Five-Star Business Finance Ltd
NSE:FIVESTAR
Income Statement
Earnings Waterfall
Five-Star Business Finance Ltd
Revenue
|
21.8B
INR
|
Operating Expenses
|
-5.6B
INR
|
Operating Income
|
16.3B
INR
|
Other Expenses
|
-7.9B
INR
|
Net Income
|
8.4B
INR
|
Income Statement
Five-Star Business Finance Ltd
Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | ||
---|---|---|---|---|---|---|---|
Revenue | |||||||
Revenue |
10 851
N/A
|
15 208
+40%
|
16 632
+9%
|
18 215
+10%
|
20 023
+10%
|
21 828
+9%
|
|
Operating Income | |||||||
Operating Expenses |
(3 075)
|
(4 378)
|
(4 756)
|
(5 149)
|
(5 368)
|
(5 553)
|
|
Selling, General & Administrative |
(2 505)
|
(4 205)
|
(3 732)
|
(3 976)
|
(4 102)
|
(4 286)
|
|
Depreciation & Amortization |
(125)
|
(173)
|
(185)
|
(202)
|
(220)
|
(246)
|
|
Other Operating Expenses |
(445)
|
0
|
(838)
|
(971)
|
(1 046)
|
(1 021)
|
|
Operating Income |
7 775
N/A
|
10 831
+39%
|
11 876
+10%
|
13 066
+10%
|
14 656
+12%
|
16 275
+11%
|
|
Pre-Tax Income | |||||||
Interest Income Expense |
(1 889)
|
(2 663)
|
(2 976)
|
(3 426)
|
(4 082)
|
(4 685)
|
|
Non-Reccuring Items |
(128)
|
(201)
|
(358)
|
(378)
|
(433)
|
(554)
|
|
Gain/Loss on Disposition of Assets |
0
|
(0)
|
0
|
0
|
0
|
0
|
|
Total Other Income |
46
|
81
|
102
|
124
|
129
|
123
|
|
Pre-Tax Income |
5 805
N/A
|
8 047
+39%
|
8 644
+7%
|
9 386
+9%
|
10 270
+9%
|
11 159
+9%
|
|
Net Income | |||||||
Tax Provision |
(1 459)
|
(2 012)
|
(2 167)
|
(2 356)
|
(2 582)
|
(2 800)
|
|
Income from Continuing Operations |
4 346
|
6 035
|
6 478
|
7 030
|
7 687
|
8 359
|
|
Net Income (Common) |
4 346
N/A
|
6 035
+39%
|
6 478
+7%
|
7 030
+9%
|
7 687
+9%
|
8 359
+9%
|
|
EPS (Diluted) |
14.81
N/A
|
20.49
+38%
|
21.99
+7%
|
23.86
+9%
|
26.13
+10%
|
28.39
+9%
|