KPIT Technologies Ltd
NSE:KPITTECH
Income Statement
Earnings Waterfall
KPIT Technologies Ltd
Revenue
|
45.7B
INR
|
Cost of Revenue
|
-677m
INR
|
Gross Profit
|
45B
INR
|
Operating Expenses
|
-37.8B
INR
|
Operating Income
|
7.2B
INR
|
Other Expenses
|
-1.8B
INR
|
Net Income
|
5.4B
INR
|
Income Statement
KPIT Technologies 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 |
6 413
N/A
|
11 470
+79%
|
16 911
+47%
|
21 012
+24%
|
21 562
+3%
|
21 431
-1%
|
20 845
-3%
|
20 517
-2%
|
20 357
-1%
|
21 104
+4%
|
22 158
+5%
|
23 209
+5%
|
24 324
+5%
|
25 507
+5%
|
27 047
+6%
|
29 994
+11%
|
33 650
+12%
|
37 769
+12%
|
42 313
+12%
|
45 711
+8%
|
|
Gross Profit | |||||||||||||||||||||
Cost of Revenue |
(1 114)
|
(833)
|
(852)
|
(172)
|
(1 954)
|
(37)
|
(18)
|
(18)
|
(1 829)
|
0
|
0
|
0
|
(1 298)
|
0
|
0
|
(154)
|
(2 993)
|
(476)
|
(652)
|
(677)
|
|
Gross Profit |
5 299
N/A
|
10 637
+101%
|
16 059
+51%
|
20 841
+30%
|
19 608
-6%
|
21 394
+9%
|
20 827
-3%
|
20 499
-2%
|
18 529
-10%
|
21 104
+14%
|
22 158
+5%
|
23 209
+5%
|
23 026
-1%
|
0
N/A
|
0
N/A
|
15 535
N/A
|
30 658
+97%
|
29 845
-3%
|
41 661
+40%
|
45 034
+8%
|
|
Operating Income | |||||||||||||||||||||
Operating Expenses |
(4 546)
|
(9 408)
|
(14 368)
|
(18 996)
|
(17 735)
|
(19 689)
|
(19 242)
|
(18 894)
|
(16 760)
|
(18 973)
|
(19 619)
|
(20 305)
|
(19 837)
|
(21 991)
|
(23 226)
|
(25 563)
|
(25 767)
|
(31 736)
|
(35 239)
|
(37 821)
|
|
Selling, General & Administrative |
(4 183)
|
(6 827)
|
(10 449)
|
(13 711)
|
(16 223)
|
(14 316)
|
(13 867)
|
(13 612)
|
(15 015)
|
(13 886)
|
(14 702)
|
(15 308)
|
(18 078)
|
(16 876)
|
(17 851)
|
(19 473)
|
(23 884)
|
(24 160)
|
(26 949)
|
(29 201)
|
|
Depreciation & Amortization |
(188)
|
(426)
|
(691)
|
(973)
|
(1 080)
|
(1 172)
|
(1 262)
|
(1 317)
|
(1 332)
|
(1 288)
|
(1 224)
|
(1 198)
|
(1 196)
|
(1 220)
|
(1 256)
|
(1 349)
|
(1 464)
|
(1 604)
|
(1 758)
|
(1 853)
|
|
Other Operating Expenses |
(175)
|
(2 155)
|
(3 228)
|
(4 312)
|
(431)
|
(4 201)
|
(4 112)
|
(3 966)
|
(414)
|
(3 798)
|
(3 693)
|
(3 799)
|
(562)
|
(3 895)
|
(4 118)
|
(4 741)
|
(419)
|
(5 972)
|
(6 533)
|
(6 767)
|
|
Operating Income |
753
N/A
|
1 230
+63%
|
1 692
+38%
|
1 845
+9%
|
1 873
+2%
|
1 705
-9%
|
1 585
-7%
|
1 604
+1%
|
1 769
+10%
|
2 131
+20%
|
2 539
+19%
|
2 904
+14%
|
3 189
+10%
|
3 516
+10%
|
3 821
+9%
|
4 277
+12%
|
4 891
+14%
|
5 558
+14%
|
6 422
+16%
|
7 213
+12%
|
|
Pre-Tax Income | |||||||||||||||||||||
Interest Income Expense |
235
|
(162)
|
(285)
|
(306)
|
14
|
(213)
|
(113)
|
(31)
|
(77)
|
48
|
141
|
134
|
186
|
202
|
209
|
314
|
(81)
|
(205)
|
(282)
|
(413)
|
|
Non-Reccuring Items |
(343)
|
(368)
|
(343)
|
(374)
|
(95)
|
(71)
|
(63)
|
(13)
|
51
|
52
|
20
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Gain/Loss on Disposition of Assets |
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
7
|
0
|
0
|
0
|
|
Total Other Income |
27
|
370
|
460
|
562
|
14
|
279
|
194
|
98
|
33
|
28
|
27
|
25
|
70
|
72
|
30
|
(13)
|
151
|
261
|
260
|
322
|
|
Pre-Tax Income |
672
N/A
|
1 070
+59%
|
1 524
+42%
|
1 727
+13%
|
1 806
+5%
|
1 701
-6%
|
1 602
-6%
|
1 659
+4%
|
1 776
+7%
|
2 259
+27%
|
2 726
+21%
|
3 063
+12%
|
3 445
+12%
|
3 790
+10%
|
4 060
+7%
|
4 578
+13%
|
4 968
+9%
|
5 613
+13%
|
6 399
+14%
|
7 122
+11%
|
|
Net Income | |||||||||||||||||||||
Tax Provision |
(122)
|
(210)
|
(296)
|
(330)
|
(338)
|
(301)
|
(298)
|
(334)
|
(305)
|
(428)
|
(515)
|
(579)
|
(683)
|
(754)
|
(839)
|
(1 019)
|
(1 099)
|
(1 277)
|
(1 485)
|
(1 680)
|
|
Income from Continuing Operations |
550
|
860
|
1 228
|
1 397
|
1 468
|
1 400
|
1 304
|
1 325
|
1 471
|
1 831
|
2 211
|
2 484
|
2 762
|
3 037
|
3 221
|
3 559
|
3 869
|
4 336
|
4 915
|
5 442
|
|
Income to Minority Interest |
(8)
|
(12)
|
(20)
|
(1)
|
(2)
|
(1)
|
15
|
(16)
|
(10)
|
(8)
|
(15)
|
(6)
|
(20)
|
(42)
|
(43)
|
(76)
|
(59)
|
(41)
|
(45)
|
(24)
|
|
Net Income (Common) |
542
N/A
|
849
+57%
|
1 208
+42%
|
1 396
+16%
|
1 466
+5%
|
1 399
-5%
|
1 319
-6%
|
1 308
-1%
|
1 461
+12%
|
1 824
+25%
|
2 196
+20%
|
2 478
+13%
|
2 742
+11%
|
2 994
+9%
|
3 178
+6%
|
3 483
+10%
|
3 810
+9%
|
4 296
+13%
|
4 869
+13%
|
5 418
+11%
|
|
EPS (Diluted) |
1.98
N/A
|
3.1
+57%
|
4.5
+45%
|
5.16
+15%
|
5.44
+5%
|
5.18
-5%
|
4.89
-6%
|
4.85
-1%
|
5.4
+11%
|
6.7
+24%
|
8.06
+20%
|
9.07
+13%
|
10.05
+11%
|
10.97
+9%
|
11.64
+6%
|
12.76
+10%
|
13.95
+9%
|
15.74
+13%
|
17.84
+13%
|
19.85
+11%
|