Income Statement

Revenue

+59%

+105%

10Y

Currency: INR

	Mar-2006	Jun-2006	Sep-2006	Dec-2006	Mar-2007	Jun-2007	Sep-2007	Dec-2007	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	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	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	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	10	0	0	0
Revenue	197 N/A	210 +6%	244 +16%	281 +15%	298 +6%	329 +10%	363 +10%	396 +9%	456 +15%	491 +8%	501 +2%	509 +2%	521 +2%	514 -1%	479 -7%	445 -7%	365 -18%	340 -7%	341 +0%	374 +10%	493 +32%	501 +2%	484 -3%	433 -11%	335 -23%	344 +3%	335 -3%	339 +1%	328 -3%	306 -7%	324 +6%	324 0%	291 -10%	291 +0%	312 +7%	332 +6%	335 +1%	338 +1%	338 0%	358 +6%	429 +20%	485 +13%	513 +6%	540 +5%	543 +1%	559 +3%	572 +2%	591 +3%	630 +7%	660 +5%	704 +7%	753 +7%	922 +22%	955 +4%	990 +4%	1 019 +3%	1 012 -1%	1 048 +4%	1 110 +6%	1 151 +4%	1 161 +1%	1 208 +4%	1 224 +1%	1 291 +5%	1 324 +3%	1 378 +4%	1 435 +4%	1 480 +3%	1 538 +4%	1 606 +4%	1 696 +6%	1 801 +6%	1 867 +4%	1 928 +3%	2 066 +7%	2 151 +4%	2 246 +4%	2 335 +4%	2 351 +1%	2 355 +0%
Gross Profit
Cost of Revenue	(28)	(24)	(30)	(23)	(19)	(15)	(11)	(10)	0	(9)	(7)	(4)	(17)	(27)	(49)	(62)	(60)	(45)	(43)	(83)	(236)	(254)	(235)	(182)	(32)	(27)	(26)	(28)	(26)	(15)	(17)	(14)	(18)	(17)	(15)	(16)	(12)	(11)	(11)	(8)	(7)	(7)	(8)	(9)	(7)	(7)	(7)	(6)	(7)	(7)	(9)	(8)	(7)	(7)	(5)	(5)	(4)	(5)	(7)	(15)	(22)	(21)	(20)	(12)	(8)	(8)	(9)	(10)	(10)	(7)	(18)	(29)	(46)	(49)	(44)	(39)	(49)	(50)	(59)	(64)
Gross Profit	170 N/A	186 +9%	213 +15%	258 +21%	279 +8%	314 +13%	352 +12%	386 +10%	456 +18%	482 +6%	494 +3%	505 +2%	504 0%	488 -3%	431 -12%	383 -11%	305 -20%	295 -3%	298 +1%	291 -2%	257 -12%	247 -4%	249 +1%	251 +1%	303 +21%	318 +5%	309 -3%	311 +1%	302 -3%	291 -4%	308 +6%	310 +1%	273 -12%	274 +0%	297 +8%	316 +6%	323 +2%	327 +1%	327 0%	350 +7%	422 +21%	477 +13%	505 +6%	531 +5%	536 +1%	552 +3%	565 +2%	585 +4%	623 +6%	653 +5%	695 +6%	744 +7%	915 +23%	949 +4%	985 +4%	1 015 +3%	1 008 -1%	1 043 +3%	1 103 +6%	1 136 +3%	1 140 +0%	1 187 +4%	1 205 +1%	1 279 +6%	1 316 +3%	1 370 +4%	1 426 +4%	1 470 +3%	1 528 +4%	1 599 +5%	1 678 +5%	1 772 +6%	1 822 +3%	1 879 +3%	2 022 +8%	2 112 +4%	2 197 +4%	2 285 +4%	2 292 +0%	2 292 +0%
Operating Income
Operating Expenses	(137)	(152)	(176)	(203)	(185)	(200)	(222)	(254)	(317)	(404)	(430)	(442)	(452)	(496)	(470)	(443)	(305)	(328)	(325)	(319)	(259)	(277)	(274)	(272)	(253)	(338)	(322)	(321)	(355)	(271)	(351)	(366)	(577)	(596)	(587)	(599)	(421)	(402)	(428)	(447)	(477)	(554)	(557)	(584)	(527)	(539)	(545)	(545)	(570)	(599)	(635)	(678)	(865)	(908)	(951)	(997)	(962)	(992)	(1 052)	(1 093)	(1 089)	(1 139)	(1 149)	(1 188)	(1 204)	(1 265)	(1 311)	(1 333)	(1 347)	(1 385)	(1 438)	(1 529)	(1 571)	(1 623)	(1 761)	(1 870)	(1 976)	(2 066)	(2 037)	(1 985)
Selling, General & Administrative	(111)	(61)	(74)	(94)	(151)	(109)	(121)	(145)	(270)	(193)	(218)	(223)	(369)	(278)	(251)	(239)	(243)	(178)	(175)	(164)	(217)	(133)	(131)	(131)	(166)	(135)	(131)	(129)	(189)	(120)	(121)	(117)	(216)	(217)	(222)	(230)	(181)	(182)	(195)	(199)	(196)	(222)	(224)	(245)	(221)	(243)	(262)	(272)	(296)	(308)	(327)	(337)	(382)	(397)	(415)	(444)	(442)	(459)	(477)	(487)	(468)	(498)	(520)	(536)	(565)	(585)	(614)	(657)	(797)	(733)	(759)	(803)	(939)	(880)	(995)	(1 063)	(1 806)	(1 170)	(1 133)	(1 134)
Depreciation & Amortization	(26)	(26)	(28)	(26)	(34)	(27)	(32)	(27)	(47)	(51)	(59)	(73)	(83)	(100)	(88)	(84)	(62)	(68)	(87)	(91)	(42)	(67)	(65)	(64)	(87)	(166)	(156)	(157)	(166)	(90)	(137)	(155)	(258)	(272)	(254)	(256)	(132)	(113)	(114)	(108)	(122)	(120)	(118)	(105)	(119)	(117)	(95)	(89)	(120)	(131)	(145)	(169)	(150)	(168)	(172)	(170)	(155)	(153)	(174)	(190)	(220)	(214)	(190)	(167)	(124)	(116)	(112)	(113)	(115)	(135)	(149)	(158)	(153)	(153)	(152)	(150)	(164)	(168)	(172)	(178)
Other Operating Expenses	0	(65)	(74)	(83)	0	(64)	(70)	(82)	0	(161)	(153)	(146)	0	(119)	(131)	(121)	0	(83)	(63)	(64)	0	(77)	(78)	(77)	0	(37)	(35)	(35)	0	(60)	(94)	(95)	(102)	(106)	(111)	(114)	(108)	(108)	(120)	(140)	(159)	(212)	(215)	(234)	(187)	(179)	(188)	(184)	(153)	(160)	(164)	(171)	(333)	(343)	(364)	(383)	(365)	(380)	(401)	(417)	(402)	(427)	(439)	(485)	(515)	(565)	(586)	(563)	(435)	(517)	(530)	(568)	(478)	(590)	(614)	(658)	(6)	(728)	(732)	(672)
Operating Income	33 N/A	34 +4%	37 +9%	55 +48%	93 +70%	114 +22%	130 +14%	132 +2%	139 +5%	77 -44%	64 -17%	63 -2%	52 -18%	(9) N/A	(40) -359%	(60) -52%	(1) +99%	(33) -4 050%	(27) +19%	(28) -4%	(2) +93%	(29) -1 437%	(24) +16%	(21) +16%	50 N/A	(20) N/A	(13) +34%	(10) +26%	(53) -438%	20 N/A	(43) N/A	(57) -32%	(303) -433%	(322) -6%	(289) +10%	(284) +2%	(98) +65%	(75) +23%	(101) -35%	(97) +4%	(54) +44%	(77) -42%	(52) +32%	(52) 0%	9 N/A	13 +49%	20 +58%	40 +100%	53 +32%	54 +1%	60 +12%	67 +11%	50 -25%	41 -18%	35 -15%	18 -49%	46 +163%	52 +12%	51 -1%	43 -16%	50 +17%	48 -4%	56 +16%	91 +63%	113 +24%	105 -7%	114 +9%	137 +20%	181 +32%	213 +18%	241 +13%	242 +1%	251 +3%	256 +2%	262 +2%	241 -8%	221 -8%	219 -1%	255 +16%	307 +20%
Pre-Tax Income
Interest Income Expense	(15)	(14)	(13)	(11)	(4)	(13)	(12)	(11)	(38)	(10)	(11)	(11)	(9)	(8)	(7)	(8)	(11)	(7)	(7)	(7)	(8)	(6)	(8)	(10)	(30)	(31)	(33)	(33)	(10)	(14)	(14)	(13)	(20)	(20)	(16)	(13)	(24)	(25)	(25)	(26)	(19)	(19)	(19)	(18)	(12)	(14)	(15)	(17)	(14)	(12)	(14)	(15)	(15)	(14)	(11)	(9)	(11)	(9)	(9)	(8)	(10)	(8)	(8)	(7)	(6)	(4)	(3)	(2)	15	(5)	(7)	(9)	(4)	(9)	(8)	(7)	306	(13)	(15)	(18)
Non-Reccuring Items	0	0	0	0	0	0	0	0	0	(9)	0	(5)	(48)	2	(11)	(18)	(23)	(25)	(17)	(6)	0	38	34	34	0	0	0	0	(23)	(23)	0	0	345	(1)	(1)	(1)	0	0	0	0	57	0	0	0	0	0	0	0	(19)	(19)	(19)	(19)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(24)	(24)	(24)	(24)	(0)	0
Gain/Loss on Disposition of Assets	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	0	125	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	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Total Other Income	14	22	27	25	2	18	24	42	35	83	84	71	67	40	47	55	49	70	55	43	21	18	17	19	23	153	153	151	33	41	44	42	(15)	322	319	320	81	80	111	112	26	55	33	41	43	49	55	53	51	47	38	28	40	38	33	83	84	83	192	221	228	232	126	70	55	64	66	46	11	28	25	28	21	31	338	353	34	354	85	91
Pre-Tax Income	32 N/A	42 +31%	52 +25%	69 +32%	91 +32%	119 +31%	142 +20%	163 +15%	137 -16%	140 +3%	137 -2%	117 -15%	61 -48%	25 -59%	(11) N/A	(31) -178%	14 N/A	5 -67%	4 -9%	3 -33%	11 +286%	21 +83%	19 -8%	22 +19%	43 +93%	102 +134%	107 +5%	108 +1%	73 -32%	23 -68%	(13) N/A	(28) -122%	7 N/A	(20) N/A	12 N/A	22 +80%	(41) N/A	(20) +52%	(16) +21%	(11) +30%	10 N/A	(40) N/A	(38) +6%	(30) +22%	39 N/A	48 +23%	60 +25%	76 +28%	70 -8%	69 -2%	65 -6%	61 -7%	74 +22%	64 -13%	57 -12%	91 +61%	119 +31%	125 +5%	234 +88%	256 +9%	268 +5%	273 +2%	174 -36%	154 -12%	162 +5%	166 +2%	178 +7%	180 +1%	207 +15%	236 +14%	258 +9%	262 +1%	268 +3%	278 +4%	568 +104%	563 -1%	537 -5%	537 0%	325 -40%	380 +17%
Net Income
Tax Provision	0	0	0	(0)	(1)	(2)	(3)	(3)	(2)	(2)	(1)	(1)	0	0	1	1	(3)	(3)	(3)	(3)	(0)	(0)	(0)	(0)	(3)	(3)	(3)	(3)	(5)	(5)	(5)	(5)	(1)	(1)	(1)	(1)	2	2	2	2	6	6	6	6	7	7	7	7	(10)	(10)	(10)	(10)	(6)	(6)	(9)	(9)	(8)	(8)	(5)	(5)	(2)	(2)	(3)	(3)	(1)	(2)	(3)	(3)	(7)	(7)	(9)	(9)	(8)	(8)	(49)	(53)	(48)	(48)	(10)	(8)
Income from Continuing Operations	32	42	53	69	90	117	139	160	135	139	136	117	62	25	(11)	(30)	11	2	1	(0)	11	20	18	22	41	99	104	106	68	19	(17)	(33)	6	(21)	12	21	(38)	(17)	(13)	(9)	16	(34)	(32)	(24)	47	55	67	84	61	60	56	51	68	58	48	82	112	117	230	251	267	271	171	151	160	164	175	178	200	229	250	253	261	271	519	510	489	489	315	372
Net Income (Common)	32 N/A	42 +30%	53 +25%	69 +31%	76 +10%	104 +36%	111 +7%	118 +6%	94 -21%	86 -8%	110 +28%	104 -6%	62 -40%	37 -40%	(11) N/A	(30) -188%	11 N/A	1 -91%	1 -44%	(1) N/A	11 N/A	20 +86%	18 -8%	22 +20%	41 +85%	99 +143%	104 +5%	106 +1%	68 -35%	19 -73%	(17) N/A	(33) -89%	6 N/A	(21) N/A	12 N/A	21 +85%	(38) N/A	(17) +55%	(13) +23%	(9) +35%	16 N/A	(34) N/A	(32) +7%	(24) +26%	47 N/A	55 +19%	67 +22%	84 +25%	61 -28%	60 -2%	56 -7%	51 -8%	68 +33%	58 -14%	48 -18%	82 +72%	112 +36%	117 +5%	230 +96%	251 +9%	267 +6%	271 +2%	171 -37%	151 -12%	160 +6%	164 +2%	175 +7%	178 +1%	200 +13%	229 +15%	250 +9%	253 +1%	261 +3%	271 +4%	519 +92%	510 -2%	489 -4%	489 0%	315 -36%	372 +18%
EPS (Diluted)	4.66 N/A	4.94 +6%	6.17 +25%	8.11 +31%	8.94 +10%	12.18 +36%	17.32 +42%	13.88 -20%	8.99 -35%	6.98 -22%	10.99 +57%	6.8 -38%	5.06 -26%	3.04 -40%	-0.86 N/A	-2.49 -190%	0.87 N/A	0.07 -92%	0.03 -57%	-0.09 N/A	0.89 N/A	1.65 +85%	1.51 -8%	1.82 +21%	3.36 +85%	8.18 +143%	8.62 +5%	8.79 +2%	5.65 -36%	1.53 -73%	-1.44 N/A	-2.72 -89%	0.51 N/A	-1.69 N/A	0.96 N/A	1.77 +84%	-3.17 N/A	-1.43 +55%	-1.1 +23%	-0.71 +35%	1.35 N/A	-2.83 N/A	-2.61 +8%	-1.94 +26%	3.83 N/A	4.32 +13%	5.25 +22%	6.53 +24%	4.76 -27%	4.6 -3%	4.3 -7%	3.96 -8%	5.25 +33%	4.38 -17%	3.64 -17%	6.28 +73%	8.53 +36%	9 +6%	17.51 +95%	19.15 +9%	20.35 +6%	20.68 +2%	12.74 -38%	11.24 -12%	12.06 +7%	12.28 +2%	13.05 +6%	13.26 +2%	14.96 +13%	17.08 +14%	18.58 +9%	18.82 +1%	19.3 +3%	19.17 -1%	36.65 +91%	34.27 -6%	33.9 -1%	32.79 -3%	21.16 -35%	24.86 +17%

Income Statement Balance Sheet Cash Flow Statement

Izmo Ltd
NSE:IZMO

Income Statement

Earnings Waterfall
Izmo Ltd

Income Statement
Izmo Ltd

See Also

Company

Help

Tools

Stocks

Izmo Ltd NSE:IZMO

Income Statement

Earnings Waterfall Izmo Ltd

Income Statement Izmo Ltd

See Also

Company

Help

Tools

Stocks

Izmo Ltd
NSE:IZMO

Earnings Waterfall
Izmo Ltd

Income Statement
Izmo Ltd