Entertainment Network (India) Ltd
NSE:ENIL
Income Statement
Earnings Waterfall
Entertainment Network (India) Ltd
Revenue
|
4.8B
INR
|
Cost of Revenue
|
-1.3B
INR
|
Gross Profit
|
3.5B
INR
|
Operating Expenses
|
-3.3B
INR
|
Operating Income
|
203.8m
INR
|
Other Expenses
|
52.1m
INR
|
Net Income
|
255.9m
INR
|
Income Statement
Entertainment Network (India) Ltd
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
3 753
N/A
|
3 845
+2%
|
3 925
+2%
|
4 104
+5%
|
4 288
+4%
|
4 385
+2%
|
4 468
+2%
|
4 587
+3%
|
4 853
+6%
|
5 086
+5%
|
5 178
+2%
|
5 312
+3%
|
5 383
+1%
|
5 558
+3%
|
5 496
-1%
|
5 452
-1%
|
5 424
-1%
|
5 371
-1%
|
5 534
+3%
|
5 506
-1%
|
6 036
+10%
|
6 208
+3%
|
6 316
+2%
|
6 247
-1%
|
5 721
-8%
|
5 481
-4%
|
4 535
-17%
|
3 863
-15%
|
3 236
-16%
|
2 721
-16%
|
2 759
+1%
|
3 003
+9%
|
3 183
+6%
|
3 195
+0%
|
3 799
+19%
|
4 155
+9%
|
4 354
+5%
|
4 400
+1%
|
4 370
-1%
|
4 462
+2%
|
4 833
+8%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(357)
|
(427)
|
(345)
|
(356)
|
(365)
|
(453)
|
(372)
|
(395)
|
(405)
|
(811)
|
(473)
|
(496)
|
(536)
|
(1 025)
|
(611)
|
(618)
|
(1 009)
|
(1 018)
|
(1 016)
|
(1 037)
|
(1 396)
|
(2 348)
|
(1 929)
|
(2 091)
|
(1 656)
|
(1 953)
|
(1 805)
|
(1 670)
|
(1 437)
|
(1 065)
|
(805)
|
(779)
|
(735)
|
(898)
|
(996)
|
(1 074)
|
(1 184)
|
(1 297)
|
(1 097)
|
(1 153)
|
(1 298)
|
|
Gross Profit |
3 396
N/A
|
3 418
+1%
|
3 580
+5%
|
3 748
+5%
|
3 923
+5%
|
3 932
+0%
|
4 096
+4%
|
4 192
+2%
|
4 448
+6%
|
4 275
-4%
|
4 705
+10%
|
4 816
+2%
|
4 847
+1%
|
4 533
-6%
|
4 884
+8%
|
4 834
-1%
|
4 416
-9%
|
4 353
-1%
|
4 518
+4%
|
4 469
-1%
|
4 640
+4%
|
3 860
-17%
|
4 387
+14%
|
4 155
-5%
|
4 065
-2%
|
3 528
-13%
|
2 730
-23%
|
2 193
-20%
|
1 798
-18%
|
1 656
-8%
|
1 954
+18%
|
2 224
+14%
|
2 448
+10%
|
2 297
-6%
|
2 803
+22%
|
3 081
+10%
|
3 170
+3%
|
3 103
-2%
|
3 273
+5%
|
3 309
+1%
|
3 534
+7%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(2 430)
|
(2 489)
|
(2 607)
|
(2 712)
|
(2 824)
|
(2 801)
|
(2 966)
|
(3 020)
|
(3 261)
|
(3 040)
|
(3 544)
|
(3 841)
|
(4 017)
|
(3 803)
|
(4 356)
|
(4 272)
|
(3 892)
|
(3 808)
|
(3 865)
|
(3 835)
|
(3 971)
|
(3 134)
|
(3 718)
|
(3 573)
|
(3 563)
|
(3 307)
|
(3 111)
|
(2 913)
|
(2 708)
|
(2 480)
|
(2 705)
|
(2 790)
|
(2 824)
|
(2 704)
|
(2 984)
|
(3 139)
|
(3 321)
|
(3 235)
|
(3 302)
|
(3 306)
|
(3 330)
|
|
Selling, General & Administrative |
(1 483)
|
(2 128)
|
(1 389)
|
(1 472)
|
(1 618)
|
(2 425)
|
(1 595)
|
(1 531)
|
(1 632)
|
(2 619)
|
(2 007)
|
(2 226)
|
(2 283)
|
(3 193)
|
(2 363)
|
(2 272)
|
(1 906)
|
(3 100)
|
(1 950)
|
(1 897)
|
(1 995)
|
(2 376)
|
(1 408)
|
(1 287)
|
(1 276)
|
(2 176)
|
(1 256)
|
(1 128)
|
(1 005)
|
(1 422)
|
(907)
|
(992)
|
(1 039)
|
(1 086)
|
(1 232)
|
(1 335)
|
(1 440)
|
(2 407)
|
(1 547)
|
(1 528)
|
(1 519)
|
|
Depreciation & Amortization |
(317)
|
(318)
|
(322)
|
(324)
|
(326)
|
(329)
|
(328)
|
(349)
|
(354)
|
(361)
|
(364)
|
(401)
|
(460)
|
(536)
|
(608)
|
(627)
|
(640)
|
(633)
|
(630)
|
(637)
|
(650)
|
(671)
|
(769)
|
(863)
|
(953)
|
(1 037)
|
(1 045)
|
(1 041)
|
(1 026)
|
(992)
|
(956)
|
(932)
|
(904)
|
(866)
|
(894)
|
(883)
|
(878)
|
(897)
|
(831)
|
(810)
|
(793)
|
|
Other Operating Expenses |
(631)
|
(43)
|
(896)
|
(917)
|
(880)
|
(47)
|
(1 044)
|
(1 141)
|
(1 275)
|
(60)
|
(1 173)
|
(1 213)
|
(1 274)
|
(74)
|
(1 384)
|
(1 373)
|
(1 346)
|
(76)
|
(1 285)
|
(1 301)
|
(1 327)
|
(87)
|
(1 541)
|
(1 423)
|
(1 334)
|
(94)
|
(810)
|
(745)
|
(677)
|
(67)
|
(842)
|
(866)
|
(880)
|
(753)
|
(858)
|
(922)
|
(1 005)
|
70
|
(923)
|
(967)
|
(1 018)
|
|
Operating Income |
966
N/A
|
929
-4%
|
974
+5%
|
1 036
+6%
|
1 099
+6%
|
1 130
+3%
|
1 130
0%
|
1 172
+4%
|
1 187
+1%
|
1 235
+4%
|
1 161
-6%
|
975
-16%
|
830
-15%
|
730
-12%
|
528
-28%
|
563
+6%
|
523
-7%
|
545
+4%
|
652
+20%
|
634
-3%
|
670
+6%
|
726
+8%
|
670
-8%
|
583
-13%
|
502
-14%
|
221
-56%
|
(381)
N/A
|
(721)
-89%
|
(910)
-26%
|
(824)
+9%
|
(751)
+9%
|
(566)
+25%
|
(375)
+34%
|
(408)
-9%
|
(181)
+56%
|
(58)
+68%
|
(151)
-159%
|
(132)
+13%
|
(29)
+78%
|
3
N/A
|
204
+6 481%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(0)
|
224
|
(1)
|
(1)
|
(1)
|
315
|
(0)
|
(0)
|
(0)
|
341
|
(16)
|
(44)
|
(86)
|
63
|
(133)
|
(117)
|
(88)
|
44
|
(44)
|
(42)
|
(45)
|
99
|
(79)
|
(118)
|
(152)
|
(76)
|
(193)
|
(197)
|
(194)
|
(67)
|
(186)
|
(180)
|
(178)
|
(173)
|
(179)
|
(175)
|
(172)
|
(66)
|
(163)
|
(158)
|
(154)
|
|
Non-Reccuring Items |
0
|
(1)
|
0
|
0
|
0
|
(7)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(3)
|
42
|
42
|
42
|
37
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(5)
|
0
|
0
|
293
|
(720)
|
(682)
|
(682)
|
(975)
|
0
|
0
|
(26)
|
(26)
|
(27)
|
(13)
|
13
|
13
|
|
Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
|
Total Other Income |
203
|
4
|
247
|
271
|
295
|
7
|
380
|
397
|
386
|
0
|
270
|
227
|
204
|
(0)
|
176
|
146
|
118
|
(1)
|
95
|
107
|
132
|
13
|
160
|
159
|
146
|
11
|
160
|
171
|
182
|
65
|
188
|
183
|
182
|
164
|
153
|
154
|
192
|
113
|
254
|
272
|
255
|
|
Pre-Tax Income |
1 169
N/A
|
1 156
-1%
|
1 220
+6%
|
1 306
+7%
|
1 394
+7%
|
1 446
+4%
|
1 509
+4%
|
1 569
+4%
|
1 573
+0%
|
1 573
+0%
|
1 415
-10%
|
1 158
-18%
|
948
-18%
|
790
-17%
|
614
-22%
|
634
+3%
|
596
-6%
|
621
+4%
|
704
+13%
|
699
-1%
|
756
+8%
|
837
+11%
|
751
-10%
|
624
-17%
|
495
-21%
|
151
-70%
|
(415)
N/A
|
(746)
-80%
|
(629)
+16%
|
(1 546)
-146%
|
(1 431)
+7%
|
(1 244)
+13%
|
(1 347)
-8%
|
(417)
+69%
|
(207)
+51%
|
(106)
+49%
|
(158)
-50%
|
(112)
+29%
|
49
N/A
|
130
+162%
|
317
+145%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(289)
|
(320)
|
(341)
|
(358)
|
(376)
|
(386)
|
(408)
|
(429)
|
(472)
|
(488)
|
(449)
|
(382)
|
(297)
|
(238)
|
(184)
|
(223)
|
(217)
|
(265)
|
(299)
|
(266)
|
(293)
|
(299)
|
(267)
|
(228)
|
(162)
|
(44)
|
105
|
186
|
154
|
441
|
410
|
363
|
385
|
88
|
17
|
31
|
54
|
45
|
27
|
(27)
|
(48)
|
|
Income from Continuing Operations |
879
|
836
|
879
|
948
|
1 018
|
1 060
|
1 102
|
1 140
|
1 100
|
1 085
|
967
|
776
|
651
|
552
|
431
|
411
|
379
|
356
|
404
|
434
|
463
|
539
|
484
|
396
|
333
|
107
|
(311)
|
(560)
|
(475)
|
(1 105)
|
(1 020)
|
(881)
|
(962)
|
(330)
|
(190)
|
(74)
|
(105)
|
(67)
|
76
|
103
|
269
|
|
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
|
(1)
|
(1)
|
(2)
|
(3)
|
(3)
|
(2)
|
(4)
|
(3)
|
(3)
|
|
Net Income (Common) |
879
N/A
|
836
-5%
|
879
+5%
|
948
+8%
|
1 018
+7%
|
1 060
+4%
|
1 102
+4%
|
1 140
+3%
|
1 100
-3%
|
1 085
-1%
|
967
-11%
|
776
-20%
|
651
-16%
|
552
-15%
|
431
-22%
|
411
-5%
|
379
-8%
|
356
-6%
|
404
+13%
|
434
+7%
|
463
+7%
|
539
+16%
|
484
-10%
|
396
-18%
|
333
-16%
|
107
-68%
|
(311)
N/A
|
(560)
-80%
|
(475)
+15%
|
(1 105)
-133%
|
(1 020)
+8%
|
(881)
+14%
|
(968)
-10%
|
(363)
+62%
|
(205)
+43%
|
(103)
+50%
|
(138)
-34%
|
(108)
+22%
|
40
N/A
|
80
+98%
|
256
+221%
|
|
EPS (Diluted) |
18.45
N/A
|
17.54
-5%
|
18.42
+5%
|
19.92
+8%
|
21.33
+7%
|
22.23
+4%
|
23.11
+4%
|
23.91
+3%
|
23.07
-4%
|
22.77
-1%
|
20.27
-11%
|
16.27
-20%
|
13.66
-16%
|
11.57
-15%
|
9.04
-22%
|
8.63
-5%
|
7.95
-8%
|
7.48
-6%
|
8.47
+13%
|
9.09
+7%
|
9.71
+7%
|
11.31
+16%
|
10.16
-10%
|
8.3
-18%
|
7
-16%
|
2.25
-68%
|
-6.5
N/A
|
-11.73
-80%
|
-9.95
+15%
|
-23.18
-133%
|
-21.42
+8%
|
-18.47
+14%
|
-20.41
-11%
|
-7.59
+63%
|
-4.28
+44%
|
-1.8
+58%
|
-2.91
-62%
|
-2.25
+23%
|
0.98
N/A
|
1.7
+73%
|
5.37
+216%
|