Fine Organic Industries Ltd
NSE:FINEORG
Fine Organic Industries Ltd
NSE:FINEORG
Price:
4 287.1001
INR
-0.76%
Market Closed
Market Cap:
₹131.4B
Income Statement
Earnings Waterfall
Fine Organic Industries Ltd
Fine Organic Industries Ltd
Income Statement
Fine Organic Industries Ltd
Fine Organic Industries Ltd
Currency: INR
| 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 |
0
|
0
|
0
|
0
|
0
|
38
|
0
|
0
|
0
|
52
|
0
|
0
|
0
|
37
|
0
|
0
|
0
|
25
|
0
|
0
|
0
|
9
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
10 503
N/A
|
10 603
+1%
|
10 635
+0%
|
10 717
+1%
|
10 751
+0%
|
10 381
-3%
|
10 275
-1%
|
10 245
0%
|
10 576
+3%
|
11 332
+7%
|
12 508
+10%
|
14 182
+13%
|
15 823
+12%
|
18 763
+19%
|
22 664
+21%
|
27 472
+21%
|
30 433
+11%
|
30 231
-1%
|
28 225
-7%
|
24 438
-13%
|
21 727
-11%
|
21 230
-2%
|
21 255
+0%
|
21 808
+3%
|
22 056
+1%
|
22 691
+3%
|
23 078
+2%
|
23 093
+0%
|
23 509
+2%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||
| Cost of Revenue |
(6 575)
|
(6 552)
|
(6 572)
|
(6 514)
|
(6 453)
|
(6 596)
|
(6 057)
|
(6 133)
|
(6 557)
|
(7 791)
|
(8 218)
|
(9 451)
|
(10 578)
|
(12 662)
|
(13 678)
|
(16 340)
|
(18 284)
|
(18 829)
|
(16 867)
|
(14 374)
|
(12 122)
|
(13 075)
|
(12 025)
|
(12 342)
|
(12 677)
|
(14 331)
|
(13 690)
|
(13 770)
|
(14 099)
|
|
| Gross Profit |
3 927
N/A
|
4 052
+3%
|
4 063
+0%
|
4 204
+3%
|
4 298
+2%
|
3 785
-12%
|
4 218
+11%
|
4 111
-3%
|
4 019
-2%
|
3 541
-12%
|
4 290
+21%
|
4 730
+10%
|
5 245
+11%
|
6 101
+16%
|
8 986
+47%
|
11 132
+24%
|
12 149
+9%
|
11 402
-6%
|
11 358
0%
|
10 064
-11%
|
9 605
-5%
|
8 154
-15%
|
9 229
+13%
|
9 466
+3%
|
9 379
-1%
|
8 361
-11%
|
9 389
+12%
|
9 323
-1%
|
9 410
+1%
|
|
| Operating Income | ||||||||||||||||||||||||||||||
| Operating Expenses |
(1 828)
|
(1 890)
|
(1 902)
|
(1 992)
|
(2 137)
|
(1 727)
|
(2 319)
|
(2 401)
|
(2 408)
|
(2 014)
|
(2 753)
|
(2 960)
|
(3 130)
|
(2 851)
|
(4 130)
|
(4 484)
|
(4 720)
|
(3 570)
|
(4 266)
|
(4 230)
|
(4 214)
|
(3 376)
|
(4 466)
|
(4 486)
|
(4 575)
|
(3 755)
|
(4 945)
|
(5 038)
|
(5 108)
|
|
| Selling, General & Administrative |
(855)
|
(628)
|
(647)
|
(669)
|
(698)
|
(1 380)
|
(749)
|
(764)
|
(764)
|
(1 546)
|
(816)
|
(850)
|
(841)
|
(2 452)
|
(940)
|
(967)
|
(994)
|
(3 091)
|
(1 095)
|
(1 137)
|
(1 181)
|
(2 814)
|
(1 233)
|
(1 259)
|
(1 304)
|
(3 232)
|
(1 412)
|
(1 473)
|
(1 523)
|
|
| Depreciation & Amortization |
(183)
|
(175)
|
(167)
|
(189)
|
(265)
|
(347)
|
(424)
|
(473)
|
(471)
|
(468)
|
(451)
|
(435)
|
(417)
|
(399)
|
(415)
|
(432)
|
(454)
|
(479)
|
(485)
|
(514)
|
(539)
|
(561)
|
(561)
|
(541)
|
(524)
|
(523)
|
(524)
|
(528)
|
(535)
|
|
| Other Operating Expenses |
(790)
|
(1 088)
|
(1 089)
|
(1 134)
|
(1 174)
|
0
|
(1 146)
|
(1 164)
|
(1 173)
|
0
|
(1 486)
|
(1 675)
|
(1 871)
|
0
|
(2 775)
|
(3 084)
|
(3 272)
|
0
|
(2 686)
|
(2 579)
|
(2 494)
|
0
|
(2 672)
|
(2 686)
|
(2 746)
|
0
|
(3 009)
|
(3 037)
|
(3 050)
|
|
| Operating Income |
2 100
N/A
|
2 161
+3%
|
2 160
0%
|
2 211
+2%
|
2 161
-2%
|
2 058
-5%
|
1 899
-8%
|
1 711
-10%
|
1 611
-6%
|
1 527
-5%
|
1 536
+1%
|
1 771
+15%
|
2 115
+19%
|
3 250
+54%
|
4 857
+49%
|
6 648
+37%
|
7 429
+12%
|
7 832
+5%
|
7 092
-9%
|
5 834
-18%
|
5 391
-8%
|
4 779
-11%
|
4 764
0%
|
4 979
+5%
|
4 804
-4%
|
4 606
-4%
|
4 444
-4%
|
4 285
-4%
|
4 302
+0%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||
| Interest Income Expense |
47
|
(18)
|
(14)
|
(15)
|
(34)
|
161
|
(61)
|
(71)
|
(64)
|
112
|
(57)
|
(53)
|
(50)
|
270
|
(50)
|
(51)
|
(49)
|
587
|
(40)
|
(34)
|
(28)
|
706
|
(24)
|
(21)
|
(20)
|
965
|
(28)
|
(39)
|
(44)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(6)
|
(6)
|
(6)
|
(6)
|
0
|
70
|
70
|
(1)
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
198
|
198
|
157
|
182
|
162
|
(9)
|
174
|
154
|
153
|
(4)
|
215
|
238
|
250
|
6
|
437
|
569
|
655
|
7
|
619
|
597
|
620
|
(15)
|
819
|
867
|
983
|
(11)
|
1 129
|
1 121
|
1 042
|
|
| Pre-Tax Income |
2 345
N/A
|
2 341
0%
|
2 304
-2%
|
2 379
+3%
|
2 290
-4%
|
2 212
-3%
|
2 011
-9%
|
1 795
-11%
|
1 700
-5%
|
1 635
-4%
|
1 694
+4%
|
1 955
+15%
|
2 315
+18%
|
3 526
+52%
|
5 244
+49%
|
7 166
+37%
|
8 034
+12%
|
8 428
+5%
|
7 671
-9%
|
6 397
-17%
|
5 983
-6%
|
5 468
-9%
|
5 554
+2%
|
5 820
+5%
|
5 762
-1%
|
5 560
-4%
|
5 614
+1%
|
5 438
-3%
|
5 299
-3%
|
|
| Net Income | ||||||||||||||||||||||||||||||
| Tax Provision |
(881)
|
(945)
|
(962)
|
(765)
|
(669)
|
(513)
|
(419)
|
(472)
|
(446)
|
(418)
|
(405)
|
(482)
|
(614)
|
(918)
|
(1 401)
|
(1 797)
|
(2 115)
|
(2 229)
|
(2 068)
|
(1 779)
|
(1 483)
|
(1 322)
|
(1 276)
|
(1 405)
|
(1 471)
|
(1 447)
|
(1 468)
|
(1 384)
|
(1 334)
|
|
| Income from Continuing Operations |
1 465
|
1 396
|
1 341
|
1 614
|
1 621
|
1 699
|
1 592
|
1 323
|
1 253
|
1 216
|
1 290
|
1 474
|
1 702
|
2 607
|
3 843
|
5 369
|
5 919
|
6 199
|
5 603
|
4 618
|
4 500
|
4 145
|
4 278
|
4 415
|
4 290
|
4 113
|
4 147
|
4 053
|
3 966
|
|
| Income to Minority Interest |
(1)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Equity Earnings Affiliates |
(25)
|
(34)
|
(57)
|
(65)
|
(50)
|
(51)
|
(33)
|
(23)
|
(24)
|
(13)
|
(13)
|
(11)
|
(6)
|
(10)
|
(7)
|
(6)
|
(14)
|
(18)
|
(23)
|
(30)
|
(32)
|
(26)
|
(24)
|
(21)
|
(11)
|
(8)
|
(11)
|
0
|
0
|
|
| Net Income (Common) |
1 440
N/A
|
1 362
-5%
|
1 285
-6%
|
1 549
+21%
|
1 571
+1%
|
1 648
+5%
|
1 558
-5%
|
1 300
-17%
|
1 229
-5%
|
1 203
-2%
|
1 276
+6%
|
1 463
+15%
|
1 695
+16%
|
2 596
+53%
|
3 835
+48%
|
5 363
+40%
|
5 905
+10%
|
6 181
+5%
|
5 581
-10%
|
4 588
-18%
|
4 468
-3%
|
4 119
-8%
|
4 254
+3%
|
4 395
+3%
|
4 279
-3%
|
4 105
-4%
|
4 143
+1%
|
4 055
-2%
|
3 967
-2%
|
|
| EPS (Diluted) |
46.89
N/A
|
43.93
-6%
|
41.97
-4%
|
50.43
+20%
|
51.15
+1%
|
53.16
+4%
|
50.75
-5%
|
42.34
-17%
|
40.15
-5%
|
39.24
-2%
|
41.62
+6%
|
47.71
+15%
|
55.31
+16%
|
84.67
+53%
|
125.07
+48%
|
174.89
+40%
|
192.61
+10%
|
201.6
+5%
|
182.02
-10%
|
149.64
-18%
|
145.74
-3%
|
134.34
-8%
|
138.74
+3%
|
143.33
+3%
|
139.57
-3%
|
133.89
-4%
|
135.14
+1%
|
132.24
-2%
|
129.38
-2%
|
|
Switch to:
Switch to:
See Also
Discover More
