IIFL Finance Ltd
NSE:IIFL
Income Statement
Earnings Waterfall
IIFL Finance Ltd
Revenue
|
94.6B
INR
|
Cost of Revenue
|
-36.7B
INR
|
Gross Profit
|
57.9B
INR
|
Operating Expenses
|
-32.7B
INR
|
Operating Income
|
25.2B
INR
|
Other Expenses
|
-7.2B
INR
|
Net Income
|
18B
INR
|
Income Statement
IIFL Finance Ltd
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
27 735
N/A
|
28 219
+2%
|
29 383
+4%
|
30 436
+4%
|
32 269
+6%
|
35 510
+10%
|
36 672
+3%
|
38 486
+5%
|
39 597
+3%
|
39 521
0%
|
40 729
+3%
|
43 198
+6%
|
45 742
+6%
|
31 379
-31%
|
35 208
+12%
|
39 015
+11%
|
43 517
+12%
|
62 449
+44%
|
60 431
-3%
|
56 446
-7%
|
51 931
-8%
|
49 778
-4%
|
50 336
+1%
|
49 575
-2%
|
48 632
-2%
|
47 389
-3%
|
48 158
+2%
|
51 204
+6%
|
54 316
+6%
|
57 005
+5%
|
58 969
+3%
|
60 519
+3%
|
62 803
+4%
|
64 251
+2%
|
66 899
+4%
|
69 748
+4%
|
72 656
+4%
|
77 451
+7%
|
81 874
+6%
|
87 842
+7%
|
94 606
+8%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(10 925)
|
(14 229)
|
(14 271)
|
(14 070)
|
(14 689)
|
(16 747)
|
(15 963)
|
(17 183)
|
(17 866)
|
(18 303)
|
(18 716)
|
(19 986)
|
(20 823)
|
(17 976)
|
(19 472)
|
(20 118)
|
(21 651)
|
(29 008)
|
(28 754)
|
(28 862)
|
(28 356)
|
(25 477)
|
(25 875)
|
(25 088)
|
(24 277)
|
(23 124)
|
(24 753)
|
(25 345)
|
(25 467)
|
(25 353)
|
(26 338)
|
(27 370)
|
(28 985)
|
(28 742)
|
(30 661)
|
(30 978)
|
(31 345)
|
(30 598)
|
(33 336)
|
(34 899)
|
(36 689)
|
|
Gross Profit |
16 809
N/A
|
13 990
-17%
|
15 111
+8%
|
16 366
+8%
|
17 580
+7%
|
18 764
+7%
|
20 709
+10%
|
21 303
+3%
|
21 731
+2%
|
21 217
-2%
|
22 013
+4%
|
23 212
+5%
|
24 918
+7%
|
13 403
-46%
|
15 735
+17%
|
18 896
+20%
|
21 866
+16%
|
33 441
+53%
|
31 677
-5%
|
27 584
-13%
|
23 575
-15%
|
24 301
+3%
|
24 461
+1%
|
24 487
+0%
|
24 354
-1%
|
24 266
0%
|
23 404
-4%
|
25 858
+10%
|
28 849
+12%
|
31 652
+10%
|
32 631
+3%
|
33 149
+2%
|
33 818
+2%
|
35 510
+5%
|
36 239
+2%
|
38 771
+7%
|
41 311
+7%
|
46 852
+13%
|
48 537
+4%
|
52 942
+9%
|
57 917
+9%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(12 802)
|
(9 908)
|
(10 533)
|
(11 047)
|
(11 479)
|
(11 471)
|
(13 173)
|
(13 348)
|
(13 581)
|
(12 811)
|
(13 232)
|
(13 611)
|
(14 359)
|
(6 952)
|
(7 411)
|
(11 496)
|
(14 607)
|
(16 229)
|
(15 153)
|
(11 329)
|
(7 543)
|
(11 732)
|
(12 411)
|
(12 720)
|
(12 832)
|
(12 700)
|
(12 260)
|
(12 084)
|
(12 020)
|
(11 875)
|
(12 300)
|
(13 240)
|
(14 410)
|
(15 917)
|
(17 933)
|
(19 559)
|
(21 021)
|
(31 807)
|
(28 101)
|
(30 915)
|
(32 702)
|
|
Selling, General & Administrative |
(11 783)
|
(8 744)
|
(7 751)
|
(8 299)
|
(8 760)
|
(9 759)
|
(9 268)
|
(9 426)
|
(9 628)
|
(11 355)
|
(7 065)
|
(7 039)
|
(7 368)
|
(5 612)
|
(4 640)
|
(4 405)
|
(4 089)
|
(16 258)
|
(9 879)
|
(8 998)
|
(7 936)
|
(11 354)
|
(7 297)
|
(7 535)
|
(7 639)
|
(11 590)
|
(7 327)
|
(7 265)
|
(7 264)
|
(10 790)
|
(7 483)
|
(7 930)
|
(8 544)
|
(14 616)
|
(10 412)
|
(11 380)
|
(12 299)
|
(29 964)
|
(18 494)
|
(20 953)
|
(22 142)
|
|
Depreciation & Amortization |
(693)
|
(679)
|
(652)
|
(619)
|
(590)
|
(592)
|
(607)
|
(625)
|
(657)
|
(661)
|
(633)
|
(598)
|
(558)
|
(159)
|
(173)
|
(205)
|
(246)
|
(671)
|
(578)
|
(485)
|
(389)
|
(318)
|
(500)
|
(709)
|
(902)
|
(1 056)
|
(1 047)
|
(1 041)
|
(1 030)
|
(1 053)
|
(1 097)
|
(1 123)
|
(1 172)
|
(1 217)
|
(1 281)
|
(1 350)
|
(1 439)
|
(1 526)
|
(1 605)
|
(1 670)
|
(1 724)
|
|
Other Operating Expenses |
(326)
|
(486)
|
(2 130)
|
(2 129)
|
(2 129)
|
(1 120)
|
(3 298)
|
(3 297)
|
(3 296)
|
(794)
|
(5 534)
|
(5 974)
|
(6 433)
|
(1 182)
|
(2 598)
|
(6 886)
|
(10 274)
|
700
|
(4 696)
|
(1 846)
|
780
|
(60)
|
(4 616)
|
(4 477)
|
(4 292)
|
(53)
|
(3 887)
|
(3 780)
|
(3 727)
|
(32)
|
(3 720)
|
(4 186)
|
(4 695)
|
(84)
|
(6 241)
|
(6 830)
|
(7 283)
|
(317)
|
(8 002)
|
(8 292)
|
(8 836)
|
|
Operating Income |
4 007
N/A
|
4 082
+2%
|
4 579
+12%
|
5 319
+16%
|
6 102
+15%
|
7 292
+20%
|
7 536
+3%
|
7 954
+6%
|
8 149
+2%
|
8 406
+3%
|
8 781
+4%
|
9 602
+9%
|
10 561
+10%
|
6 451
-39%
|
8 324
+29%
|
7 401
-11%
|
7 259
-2%
|
17 212
+137%
|
16 525
-4%
|
16 255
-2%
|
16 032
-1%
|
12 569
-22%
|
12 050
-4%
|
11 767
-2%
|
11 523
-2%
|
11 565
+0%
|
11 145
-4%
|
13 775
+24%
|
16 829
+22%
|
19 777
+18%
|
20 331
+3%
|
19 910
-2%
|
19 409
-3%
|
19 592
+1%
|
18 306
-7%
|
19 211
+5%
|
20 290
+6%
|
15 045
-26%
|
20 437
+36%
|
22 028
+8%
|
25 215
+14%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
362
|
(37)
|
(48)
|
(2 017)
|
(2 142)
|
(2 283)
|
(1 800)
|
(2 824)
|
(4 242)
|
(5 171)
|
(6 150)
|
(4 263)
|
(3 709)
|
(2 074)
|
(3 758)
|
(5 360)
|
(5 532)
|
(6 617)
|
(6 619)
|
(5 222)
|
(5 144)
|
(4 236)
|
(2 782)
|
4 792
|
599
|
750
|
1 479
|
|
Non-Reccuring Items |
0
|
(12)
|
0
|
0
|
0
|
(14)
|
0
|
0
|
0
|
(63)
|
0
|
0
|
0
|
25
|
(790)
|
0
|
0
|
(2 182)
|
(2 330)
|
(2 266)
|
(3 542)
|
859
|
2 038
|
3 259
|
4 891
|
(230)
|
(2 898)
|
(6 964)
|
(7 434)
|
(5 203)
|
(3 407)
|
(933)
|
(6)
|
167
|
1 040
|
978
|
272
|
689
|
(191)
|
(687)
|
(3 224)
|
|
Gain/Loss on Disposition of Assets |
0
|
(26)
|
0
|
0
|
0
|
(166)
|
0
|
0
|
0
|
(18)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
21
|
0
|
0
|
0
|
|
Total Other Income |
98
|
154
|
139
|
128
|
126
|
127
|
134
|
140
|
146
|
106
|
121
|
117
|
465
|
261
|
241
|
1 012
|
1 386
|
1 467
|
1 675
|
1 145
|
551
|
697
|
1 028
|
859
|
897
|
174
|
729
|
1 135
|
1 360
|
834
|
1 588
|
1 548
|
1 586
|
820
|
1 991
|
1 820
|
1 601
|
578
|
2 125
|
2 420
|
2 652
|
|
Pre-Tax Income |
4 106
N/A
|
4 198
+2%
|
4 718
+12%
|
5 447
+15%
|
6 227
+14%
|
7 239
+16%
|
7 671
+6%
|
8 095
+6%
|
8 296
+2%
|
8 431
+2%
|
8 901
+6%
|
9 717
+9%
|
11 024
+13%
|
6 737
-39%
|
8 137
+21%
|
8 377
+3%
|
8 598
+3%
|
14 481
+68%
|
13 728
-5%
|
12 851
-6%
|
11 240
-13%
|
11 299
+1%
|
10 872
-4%
|
10 712
-1%
|
11 159
+4%
|
7 252
-35%
|
5 265
-27%
|
5 870
+11%
|
6 996
+19%
|
10 048
+44%
|
12 980
+29%
|
13 909
+7%
|
14 370
+3%
|
15 360
+7%
|
16 194
+5%
|
17 772
+10%
|
19 381
+9%
|
21 125
+9%
|
22 970
+9%
|
24 511
+7%
|
26 122
+7%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(1 220)
|
(1 284)
|
(1 479)
|
(1 735)
|
(2 016)
|
(2 475)
|
(2 691)
|
(2 790)
|
(2 825)
|
(2 878)
|
(2 955)
|
(3 181)
|
(3 628)
|
(2 260)
|
(2 717)
|
(2 692)
|
(2 605)
|
(4 275)
|
(4 105)
|
(3 952)
|
(3 546)
|
(3 342)
|
(3 108)
|
(2 708)
|
(2 661)
|
(1 718)
|
(1 156)
|
(1 492)
|
(1 762)
|
(2 440)
|
(3 032)
|
(3 172)
|
(3 219)
|
(3 477)
|
(3 673)
|
(4 197)
|
(4 672)
|
(5 050)
|
(5 463)
|
(5 719)
|
(6 111)
|
|
Income from Continuing Operations |
2 885
|
2 914
|
3 239
|
3 711
|
4 211
|
4 764
|
4 978
|
5 304
|
5 470
|
5 553
|
5 946
|
6 537
|
7 397
|
4 478
|
5 421
|
5 685
|
5 992
|
10 207
|
9 622
|
8 898
|
7 695
|
7 957
|
7 765
|
8 005
|
8 498
|
5 534
|
4 109
|
4 378
|
5 234
|
7 608
|
9 948
|
10 737
|
11 151
|
11 883
|
12 522
|
13 577
|
14 710
|
16 076
|
17 507
|
18 791
|
20 011
|
|
Income to Minority Interest |
(109)
|
(133)
|
(153)
|
(193)
|
(241)
|
(290)
|
(366)
|
(385)
|
(410)
|
(436)
|
(531)
|
(687)
|
(1 011)
|
(1 362)
|
(1 707)
|
(2 041)
|
(2 226)
|
(2 259)
|
(2 009)
|
(1 688)
|
(1 247)
|
(11)
|
288
|
536
|
707
|
(16)
|
682
|
687
|
691
|
(7)
|
(5)
|
(4)
|
(5)
|
(4)
|
(2)
|
(177)
|
(624)
|
(1 073)
|
(1 547)
|
(1 884)
|
(1 983)
|
|
Equity Earnings Affiliates |
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
0
|
3
|
0
|
5
|
3
|
0
|
1
|
0
|
0
|
0
|
0
|
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) |
2 777
N/A
|
2 781
+0%
|
3 087
+11%
|
3 518
+14%
|
3 970
+13%
|
4 473
+13%
|
4 612
+3%
|
4 921
+7%
|
5 065
+3%
|
5 112
+1%
|
5 410
+6%
|
5 837
+8%
|
6 361
+9%
|
6 861
+8%
|
7 461
+9%
|
7 396
-1%
|
7 527
+2%
|
7 947
+6%
|
7 612
-4%
|
7 210
-5%
|
6 448
-11%
|
7 946
+23%
|
8 053
+1%
|
7 548
-6%
|
8 213
+9%
|
5 018
-39%
|
4 294
-14%
|
5 561
+30%
|
6 419
+15%
|
7 601
+18%
|
9 942
+31%
|
10 731
+8%
|
11 145
+4%
|
11 879
+7%
|
12 518
+5%
|
13 399
+7%
|
14 085
+5%
|
15 003
+7%
|
15 960
+6%
|
16 907
+6%
|
18 028
+7%
|
|
EPS (Diluted) |
9.41
N/A
|
9.14
-3%
|
9.86
+8%
|
11.06
+12%
|
12.64
+14%
|
14.33
+13%
|
14.19
-1%
|
15.47
+9%
|
16.02
+4%
|
16.23
+1%
|
16.95
+4%
|
18.29
+8%
|
19.94
+9%
|
21.64
+9%
|
23.24
+7%
|
22.41
-4%
|
23.16
+3%
|
24.91
+8%
|
23.78
-5%
|
22.32
-6%
|
20.21
-9%
|
20.91
+3%
|
21.24
+2%
|
19.96
-6%
|
21.67
+9%
|
13.24
-39%
|
11.3
-15%
|
14.71
+30%
|
16.98
+15%
|
20.04
+18%
|
26.02
+30%
|
27.87
+7%
|
29.25
+5%
|
31.17
+7%
|
32.76
+5%
|
35.07
+7%
|
36.88
+5%
|
39.18
+6%
|
41.68
+6%
|
43.77
+5%
|
46.68
+7%
|