/A
|
1.61
-5%
|
1.78
+11%
|
1.85
+4%
|
2.02
+9%
|
2.68
+33%
|
2.98
+11%
|
2.78
-7%
|
2.98
+7%
|
2.96
-1%
|
3.75
+27%
|
4.65
+24%
|
4.88
+5%
|
5.19
+6%
|
5.86
+13%
|
|