Ge Power India Ltd
NSE:GEPIL
Income Statement
Earnings Waterfall
Ge Power India Ltd
Revenue
|
15.8B
INR
|
Cost of Revenue
|
-12.5B
INR
|
Gross Profit
|
3.2B
INR
|
Operating Expenses
|
-6.6B
INR
|
Operating Income
|
-3.4B
INR
|
Other Expenses
|
84.6m
INR
|
Net Income
|
-3.3B
INR
|
Income Statement
Ge Power India Ltd
Jun-2002 | Sep-2002 | Dec-2002 | Mar-2003 | 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 |
9 921
N/A
|
9 685
-2%
|
9 296
-4%
|
6 314
-32%
|
4 431
-30%
|
10 065
+127%
|
15 581
+55%
|
19 028
+22%
|
18 884
-1%
|
18 443
-2%
|
20 580
+12%
|
24 459
+19%
|
24 493
+0%
|
28 175
+15%
|
31 452
+12%
|
33 430
+6%
|
34 514
+3%
|
32 960
-5%
|
29 601
-10%
|
26 204
-11%
|
25 709
-2%
|
22 666
-12%
|
20 422
-10%
|
17 958
-12%
|
17 286
-4%
|
16 550
-4%
|
15 785
-5%
|
|
Gross Profit | ||||||||||||||||||||||||||||
Cost of Revenue |
(7 046)
|
(6 581)
|
(6 012)
|
(3 670)
|
(2 835)
|
(6 009)
|
(9 443)
|
(11 581)
|
(11 614)
|
(11 378)
|
(13 163)
|
(17 517)
|
(16 826)
|
(20 645)
|
(23 845)
|
(25 947)
|
(27 437)
|
(26 076)
|
(23 622)
|
(21 493)
|
(19 845)
|
(18 402)
|
(16 151)
|
(14 351)
|
(14 189)
|
(12 937)
|
(12 543)
|
|
Gross Profit |
2 647
N/A
|
2 876
+9%
|
3 057
+6%
|
2 644
-14%
|
1 597
-40%
|
4 057
+154%
|
6 139
+51%
|
7 447
+21%
|
7 271
-2%
|
7 066
-3%
|
7 418
+5%
|
6 941
-6%
|
7 668
+10%
|
7 531
-2%
|
7 608
+1%
|
7 484
-2%
|
7 078
-5%
|
6 885
-3%
|
5 980
-13%
|
4 712
-21%
|
5 865
+24%
|
4 265
-27%
|
4 272
+0%
|
3 607
-16%
|
3 097
-14%
|
3 613
+17%
|
3 242
-10%
|
|
Operating Income | ||||||||||||||||||||||||||||
Operating Expenses |
(2 095)
|
(2 325)
|
(2 504)
|
(1 976)
|
(1 585)
|
(3 389)
|
(4 767)
|
(5 974)
|
(6 198)
|
(6 175)
|
(6 692)
|
(6 082)
|
(6 913)
|
(6 939)
|
(7 019)
|
(6 481)
|
(7 234)
|
(7 192)
|
(6 868)
|
(6 738)
|
(7 253)
|
(8 505)
|
(7 247)
|
(6 860)
|
(7 295)
|
(7 052)
|
(6 596)
|
|
Selling, General & Administrative |
(1 898)
|
(2 134)
|
(2 302)
|
(1 830)
|
(896)
|
(1 783)
|
(2 615)
|
(5 416)
|
(3 939)
|
(4 085)
|
(4 156)
|
(5 274)
|
(4 364)
|
(4 275)
|
(4 321)
|
(5 869)
|
(3 850)
|
(3 956)
|
(4 027)
|
(6 155)
|
(4 104)
|
(4 087)
|
(4 105)
|
(6 572)
|
(4 235)
|
(4 235)
|
(4 176)
|
|
Depreciation & Amortization |
(145)
|
(162)
|
(173)
|
(148)
|
(88)
|
(164)
|
(243)
|
(314)
|
(367)
|
(430)
|
(587)
|
(665)
|
(674)
|
(646)
|
(524)
|
(501)
|
(467)
|
(472)
|
(477)
|
(437)
|
(390)
|
(324)
|
(255)
|
(225)
|
(207)
|
(207)
|
(207)
|
|
Other Operating Expenses |
(52)
|
(29)
|
(29)
|
1
|
(602)
|
(1 443)
|
(1 910)
|
(244)
|
(1 893)
|
(1 660)
|
(1 949)
|
(143)
|
(1 875)
|
(2 020)
|
(2 174)
|
(111)
|
(2 918)
|
(2 766)
|
(2 364)
|
(146)
|
(2 761)
|
(4 094)
|
(2 888)
|
(63)
|
(2 854)
|
(2 610)
|
(2 212)
|
|
Operating Income |
782
N/A
|
780
0%
|
781
+0%
|
670
-14%
|
11
-98%
|
667
+5 964%
|
1 371
+106%
|
1 474
+8%
|
1 071
-27%
|
888
-17%
|
723
-19%
|
860
+19%
|
753
-12%
|
592
-21%
|
589
-1%
|
1 003
+70%
|
(156)
N/A
|
(307)
-97%
|
(888)
-189%
|
(2 027)
-128%
|
(1 388)
+32%
|
(4 241)
-206%
|
(2 977)
+30%
|
(3 253)
-9%
|
(4 200)
-29%
|
(3 440)
+18%
|
(3 354)
+2%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||
Interest Income Expense |
(52)
|
(58)
|
(63)
|
(17)
|
(95)
|
(190)
|
(313)
|
968
|
(431)
|
(456)
|
(408)
|
32
|
(463)
|
(453)
|
(673)
|
96
|
(779)
|
(846)
|
(730)
|
(129)
|
(746)
|
(720)
|
(673)
|
(560)
|
(598)
|
(627)
|
(645)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
(76)
|
(898)
|
(907)
|
(578)
|
(503)
|
83
|
657
|
(236)
|
(236)
|
0
|
(839)
|
(363)
|
(363)
|
(421)
|
(792)
|
(1 452)
|
(1 452)
|
0
|
(856)
|
(107)
|
0
|
0
|
0
|
|
Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(346)
|
0
|
0
|
0
|
553
|
0
|
0
|
0
|
11
|
0
|
0
|
0
|
(15)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
0
|
0
|
0
|
0
|
241
|
505
|
763
|
(55)
|
1 121
|
1 120
|
1 056
|
524
|
1 575
|
1 615
|
1 923
|
246
|
989
|
1 279
|
1 190
|
717
|
1 577
|
1 307
|
1 014
|
607
|
759
|
536
|
767
|
|
Pre-Tax Income |
730
N/A
|
722
-1%
|
718
-1%
|
653
-9%
|
81
-88%
|
84
+4%
|
914
+988%
|
1 462
+60%
|
1 258
-14%
|
1 635
+30%
|
2 028
+24%
|
1 733
-15%
|
1 629
-6%
|
1 754
+8%
|
1 000
-43%
|
992
-1%
|
(308)
N/A
|
(295)
+4%
|
(1 222)
-314%
|
(2 906)
-138%
|
(2 010)
+31%
|
(3 654)
-82%
|
(3 491)
+4%
|
(3 313)
+5%
|
(4 038)
-22%
|
(3 531)
+13%
|
(3 232)
+8%
|
|
Net Income | ||||||||||||||||||||||||||||
Tax Provision |
(176)
|
(125)
|
(60)
|
(48)
|
(58)
|
(9)
|
(429)
|
(708)
|
(616)
|
(788)
|
(583)
|
(383)
|
(373)
|
(381)
|
(284)
|
(288)
|
43
|
49
|
284
|
18
|
(318)
|
(193)
|
(1 408)
|
(1 093)
|
(1 136)
|
(1 136)
|
(38)
|
|
Income from Continuing Operations |
553
|
596
|
657
|
604
|
24
|
76
|
486
|
754
|
643
|
848
|
1 446
|
1 350
|
1 257
|
1 374
|
717
|
705
|
(265)
|
(246)
|
(938)
|
(2 888)
|
(2 328)
|
(3 847)
|
(4 899)
|
(4 406)
|
(5 174)
|
(4 666)
|
(3 270)
|
|
Income to Minority Interest |
0
|
0
|
0
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Income (Common) |
555
N/A
|
598
+8%
|
659
+10%
|
608
-8%
|
24
-96%
|
76
+217%
|
486
+539%
|
754
+55%
|
643
-15%
|
368
-43%
|
966
+163%
|
846
-12%
|
754
-11%
|
1 351
+79%
|
694
-49%
|
705
+2%
|
(265)
N/A
|
(246)
+7%
|
(938)
-281%
|
(2 888)
-208%
|
(2 328)
+19%
|
(3 847)
-65%
|
(4 899)
-27%
|
(4 406)
+10%
|
(5 174)
-17%
|
(4 666)
+10%
|
(3 270)
+30%
|
|
EPS (Diluted) |
8.28
N/A
|
8.92
+8%
|
9.83
+10%
|
9.07
-8%
|
0.35
-96%
|
1.12
+220%
|
7.25
+547%
|
11.25
+55%
|
9.59
-15%
|
5.49
-43%
|
14.41
+162%
|
12.62
-12%
|
11.25
-11%
|
20.16
+79%
|
10.35
-49%
|
10.52
+2%
|
-3.94
N/A
|
-3.67
+7%
|
-14
-281%
|
-43.1
-208%
|
-34.74
+19%
|
-57.41
-65%
|
-73.11
-27%
|
-65.54
+10%
|
-76.96
-17%
|
-69.4
+10%
|
-53.02
+24%
|