E
Ethos Ltd
NSE:ETHOSLTD
Ethos Ltd
NSE:ETHOSLTD
Price:
2 464.2
INR
-2.06%
Market Closed
Market Cap:
₹65.9B
Income Statement
Earnings Waterfall
Ethos Ltd
Ethos Ltd
Income Statement
Ethos Ltd
Ethos Ltd
Currency: INR
| 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 |
0
|
0
|
0
|
140
|
0
|
0
|
0
|
160
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
6 619
N/A
|
7 053
+7%
|
7 397
+5%
|
7 885
+7%
|
8 450
+7%
|
9 025
+7%
|
9 540
+6%
|
9 990
+5%
|
10 422
+4%
|
11 041
+6%
|
11 928
+8%
|
12 516
+5%
|
13 247
+6%
|
14 110
+7%
|
15 095
+7%
|
|
| Gross Profit | ||||||||||||||||
| Cost of Revenue |
(4 664)
|
(4 887)
|
(5 085)
|
(5 444)
|
(5 857)
|
(6 271)
|
(6 661)
|
(6 984)
|
(7 305)
|
(7 761)
|
(8 408)
|
(8 802)
|
(9 316)
|
(9 965)
|
(10 673)
|
|
| Gross Profit |
1 955
N/A
|
2 165
+11%
|
2 311
+7%
|
2 441
+6%
|
2 593
+6%
|
2 754
+6%
|
2 879
+5%
|
3 006
+4%
|
3 117
+4%
|
3 280
+5%
|
3 520
+7%
|
3 714
+6%
|
3 931
+6%
|
4 145
+5%
|
4 422
+7%
|
|
| Operating Income | ||||||||||||||||
| Operating Expenses |
(1 401)
|
(1 483)
|
(1 544)
|
(1 615)
|
(1 752)
|
(1 845)
|
(1 921)
|
(1 965)
|
(2 029)
|
(2 166)
|
(2 324)
|
(2 412)
|
(2 679)
|
(2 885)
|
(3 199)
|
|
| Selling, General & Administrative |
(782)
|
(796)
|
(634)
|
(1 240)
|
(576)
|
(627)
|
(659)
|
(1 437)
|
(720)
|
(754)
|
(834)
|
(1 733)
|
(901)
|
(976)
|
(1 071)
|
|
| Depreciation & Amortization |
(332)
|
(335)
|
(339)
|
(346)
|
(372)
|
(417)
|
(454)
|
(487)
|
(523)
|
(546)
|
(588)
|
(630)
|
(677)
|
(737)
|
(817)
|
|
| Other Operating Expenses |
(287)
|
(352)
|
(571)
|
(29)
|
(803)
|
(801)
|
(807)
|
(41)
|
(787)
|
(866)
|
(902)
|
(50)
|
(1 101)
|
(1 172)
|
(1 310)
|
|
| Operating Income |
554
N/A
|
683
+23%
|
767
+12%
|
826
+8%
|
841
+2%
|
909
+8%
|
959
+5%
|
1 041
+9%
|
1 088
+5%
|
1 114
+2%
|
1 196
+7%
|
1 302
+9%
|
1 252
-4%
|
1 260
+1%
|
1 223
-3%
|
|
| Pre-Tax Income | ||||||||||||||||
| Interest Income Expense |
(160)
|
(154)
|
(143)
|
(43)
|
(12)
|
(19)
|
(27)
|
22
|
(164)
|
(172)
|
(187)
|
(4)
|
(234)
|
(266)
|
(293)
|
|
| Non-Reccuring Items |
13
|
(0)
|
0
|
0
|
0
|
0
|
0
|
22
|
0
|
0
|
0
|
(2)
|
0
|
0
|
(18)
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
1
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
|
| Total Other Income |
65
|
89
|
104
|
22
|
49
|
55
|
81
|
22
|
253
|
272
|
267
|
10
|
237
|
292
|
389
|
|
| Pre-Tax Income |
471
N/A
|
618
+31%
|
728
+18%
|
807
+11%
|
879
+9%
|
947
+8%
|
1 013
+7%
|
1 113
+10%
|
1 177
+6%
|
1 214
+3%
|
1 277
+5%
|
1 301
+2%
|
1 255
-4%
|
1 286
+2%
|
1 301
+1%
|
|
| Net Income | ||||||||||||||||
| Tax Provision |
(121)
|
(158)
|
(184)
|
(204)
|
(223)
|
(240)
|
(258)
|
(280)
|
(297)
|
(308)
|
(331)
|
(338)
|
(330)
|
(336)
|
(340)
|
|
| Income from Continuing Operations |
351
|
460
|
544
|
603
|
657
|
707
|
755
|
833
|
879
|
906
|
946
|
963
|
925
|
950
|
961
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(5)
|
(6)
|
|
| Net Income (Common) |
351
N/A
|
460
+31%
|
544
+18%
|
603
+11%
|
657
+9%
|
707
+8%
|
755
+7%
|
833
+10%
|
879
+6%
|
906
+3%
|
946
+4%
|
963
+2%
|
925
-4%
|
946
+2%
|
955
+1%
|
|
| EPS (Diluted) |
15.02
N/A
|
22.35
+49%
|
25.12
+12%
|
25.65
+2%
|
28.13
+10%
|
30.26
+8%
|
32.09
+6%
|
33.79
+5%
|
35.94
+6%
|
37.01
+3%
|
37.32
+1%
|
37.99
+2%
|
37.79
-1%
|
35.61
-6%
|
35.97
+1%
|
|
Switch to:
Switch to:
See Also
Discover More
