Kalyani Investment Company Ltd
NSE:KICL
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Kalyani Investment Company Ltd
NSE:KICL
|
IN |
|
Esenboga Elektrik Uretim AS
IST:ESEN.E
|
TR |
Income Statement
Earnings Waterfall
Kalyani Investment Company Ltd
Income Statement
Kalyani Investment Company Ltd
| 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-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 | |||||||||||||||||||||||||||||||||||||||||||||||||||
| Revenue |
148
N/A
|
148
+0%
|
210
+42%
|
195
-7%
|
177
-9%
|
178
+0%
|
152
-15%
|
151
0%
|
130
-14%
|
128
-1%
|
166
+29%
|
167
+0%
|
170
+2%
|
172
+1%
|
195
+14%
|
211
+8%
|
278
+32%
|
280
+1%
|
382
+36%
|
3
-99%
|
166
+6 548%
|
328
+97%
|
323
-2%
|
341
+6%
|
318
-7%
|
264
-17%
|
422
+60%
|
421
0%
|
300
-29%
|
212
-29%
|
80
-62%
|
79
0%
|
207
+160%
|
304
+47%
|
307
+1%
|
311
+1%
|
538
+73%
|
547
+2%
|
557
+2%
|
568
+2%
|
580
+2%
|
498
-14%
|
741
+49%
|
754
+2%
|
831
+10%
|
843
+2%
|
782
-7%
|
792
+1%
|
768
-3%
|
777
+1%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
|
| Gross Profit |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
165
N/A
|
75
-54%
|
168
+123%
|
171
+2%
|
194
+13%
|
211
+9%
|
278
+32%
|
280
+1%
|
381
+36%
|
3
-99%
|
166
+6 548%
|
328
+97%
|
321
-2%
|
341
+6%
|
318
-7%
|
264
-17%
|
420
+59%
|
0
N/A
|
0
N/A
|
0
N/A
|
78
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
306
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
556
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
739
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
781
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(21)
|
(23)
|
(25)
|
(53)
|
(50)
|
(53)
|
(38)
|
(33)
|
(33)
|
(34)
|
(30)
|
(29)
|
(28)
|
(25)
|
(23)
|
(22)
|
(20)
|
(23)
|
(20)
|
(6)
|
(10)
|
(20)
|
(33)
|
(34)
|
(39)
|
(40)
|
(52)
|
(54)
|
(52)
|
(49)
|
(32)
|
(34)
|
(33)
|
(32)
|
(29)
|
(27)
|
(27)
|
(26)
|
(30)
|
(33)
|
(39)
|
(48)
|
(45)
|
(48)
|
(44)
|
(82)
|
(90)
|
(112)
|
(163)
|
(135)
|
|
| Selling, General & Administrative |
(15)
|
(14)
|
(25)
|
(24)
|
(25)
|
(30)
|
(38)
|
(30)
|
(30)
|
(30)
|
(30)
|
(26)
|
(25)
|
(23)
|
(23)
|
(20)
|
(17)
|
(19)
|
(19)
|
(5)
|
(7)
|
(10)
|
(33)
|
(10)
|
(13)
|
(14)
|
(51)
|
(14)
|
(14)
|
(14)
|
(31)
|
(18)
|
(17)
|
(15)
|
(28)
|
(8)
|
(5)
|
(4)
|
(29)
|
(4)
|
(5)
|
(5)
|
(44)
|
(5)
|
(5)
|
(5)
|
(90)
|
(5)
|
(5)
|
(6)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
|
| Other Operating Expenses |
(7)
|
(9)
|
0
|
(29)
|
(25)
|
(23)
|
0
|
(3)
|
(2)
|
(3)
|
0
|
(3)
|
(3)
|
(2)
|
0
|
(2)
|
(2)
|
(3)
|
0
|
(1)
|
(2)
|
(9)
|
0
|
(23)
|
(24)
|
(25)
|
0
|
(39)
|
(38)
|
(34)
|
0
|
(15)
|
(15)
|
(15)
|
0
|
(19)
|
(21)
|
(21)
|
0
|
(28)
|
(34)
|
(42)
|
0
|
(42)
|
(38)
|
(77)
|
0
|
(106)
|
(157)
|
(129)
|
|
| Operating Income |
126
N/A
|
125
-1%
|
185
+48%
|
142
-23%
|
127
-11%
|
125
-1%
|
114
-9%
|
118
+4%
|
97
-18%
|
95
-3%
|
135
+42%
|
137
+2%
|
141
+3%
|
146
+3%
|
171
+17%
|
188
+10%
|
258
+37%
|
257
0%
|
361
+40%
|
(3)
N/A
|
156
N/A
|
309
+98%
|
288
-7%
|
307
+7%
|
279
-9%
|
224
-20%
|
368
+65%
|
367
0%
|
248
-32%
|
164
-34%
|
47
-72%
|
45
-3%
|
174
+285%
|
273
+57%
|
277
+2%
|
283
+2%
|
511
+80%
|
521
+2%
|
526
+1%
|
535
+2%
|
541
+1%
|
450
-17%
|
694
+54%
|
706
+2%
|
786
+11%
|
761
-3%
|
690
-9%
|
680
-1%
|
605
-11%
|
642
+6%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
0
|
0
|
0
|
0
|
0
|
(166)
|
(166)
|
(166)
|
0
|
0
|
56
|
56
|
56
|
56
|
0
|
0
|
0
|
0
|
0
|
50
|
127
|
219
|
323
|
352
|
296
|
293
|
265
|
233
|
297
|
335
|
418
|
529
|
515
|
531
|
436
|
250
|
257
|
198
|
246
|
295
|
257
|
225
|
218
|
213
|
231
|
234
|
285
|
199
|
32
|
(41)
|
|
| Non-Reccuring Items |
0
|
0
|
(20)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(70)
|
(123)
|
(123)
|
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 |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(166)
|
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
|
|
| Pre-Tax Income |
126
N/A
|
125
-1%
|
165
+32%
|
142
-14%
|
127
-11%
|
(41)
N/A
|
(53)
-27%
|
(48)
+8%
|
(69)
-43%
|
95
N/A
|
191
+101%
|
193
+1%
|
197
+2%
|
202
+2%
|
171
-15%
|
188
+10%
|
188
0%
|
135
-28%
|
238
+77%
|
47
-80%
|
283
+504%
|
528
+87%
|
611
+16%
|
659
+8%
|
575
-13%
|
516
-10%
|
633
+23%
|
600
-5%
|
545
-9%
|
498
-9%
|
464
-7%
|
574
+24%
|
689
+20%
|
803
+17%
|
713
-11%
|
533
-25%
|
768
+44%
|
719
-6%
|
772
+7%
|
830
+8%
|
798
-4%
|
674
-15%
|
913
+35%
|
919
+1%
|
1 017
+11%
|
995
-2%
|
975
-2%
|
878
-10%
|
636
-28%
|
601
-6%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(12)
|
(12)
|
(12)
|
(12)
|
(1)
|
(2)
|
(2)
|
(1)
|
(0)
|
(1)
|
(1)
|
(2)
|
(0)
|
(3)
|
4
|
2
|
(152)
|
(165)
|
(195)
|
(228)
|
(118)
|
(151)
|
(139)
|
(168)
|
(141)
|
(90)
|
(192)
|
(172)
|
(191)
|
(206)
|
(197)
|
(171)
|
(212)
|
(214)
|
(238)
|
(244)
|
(260)
|
(236)
|
(190)
|
(170)
|
|
| Income from Continuing Operations |
126
|
125
|
165
|
142
|
126
|
(42)
|
(54)
|
(49)
|
(70)
|
94
|
179
|
181
|
185
|
190
|
170
|
187
|
186
|
134
|
238
|
46
|
282
|
526
|
611
|
656
|
579
|
518
|
480
|
435
|
351
|
270
|
346
|
423
|
550
|
635
|
572
|
443
|
577
|
546
|
581
|
624
|
600
|
504
|
701
|
705
|
779
|
750
|
715
|
642
|
447
|
431
|
|
| Equity Earnings Affiliates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
129
|
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
|
|
| Net Income (Common) |
79
N/A
|
78
-2%
|
71
-8%
|
48
-33%
|
33
-32%
|
(136)
N/A
|
(54)
+60%
|
(49)
+8%
|
(70)
-42%
|
94
N/A
|
167
+77%
|
169
+1%
|
173
+2%
|
177
+2%
|
170
-4%
|
187
+10%
|
186
0%
|
134
-28%
|
367
+175%
|
46
-87%
|
282
+508%
|
526
+87%
|
611
+16%
|
656
+7%
|
579
-12%
|
518
-11%
|
480
-7%
|
435
-10%
|
351
-19%
|
270
-23%
|
346
+28%
|
423
+22%
|
550
+30%
|
635
+15%
|
572
-10%
|
443
-23%
|
577
+30%
|
546
-5%
|
581
+6%
|
624
+7%
|
600
-4%
|
504
-16%
|
701
+39%
|
705
+1%
|
779
+10%
|
750
-4%
|
715
-5%
|
642
-10%
|
447
-30%
|
431
-3%
|
|
| EPS (Diluted) |
17.93
N/A
|
17.61
-2%
|
16.15
-8%
|
10.88
-33%
|
7.43
-32%
|
-30.81
N/A
|
-12.2
+60%
|
-11.22
+8%
|
-15.95
-42%
|
21.38
N/A
|
37.86
+77%
|
38.38
+1%
|
39.29
+2%
|
40.24
+2%
|
38.52
-4%
|
42.43
+10%
|
42.22
0%
|
30.4
-28%
|
83.49
+175%
|
10.52
-87%
|
64
+508%
|
119.49
+87%
|
138.81
+16%
|
149.11
+7%
|
131.59
-12%
|
117.75
-11%
|
109.18
-7%
|
98.77
-10%
|
79.68
-19%
|
61.34
-23%
|
79.23
+29%
|
96.88
+22%
|
125.93
+30%
|
145.4
+15%
|
130.97
-10%
|
101.64
-22%
|
132.07
+30%
|
125.12
-5%
|
133.05
+6%
|
143
+7%
|
137.5
-4%
|
115.41
-16%
|
160.48
+39%
|
161.5
+1%
|
178.43
+10%
|
171.94
-4%
|
163.89
-5%
|
147.12
-10%
|
102.29
-30%
|
98.76
-3%
|
|