Digicontent Ltd
NSE:DGCONTENT
Income Statement
Earnings Waterfall
Digicontent Ltd
Revenue
|
3.9B
INR
|
Cost of Revenue
|
-1.9B
INR
|
Gross Profit
|
2B
INR
|
Operating Expenses
|
-1.8B
INR
|
Operating Income
|
150.4m
INR
|
Other Expenses
|
-174.7m
INR
|
Net Income
|
-24.3m
INR
|
Income Statement
Digicontent 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 |
2 680
N/A
|
2 667
0%
|
2 662
0%
|
2 642
-1%
|
2 591
-2%
|
2 325
-10%
|
2 395
+3%
|
2 420
+1%
|
2 489
+3%
|
2 802
+13%
|
2 929
+5%
|
3 052
+4%
|
3 241
+6%
|
3 357
+4%
|
3 393
+1%
|
3 449
+2%
|
3 493
+1%
|
3 602
+3%
|
3 722
+3%
|
3 879
+4%
|
|
Gross Profit | |||||||||||||||||||||
Cost of Revenue |
(1 390)
|
(1 394)
|
(1 420)
|
(1 424)
|
(1 421)
|
(1 406)
|
(1 334)
|
(1 276)
|
(1 193)
|
(1 215)
|
(1 275)
|
(1 289)
|
(1 382)
|
(1 471)
|
(1 587)
|
(1 731)
|
(1 819)
|
(1 807)
|
(1 847)
|
(1 879)
|
|
Gross Profit |
1 290
N/A
|
1 274
-1%
|
1 242
-2%
|
1 218
-2%
|
1 170
-4%
|
919
-21%
|
1 061
+15%
|
1 144
+8%
|
1 296
+13%
|
1 586
+22%
|
1 654
+4%
|
1 763
+7%
|
1 859
+5%
|
1 886
+1%
|
1 806
-4%
|
1 718
-5%
|
1 674
-3%
|
1 796
+7%
|
1 875
+4%
|
2 000
+7%
|
|
Operating Income | |||||||||||||||||||||
Operating Expenses |
(1 001)
|
(1 395)
|
(1 422)
|
(1 430)
|
(1 097)
|
(1 443)
|
(1 474)
|
(1 513)
|
(1 192)
|
(1 511)
|
(1 469)
|
(1 457)
|
(1 491)
|
(1 606)
|
(1 690)
|
(1 716)
|
(1 696)
|
(1 697)
|
(1 720)
|
(1 850)
|
|
Selling, General & Administrative |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Depreciation & Amortization |
(15)
|
(384)
|
(451)
|
(488)
|
(167)
|
(558)
|
(528)
|
(526)
|
(160)
|
(430)
|
(340)
|
(251)
|
(164)
|
(164)
|
(166)
|
(169)
|
(173)
|
(178)
|
(180)
|
(185)
|
|
Other Operating Expenses |
(986)
|
(1 011)
|
(971)
|
(942)
|
(930)
|
(884)
|
(946)
|
(987)
|
(1 033)
|
(1 080)
|
(1 129)
|
(1 206)
|
(1 330)
|
(1 442)
|
(1 524)
|
(1 547)
|
(1 523)
|
(1 519)
|
(1 540)
|
(1 664)
|
|
Operating Income |
289
N/A
|
(121)
N/A
|
(180)
-48%
|
(213)
-18%
|
73
N/A
|
(523)
N/A
|
(413)
+21%
|
(368)
+11%
|
103
N/A
|
76
-27%
|
185
+145%
|
306
+65%
|
369
+21%
|
280
-24%
|
116
-59%
|
2
-98%
|
(22)
N/A
|
98
N/A
|
155
+58%
|
150
-3%
|
|
Pre-Tax Income | |||||||||||||||||||||
Interest Income Expense |
(90)
|
(94)
|
(107)
|
(116)
|
(124)
|
(130)
|
(124)
|
(122)
|
(120)
|
(124)
|
(124)
|
(122)
|
(117)
|
(116)
|
(123)
|
(140)
|
(154)
|
(168)
|
(170)
|
(171)
|
|
Non-Reccuring Items |
(369)
|
0
|
0
|
0
|
(362)
|
0
|
0
|
0
|
(362)
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
5
|
7
|
7
|
15
|
17
|
19
|
30
|
24
|
48
|
66
|
68
|
91
|
84
|
85
|
82
|
64
|
53
|
46
|
41
|
38
|
|
Pre-Tax Income |
(165)
N/A
|
(208)
-26%
|
(281)
-35%
|
(313)
-12%
|
(395)
-26%
|
(634)
-60%
|
(507)
+20%
|
(467)
+8%
|
(330)
+29%
|
18
N/A
|
128
+625%
|
275
+114%
|
336
+22%
|
250
-26%
|
76
-70%
|
(73)
N/A
|
(124)
-70%
|
(24)
+81%
|
26
N/A
|
18
-33%
|
|
Net Income | |||||||||||||||||||||
Tax Provision |
48
|
37
|
51
|
56
|
65
|
136
|
98
|
81
|
(106)
|
(196)
|
(225)
|
(262)
|
(125)
|
(103)
|
(57)
|
(17)
|
(5)
|
(30)
|
(43)
|
(42)
|
|
Income from Continuing Operations |
(118)
|
(171)
|
(230)
|
(257)
|
(330)
|
(498)
|
(409)
|
(386)
|
(436)
|
(178)
|
(97)
|
13
|
211
|
148
|
19
|
(90)
|
(129)
|
(54)
|
(16)
|
(24)
|
|
Equity Earnings Affiliates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Income (Common) |
(118)
N/A
|
(171)
-45%
|
(230)
-34%
|
(257)
-12%
|
(330)
-28%
|
(498)
-51%
|
(409)
+18%
|
(386)
+6%
|
(436)
-13%
|
(178)
+59%
|
(97)
+46%
|
13
N/A
|
211
+1 507%
|
148
-30%
|
19
-87%
|
(90)
N/A
|
(129)
-43%
|
(54)
+58%
|
(16)
+70%
|
(24)
-50%
|
|
EPS (Diluted) |
-2.02
N/A
|
-2.94
-46%
|
-3.95
-34%
|
-4.42
-12%
|
-5.67
-28%
|
-8.54
-51%
|
-7.02
+18%
|
-6.62
+6%
|
-7.49
-13%
|
-3.05
+59%
|
-1.65
+46%
|
0.23
N/A
|
3.62
+1 474%
|
2.53
-30%
|
0.32
-87%
|
-1.38
N/A
|
-2.21
-60%
|
-0.95
+57%
|
-0.28
+71%
|
-0.44
-57%
|