Income Statement

Revenue

-10%

+46%

10Y

Currency: INR

	Mar-2008	Jun-2008	Sep-2008	Dec-2008	Mar-2009	Jun-2009	Sep-2009	Dec-2009	Mar-2010	Jun-2010	Sep-2010	Dec-2010	Mar-2011	Jun-2011	Sep-2011	Dec-2011	Mar-2012	Jun-2012	Sep-2012	Dec-2012	Mar-2013	Jun-2013	Sep-2013	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	Mar-2024	Jun-2024	Sep-2024	Dec-2024	Mar-2025	Jun-2025	Sep-2025	Dec-2025
Revenue
Interest Expense	315	0	0	0	356	0	0	0	337	0	0	0	620	0	0	0	1 158	0	0	0	1 033	0	0	0	1 327	0	0	0	1 762	0	0	0	1 884	0	0	0	2 343	0	0	0	2 479	0	0	0	2 342	0	0	0	2 053	0	0	0	1 090	0	0	0	120	0	0	0	153	0	0	0	218	0	0	0	205	0	0	0
Revenue	8 098 N/A	9 700 +20%	11 382 +17%	11 631 +2%	10 920 -6%	9 894 -9%	8 154 -18%	7 805 -4%	8 224 +5%	8 015 -3%	7 843 -2%	8 108 +3%	11 186 +38%	14 140 +26%	16 949 +20%	19 474 +15%	20 604 +6%	21 689 +5%	23 374 +8%	24 593 +5%	23 567 -4%	22 654 -4%	21 551 -5%	21 094 -2%	21 181 +0%	22 039 +4%	23 533 +7%	23 605 +0%	23 950 +1%	24 248 +1%	23 168 -4%	21 910 -5%	22 037 +1%	20 333 -8%	19 443 -4%	19 726 +1%	19 941 +1%	21 568 +8%	22 722 +5%	24 774 +9%	25 888 +4%	26 898 +4%	29 395 +9%	31 702 +8%	33 216 +5%	34 354 +3%	34 589 +1%	33 929 -2%	32 885 -3%	31 661 -4%	33 050 +4%	35 999 +9%	39 576 +10%	44 062 +11%	47 138 +7%	51 887 +10%	53 992 +4%	59 058 +9%	59 385 +1%	57 949 -2%	57 530 -1%	54 123 -6%	53 962 0%	52 421 -3%	54 554 +4%	54 723 +0%	54 488 0%	54 375 0%	53 757 -1%	53 565 0%	53 966 +1%	52 385 -3%
Gross Profit
Cost of Revenue	(5 999)	(6 773)	(8 257)	(8 942)	(9 270)	(8 041)	(6 656)	(5 881)	(6 504)	(5 363)	(4 873)	(4 725)	(7 982)	(8 460)	(10 555)	(12 541)	(16 378)	(13 907)	(15 112)	(15 927)	(18 228)	(14 765)	(13 786)	(12 543)	(15 515)	(12 593)	(13 646)	(14 094)	(18 181)	(15 346)	(14 864)	(14 657)	(18 111)	(14 969)	(14 478)	(14 296)	(15 525)	(13 815)	(13 730)	(14 539)	(17 772)	(14 758)	(16 046)	(17 401)	(22 575)	(19 084)	(19 226)	(19 096)	(22 767)	(16 692)	(16 904)	(17 138)	(23 036)	(18 074)	(18 946)	(21 814)	(29 274)	(29 566)	(31 874)	(33 765)	(40 569)	(32 631)	(31 400)	(28 381)	(36 167)	(28 716)	(29 249)	(30 123)	(36 420)	(29 861)	(29 875)	(28 086)
Gross Profit	2 099 N/A	2 929 +40%	3 127 +7%	2 690 -14%	1 650 -39%	1 854 +12%	1 498 -19%	1 924 +28%	1 720 -11%	2 651 +54%	2 970 +12%	3 383 +14%	3 204 -5%	5 681 +77%	6 394 +13%	6 933 +8%	4 227 -39%	7 782 +84%	8 262 +6%	8 666 +5%	5 339 -38%	7 890 +48%	7 766 -2%	8 552 +10%	5 665 -34%	9 445 +67%	9 887 +5%	9 512 -4%	5 769 -39%	8 905 +54%	8 306 -7%	7 254 -13%	3 926 -46%	5 365 +37%	4 967 -7%	5 432 +9%	4 416 -19%	7 754 +76%	8 992 +16%	10 234 +14%	8 117 -21%	12 139 +50%	13 348 +10%	14 301 +7%	10 642 -26%	15 270 +43%	15 363 +1%	14 833 -3%	10 118 -32%	14 968 +48%	16 145 +8%	18 859 +17%	16 541 -12%	25 988 +57%	28 192 +8%	30 075 +7%	24 718 -18%	29 493 +19%	27 512 -7%	24 184 -12%	16 962 -30%	21 492 +27%	22 562 +5%	24 041 +7%	18 387 -24%	26 007 +41%	25 239 -3%	24 252 -4%	17 338 -29%	23 704 +37%	24 091 +2%	24 299 +1%
Operating Income
Operating Expenses	(602)	(1 295)	(1 331)	(1 333)	(635)	(1 156)	(1 157)	(1 248)	(751)	(1 676)	(1 929)	(2 174)	(1 361)	(3 566)	(4 116)	(4 674)	(1 922)	(5 315)	(5 585)	(5 855)	(2 725)	(5 632)	(5 615)	(6 193)	(3 200)	(6 787)	(7 039)	(6 780)	(3 349)	(6 857)	(6 644)	(6 170)	(3 008)	(4 725)	(4 402)	(4 298)	(2 727)	(5 565)	(6 131)	(6 619)	(3 467)	(6 668)	(7 029)	(7 531)	(4 074)	(8 797)	(9 290)	(9 618)	(5 245)	(10 283)	(10 785)	(11 340)	(6 260)	(11 229)	(11 378)	(11 787)	(7 089)	(11 899)	(11 955)	(11 810)	(6 853)	(13 024)	(12 829)	(12 754)	(6 519)	(13 171)	(13 597)	(13 723)	(6 923)	(14 211)	(14 481)	(14 679)
Selling, General & Administrative	(106)	(116)	(125)	(144)	(147)	(145)	(153)	(163)	(350)	(212)	(244)	(263)	(712)	(399)	(455)	(515)	(1 150)	(555)	(591)	(620)	(1 895)	(630)	(631)	(717)	(2 005)	(858)	(908)	(909)	(2 010)	(944)	(952)	(914)	(1 617)	(861)	(810)	(807)	(1 453)	(826)	(888)	(924)	(2 078)	(1 014)	(1 065)	(1 123)	(2 673)	(1 208)	(1 249)	(1 280)	(3 755)	(1 325)	(1 359)	(1 387)	(4 902)	(1 372)	(1 386)	(1 429)	(5 915)	(1 585)	(1 677)	(1 755)	(5 417)	(1 975)	(2 014)	(2 056)	(4 893)	(2 432)	(2 650)	(2 830)	(5 132)	(3 061)	(3 161)	(3 336)
Depreciation & Amortization	(258)	(277)	(285)	(299)	(285)	(290)	(294)	(298)	(342)	(375)	(409)	(448)	(554)	(608)	(666)	(721)	(677)	(687)	(697)	(702)	(709)	(716)	(738)	(901)	(1 055)	(1 138)	(1 197)	(1 117)	(1 182)	(1 224)	(1 271)	(1 321)	(1 265)	(1 255)	(1 250)	(1 233)	(1 201)	(1 235)	(1 267)	(1 301)	(1 318)	(1 320)	(1 321)	(1 320)	(1 329)	(1 330)	(1 343)	(1 351)	(1 369)	(1 391)	(1 405)	(1 429)	(1 090)	(1 059)	(1 022)	(1 008)	(1 047)	(998)	(979)	(964)	(1 235)	(1 302)	(1 343)	(1 368)	(1 413)	(1 453)	(1 499)	(1 514)	(1 552)	(1 608)	(1 626)	(1 704)
Other Operating Expenses	(238)	(904)	(923)	(892)	(203)	(723)	(711)	(788)	(60)	(1 090)	(1 278)	(1 464)	(95)	(2 560)	(2 995)	(3 439)	(96)	(4 072)	(4 296)	(4 532)	(121)	(4 287)	(4 247)	(4 577)	(140)	(4 791)	(4 934)	(4 754)	(157)	(4 691)	(4 423)	(3 936)	(126)	(2 609)	(2 343)	(2 259)	(73)	(3 505)	(3 976)	(4 394)	(71)	(4 334)	(4 643)	(5 089)	(74)	(6 260)	(6 700)	(6 989)	(121)	(7 568)	(8 022)	(8 523)	(268)	(8 798)	(8 969)	(9 350)	(128)	(9 316)	(9 299)	(9 091)	(201)	(9 748)	(9 472)	(9 330)	(213)	(9 285)	(9 449)	(9 379)	(239)	(9 542)	(9 693)	(9 639)
Operating Income	1 497 N/A	1 632 +9%	1 794 +10%	1 355 -24%	1 015 -25%	697 -31%	341 -51%	676 +98%	969 +43%	975 +1%	1 040 +7%	1 209 +16%	1 843 +52%	2 114 +15%	2 278 +8%	2 258 -1%	2 304 +2%	2 467 +7%	2 677 +9%	2 811 +5%	2 614 -7%	2 257 -14%	2 150 -5%	2 358 +10%	2 466 +5%	2 660 +8%	2 850 +7%	2 733 -4%	2 420 -11%	2 048 -15%	1 662 -19%	1 085 -35%	918 -15%	641 -30%	565 -12%	1 134 +101%	1 688 +49%	2 188 +30%	2 861 +31%	3 616 +26%	4 649 +29%	5 472 +18%	6 320 +15%	6 770 +7%	6 567 -3%	6 472 -1%	6 072 -6%	5 214 -14%	4 874 -7%	4 684 -4%	5 358 +14%	7 518 +40%	10 280 +37%	14 758 +44%	16 813 +14%	18 285 +9%	17 629 -4%	17 592 0%	15 557 -12%	12 375 -20%	10 109 -18%	8 469 -16%	9 733 +15%	11 286 +16%	11 868 +5%	12 836 +8%	11 642 -9%	10 529 -10%	10 415 -1%	9 494 -9%	9 610 +1%	9 620 +0%
Pre-Tax Income
Interest Income Expense	(381)	(340)	(342)	(353)	(371)	(340)	(342)	(321)	(331)	(365)	(387)	(466)	(631)	(901)	(1 050)	(1 171)	(1 245)	(1 183)	(1 219)	(1 243)	(951)	(1 197)	(1 244)	(1 457)	(1 336)	(1 903)	(2 106)	(2 171)	(1 288)	(2 289)	(2 356)	(2 444)	(1 824)	(2 644)	(2 689)	(2 755)	(2 199)	(2 574)	(2 582)	(2 495)	(2 358)	(2 561)	(2 552)	(2 529)	(2 272)	(2 425)	(2 321)	(2 207)	(1 992)	(2 010)	(1 900)	(1 757)	(1 073)	(870)	(552)	(311)	78	(54)	5	102	454	(168)	(181)	(302)	757	(560)	(619)	(579)	771	(433)	(382)	(518)
Non-Reccuring Items	0	0	(27)	(99)	0	0	27	99	0	(9)	(9)	(9)	0	0	0	0	0	0	0	0	0	0	0	0	0	359	384	392	0	(359)	(384)	(392)	0	0	0	0	0	0	138	137	(55)	(55)	(193)	(192)	0	0	0	0	(103)	(103)	(103)	(103)	0	0	(378)	(378)	987	(378)	0	0	(147)	31	31	31	175	(3)	(10)	(10)	7	(7)	(0)	(0)
Gain/Loss on Disposition of Assets	1	0	0	0	0	0	0	0	(5)	0	0	0	61	0	0	0	(1)	0	0	0	1	0	0	0	0	0	0	0	9	0	0	0	(4)	0	0	0	16	0	0	0	(1)	0	0	0	(2)	0	0	0	13	0	0	0	5	0	0	0	(10)	0	0	0	(7)	0	0	0	4	0	0	0	16	0	0	0
Total Other Income	9	18	19	36	58	99	97	80	34	38	32	33	(80)	196	229	256	38	101	98	101	(126)	141	147	126	(207)	176	212	219	(375)	607	581	604	(560)	160	157	172	(234)	169	132	78	(151)	61	64	69	(158)	57	63	90	(66)	42	33	3	(48)	34	54	127	(4)	444	679	959	372	1 068	1 038	834	(244)	1 091	1 095	1 121	(288)	893	852	937
Pre-Tax Income	1 125 N/A	1 310 +16%	1 446 +10%	939 -35%	702 -25%	457 -35%	124 -73%	536 +332%	666 +24%	640 -4%	677 +6%	767 +13%	1 193 +56%	1 408 +18%	1 457 +3%	1 344 -8%	1 096 -18%	1 387 +27%	1 558 +12%	1 671 +7%	1 537 -8%	1 202 -22%	1 053 -12%	1 027 -2%	923 -10%	1 292 +40%	1 340 +4%	1 173 -12%	766 -35%	6 -99%	(498) N/A	(1 148) -131%	(1 470) -28%	(1 844) -25%	(1 968) -7%	(1 450) +26%	(729) +50%	(219) +70%	547 N/A	1 334 +144%	2 083 +56%	2 917 +40%	3 639 +25%	4 118 +13%	4 136 +0%	4 104 -1%	3 813 -7%	3 096 -19%	2 726 -12%	2 612 -4%	3 389 +30%	5 663 +67%	9 165 +62%	13 924 +52%	15 939 +14%	17 724 +11%	18 679 +5%	17 605 -6%	16 241 -8%	13 436 -17%	10 781 -20%	9 400 -13%	10 621 +13%	11 849 +12%	12 560 +6%	13 364 +6%	12 108 -9%	11 061 -9%	10 920 -1%	9 946 -9%	10 080 +1%	10 039 0%
Net Income
Tax Provision	(139)	(161)	(175)	(116)	(88)	(73)	(37)	(98)	(106)	(97)	(107)	(122)	(198)	(232)	(246)	(228)	(220)	(313)	(363)	(388)	46	185	215	116	(223)	(191)	(229)	(71)	(59)	(53)	142	323	471	573	388	177	(7)	(134)	(108)	(58)	64	(255)	(591)	(1 079)	(1 529)	(1 511)	(1 366)	(1 071)	(954)	(914)	(1 187)	(2 111)	(3 071)	(4 204)	(4 584)	(4 664)	(4 511)	(4 295)	(3 917)	(3 201)	(2 892)	(2 473)	(2 814)	(3 031)	(3 204)	(3 448)	(3 171)	(2 966)	(2 790)	(2 527)	(2 632)	(2 607)
Income from Continuing Operations	986	1 149	1 272	825	615	386	87	437	560	541	568	644	995	1 176	1 213	1 117	876	1 075	1 195	1 283	1 583	1 387	1 268	1 143	700	1 101	1 112	1 103	707	(46)	(356)	(825)	(998)	(1 271)	(1 580)	(1 273)	(736)	(353)	439	1 275	2 147	2 661	3 047	3 039	2 607	2 594	2 447	2 024	1 772	1 696	2 201	3 552	6 094	9 720	11 355	13 060	14 167	13 311	12 324	10 235	7 889	6 925	7 807	8 818	9 356	9 916	8 937	8 095	8 130	7 419	7 448	7 432
Income to Minority Interest	0	0	0	0	0	0	0	0	0	0	0	0	(140)	(147)	(149)	(159)	(33)	(66)	(80)	(89)	(95)	(90)	(102)	(117)	(109)	(197)	(133)	(85)	(45)	112	115	148	112	93	54	(2)	(9)	(23)	(37)	(51)	(71)	(74)	(74)	(106)	(86)	(120)	(146)	(108)	(105)	(124)	(104)	(174)	(127)	(97)	(29)	(114)	(6)	17	(32)	138	0	(2)	0	3	(2)	(7)	(11)	(14)	(13)	(14)	(13)	(13)
Equity Earnings Affiliates	9	0	0	0	9	0	0	0	12	12	12	12	4	4	4	4	0	0	0	0	0	0	0	0	(12)	(12)	(12)	(12)	(1)	0	(1)	(1)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	16	39	71	300	528	751	808	652	0	0	0	45	0	0	0	0	0	0	0	0	0	0	0
Net Income (Common)	996 N/A	1 158 +16%	1 281 +11%	834 -35%	623 -25%	395 -37%	96 -76%	446 +365%	573 +28%	553 -3%	580 +5%	656 +13%	859 +31%	1 033 +20%	1 067 +3%	961 -10%	843 -12%	1 008 +20%	1 115 +11%	1 194 +7%	1 488 +25%	1 298 -13%	1 167 -10%	1 027 -12%	578 -44%	892 +54%	967 +8%	1 006 +4%	662 -34%	65 -90%	(242) N/A	(678) -180%	(887) -31%	(1 178) -33%	(1 526) -30%	(1 276) +16%	(745) +42%	(376) +50%	402 N/A	1 225 +205%	2 076 +69%	2 587 +25%	2 973 +15%	2 933 -1%	2 521 -14%	2 485 -1%	2 313 -7%	1 928 -17%	1 668 -13%	1 589 -5%	2 136 +34%	3 448 +61%	6 418 +86%	10 301 +61%	12 227 +19%	13 905 +14%	14 667 +5%	13 589 -7%	12 307 -9%	10 303 -16%	7 934 -23%	6 972 -12%	7 855 +13%	8 866 +13%	9 353 +5%	9 909 +6%	8 932 -10%	8 087 -9%	8 117 +0%	7 411 -9%	7 434 +0%	7 419 0%
EPS (Diluted)	10.07 N/A	10.33 +3%	11.43 +11%	7.72 -32%	5.57 -28%	3.65 -34%	0.89 -76%	4.12 +363%	5.31 +29%	5.13 -3%	5.38 +5%	6.09 +13%	6.76 +11%	8.33 +23%	8.4 +1%	7.56 -10%	6.63 -12%	7.95 +20%	8.79 +11%	9.41 +7%	11.36 +21%	9.9 -13%	8.9 -10%	7.83 -12%	4.41 -44%	6.8 +54%	7.32 +8%	7.68 +5%	5.05 -34%	0.5 -90%	-1.85 N/A	-5.18 -180%	-6.77 -31%	-9.81 -45%	-11.64 -19%	-8.86 +24%	-5.67 +36%	-2.68 +53%	3.02 N/A	8.94 +196%	14.73 +65%	19.02 +29%	21.08 +11%	20.8 -1%	17.89 -14%	18.82 +5%	15.21 -19%	13.67 -10%	11.83 -13%	11.26 -5%	15.7 +39%	24.45 +56%	47.19 +93%	73.05 +55%	86.71 +19%	105.34 +21%	111.11 +5%	104.53 -6%	94.66 -9%	79.25 -16%	12.23 -85%	55.88 +357%	62.99 +13%	71.07 +13%	14.89 -79%	15.77 +6%	14.46 -8%	13.07 -10%	13.14 +1%	12 -9%	12.03 +0%	11.65 -3%

Income Statement Balance Sheet Cash Flow Statement

Godawari Power and Ispat Ltd
NSE:GPIL

Income Statement

Earnings Waterfall
Godawari Power and Ispat Ltd

Income Statement
Godawari Power and Ispat Ltd

See Also

Company

Help

Tools

Stocks

Godawari Power and Ispat Ltd NSE:GPIL

Income Statement

Earnings Waterfall Godawari Power and Ispat Ltd

Income Statement Godawari Power and Ispat Ltd

See Also

Company

Help

Tools

Stocks

Godawari Power and Ispat Ltd
NSE:GPIL

Earnings Waterfall
Godawari Power and Ispat Ltd

Income Statement
Godawari Power and Ispat Ltd