Greaves Cotton Ltd
NSE:GREAVESCOT
Income Statement
Earnings Waterfall
Greaves Cotton Ltd
Revenue
|
27.9B
INR
|
Cost of Revenue
|
-19.6B
INR
|
Gross Profit
|
8.3B
INR
|
Operating Expenses
|
-7.8B
INR
|
Operating Income
|
453m
INR
|
Other Expenses
|
-1.6B
INR
|
Net Income
|
-1.1B
INR
|
Income Statement
Greaves Cotton Ltd
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 |
20 153
N/A
|
20 493
+2%
|
20 666
+1%
|
20 653
0%
|
19 110
-7%
|
15 749
-18%
|
13 919
-12%
|
13 662
-2%
|
15 004
+10%
|
15 733
+5%
|
16 175
+3%
|
16 093
-1%
|
17 097
+6%
|
21 409
+25%
|
24 662
+15%
|
24 933
+1%
|
26 995
+8%
|
26 079
-3%
|
26 357
+1%
|
27 876
+6%
|
|
Gross Profit | |||||||||||||||||||||
Cost of Revenue |
(14 051)
|
(14 090)
|
(14 258)
|
(14 208)
|
(13 397)
|
(10 942)
|
(9 790)
|
(9 851)
|
(10 958)
|
(11 302)
|
(11 722)
|
(11 737)
|
(12 739)
|
(15 825)
|
(18 165)
|
(18 124)
|
(19 886)
|
(18 854)
|
(18 769)
|
(19 609)
|
|
Gross Profit |
6 103
N/A
|
6 403
+5%
|
6 408
+0%
|
6 445
+1%
|
5 712
-11%
|
4 808
-16%
|
4 129
-14%
|
3 811
-8%
|
4 046
+6%
|
4 431
+10%
|
4 453
+0%
|
4 356
-2%
|
4 358
+0%
|
5 584
+28%
|
6 497
+16%
|
6 810
+5%
|
7 109
+4%
|
7 224
+2%
|
7 589
+5%
|
8 267
+9%
|
|
Operating Income | |||||||||||||||||||||
Operating Expenses |
(3 894)
|
(4 244)
|
(4 468)
|
(4 476)
|
(4 178)
|
(4 163)
|
(3 869)
|
(3 814)
|
(3 801)
|
(4 150)
|
(4 428)
|
(4 674)
|
(4 592)
|
(5 342)
|
(5 715)
|
(6 124)
|
(6 329)
|
(7 001)
|
(7 386)
|
(7 814)
|
|
Selling, General & Administrative |
(3 067)
|
(1 803)
|
(1 826)
|
(1 844)
|
(3 230)
|
(1 621)
|
(1 486)
|
(1 351)
|
(2 939)
|
(1 450)
|
(1 542)
|
(1 667)
|
(3 781)
|
(1 744)
|
(1 827)
|
(1 906)
|
(5 428)
|
(2 375)
|
(2 603)
|
(2 903)
|
|
Depreciation & Amortization |
(520)
|
(537)
|
(573)
|
(565)
|
(609)
|
(606)
|
(598)
|
(620)
|
(604)
|
(614)
|
(611)
|
(600)
|
(587)
|
(583)
|
(574)
|
(565)
|
(567)
|
(591)
|
(642)
|
(714)
|
|
Other Operating Expenses |
(307)
|
(1 905)
|
(2 069)
|
(2 067)
|
(339)
|
(1 936)
|
(1 785)
|
(1 844)
|
(258)
|
(2 086)
|
(2 275)
|
(2 408)
|
(225)
|
(3 015)
|
(3 314)
|
(3 653)
|
(334)
|
(4 035)
|
(4 141)
|
(4 197)
|
|
Operating Income |
2 209
N/A
|
2 158
-2%
|
1 940
-10%
|
1 969
+1%
|
1 535
-22%
|
645
-58%
|
260
-60%
|
(3)
N/A
|
245
N/A
|
281
+15%
|
25
-91%
|
(319)
N/A
|
(235)
+26%
|
242
N/A
|
782
+223%
|
686
-12%
|
780
+14%
|
224
-71%
|
203
-9%
|
453
+124%
|
|
Pre-Tax Income | |||||||||||||||||||||
Interest Income Expense |
293
|
(46)
|
(44)
|
(46)
|
118
|
(65)
|
(76)
|
(74)
|
(31)
|
(52)
|
(42)
|
(42)
|
(34)
|
(107)
|
(115)
|
(127)
|
415
|
(73)
|
(74)
|
(73)
|
|
Non-Reccuring Items |
(205)
|
(179)
|
(179)
|
(139)
|
(100)
|
(61)
|
(371)
|
(447)
|
(439)
|
(429)
|
(145)
|
(84)
|
(147)
|
(139)
|
(123)
|
(105)
|
(187)
|
(167)
|
(5 039)
|
(5 032)
|
|
Gain/Loss on Disposition of Assets |
31
|
0
|
50
|
108
|
105
|
0
|
0
|
47
|
84
|
124
|
164
|
129
|
119
|
79
|
47
|
35
|
54
|
0
|
1 117
|
1 588
|
|
Total Other Income |
72
|
389
|
326
|
256
|
32
|
256
|
158
|
91
|
3
|
93
|
138
|
152
|
129
|
297
|
386
|
530
|
135
|
817
|
776
|
742
|
|
Pre-Tax Income |
2 399
N/A
|
2 323
-3%
|
2 094
-10%
|
2 147
+3%
|
1 690
-21%
|
775
-54%
|
(29)
N/A
|
(386)
-1 211%
|
(138)
+64%
|
18
N/A
|
141
+681%
|
(164)
N/A
|
(168)
-2%
|
373
N/A
|
977
+162%
|
1 020
+4%
|
1 197
+17%
|
801
-33%
|
(3 018)
N/A
|
(2 322)
+23%
|
|
Net Income | |||||||||||||||||||||
Tax Provision |
(773)
|
(751)
|
(579)
|
(559)
|
(417)
|
(156)
|
(13)
|
67
|
(50)
|
(122)
|
(253)
|
(208)
|
(160)
|
(295)
|
(332)
|
(365)
|
(431)
|
(468)
|
(729)
|
(927)
|
|
Income from Continuing Operations |
1 626
|
1 572
|
1 514
|
1 589
|
1 273
|
619
|
(42)
|
(319)
|
(188)
|
(104)
|
(112)
|
(373)
|
(328)
|
79
|
645
|
655
|
766
|
333
|
(3 747)
|
(3 249)
|
|
Income to Minority Interest |
21
|
33
|
36
|
36
|
19
|
7
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
(33)
|
89
|
83
|
280
|
2 152
|
2 155
|
|
Equity Earnings Affiliates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(11)
|
(25)
|
(47)
|
(60)
|
(64)
|
(68)
|
(55)
|
(43)
|
(27)
|
|
Net Income (Common) |
1 647
N/A
|
1 605
-3%
|
1 550
-3%
|
1 625
+5%
|
1 292
-20%
|
626
-52%
|
(38)
N/A
|
(319)
-741%
|
(188)
+41%
|
(104)
+45%
|
(112)
-8%
|
(384)
-243%
|
(353)
+8%
|
33
N/A
|
554
+1 605%
|
681
+23%
|
780
+15%
|
569
-27%
|
(1 628)
N/A
|
(1 112)
+32%
|
|
EPS (Diluted) |
6.74
N/A
|
6.57
-3%
|
6.35
-3%
|
6.66
+5%
|
5.4
-19%
|
2.69
-50%
|
-0.16
N/A
|
-1.38
-763%
|
-0.81
+41%
|
-0.45
+44%
|
-0.49
-9%
|
-1.66
-239%
|
-1.53
+8%
|
0.13
N/A
|
2.38
+1 731%
|
2.96
+24%
|
3.35
+13%
|
2.45
-27%
|
-7.01
N/A
|
-4.75
+32%
|