Kridhan Infra Ltd
NSE:KRIDHANINF
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Kridhan Infra Ltd
NSE:KRIDHANINF
|
IN |
|
Amcor PLC
NYSE:AMCR
|
UK |
|
Starbreeze AB
STO:STAR B
|
SE |
|
West Coast Paper Mills Ltd
NSE:WSTCSTPAPR
|
IN |
|
Oji Holdings Corp
TSE:3861
|
JP |
Income Statement
Earnings Waterfall
Kridhan Infra Ltd
Income Statement
Kridhan Infra Ltd
| 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 | Mar-2025 | Jun-2025 | Sep-2025 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
0
|
27
|
0
|
0
|
0
|
74
|
0
|
0
|
0
|
98
|
0
|
0
|
0
|
110
|
0
|
0
|
0
|
111
|
0
|
0
|
0
|
141
|
0
|
0
|
0
|
122
|
0
|
0
|
0
|
251
|
0
|
0
|
0
|
21
|
0
|
0
|
0
|
20
|
0
|
0
|
0
|
30
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
818
N/A
|
775
-5%
|
2 014
+160%
|
3 092
+54%
|
3 850
+25%
|
4 692
+22%
|
4 729
+1%
|
5 033
+6%
|
5 748
+14%
|
6 799
+18%
|
7 009
+3%
|
7 139
+2%
|
6 665
-7%
|
6 517
-2%
|
6 203
-5%
|
5 799
-7%
|
5 735
-1%
|
4 887
-15%
|
5 028
+3%
|
5 379
+7%
|
6 105
+14%
|
6 882
+13%
|
7 292
+6%
|
7 710
+6%
|
7 177
-7%
|
7 125
-1%
|
7 201
+1%
|
6 798
-6%
|
7 772
+14%
|
7 268
-6%
|
5 446
-25%
|
3 775
-31%
|
1 427
-62%
|
190
-87%
|
86
-55%
|
106
+23%
|
225
+113%
|
274
+22%
|
328
+19%
|
284
-13%
|
198
-30%
|
173
-13%
|
136
-21%
|
130
-5%
|
91
-30%
|
56
-38%
|
39
-31%
|
21
-46%
|
21
N/A
|
8
-59%
|
8
N/A
|
26
+205%
|
41
+60%
|
54
+30%
|
56
+4%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(705)
|
(686)
|
(1 239)
|
(1 611)
|
(1 849)
|
(2 189)
|
(2 640)
|
(3 394)
|
(4 383)
|
(5 564)
|
(5 843)
|
(6 079)
|
(5 469)
|
(5 424)
|
(5 044)
|
(4 549)
|
(4 620)
|
(3 793)
|
(3 859)
|
(4 012)
|
(4 671)
|
(5 352)
|
(5 725)
|
(6 188)
|
(5 630)
|
(5 453)
|
(5 432)
|
(5 050)
|
(6 037)
|
(5 954)
|
(4 608)
|
(3 338)
|
(1 347)
|
(181)
|
(81)
|
(99)
|
(218)
|
(264)
|
(316)
|
(276)
|
(195)
|
(166)
|
(129)
|
(121)
|
(81)
|
(36)
|
(19)
|
(2)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Gross Profit |
113
N/A
|
89
-21%
|
775
+771%
|
1 481
+91%
|
2 001
+35%
|
2 503
+25%
|
2 089
-17%
|
1 639
-22%
|
1 365
-17%
|
1 234
-10%
|
1 166
-6%
|
1 060
-9%
|
1 196
+13%
|
1 094
-9%
|
1 159
+6%
|
1 250
+8%
|
1 115
-11%
|
1 094
-2%
|
1 169
+7%
|
1 367
+17%
|
1 434
+5%
|
1 530
+7%
|
1 567
+2%
|
1 522
-3%
|
1 547
+2%
|
1 672
+8%
|
1 769
+6%
|
1 748
-1%
|
1 735
-1%
|
1 314
-24%
|
838
-36%
|
437
-48%
|
80
-82%
|
9
-88%
|
5
-47%
|
6
+24%
|
8
+21%
|
11
+41%
|
12
+8%
|
8
-28%
|
3
-64%
|
7
+133%
|
7
+6%
|
9
+18%
|
10
+13%
|
21
+111%
|
19
-6%
|
19
-3%
|
19
N/A
|
8
-55%
|
0
N/A
|
0
N/A
|
0
N/A
|
13
N/A
|
15
+17%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(65)
|
(41)
|
(641)
|
(1 219)
|
(1 690)
|
(2 122)
|
(1 666)
|
(1 240)
|
(913)
|
(708)
|
(710)
|
(641)
|
(739)
|
(698)
|
(746)
|
(790)
|
(707)
|
(762)
|
(764)
|
(788)
|
(840)
|
(877)
|
(946)
|
(1 006)
|
(982)
|
(985)
|
(1 028)
|
(1 022)
|
(1 086)
|
(961)
|
(726)
|
(483)
|
(224)
|
(27)
|
(25)
|
(22)
|
(21)
|
(48)
|
(21)
|
(22)
|
(20)
|
(40)
|
(40)
|
(38)
|
(38)
|
(26)
|
(23)
|
(25)
|
(23)
|
(11)
|
(13)
|
(11)
|
(10)
|
(15)
|
(17)
|
|
| Selling, General & Administrative |
(28)
|
(25)
|
(66)
|
(158)
|
(219)
|
(1 967)
|
(312)
|
(304)
|
(322)
|
(494)
|
(337)
|
(303)
|
(287)
|
(420)
|
(294)
|
(294)
|
(292)
|
(335)
|
(273)
|
(302)
|
(335)
|
(316)
|
(331)
|
(322)
|
(288)
|
(349)
|
(380)
|
(392)
|
(428)
|
(531)
|
(263)
|
(179)
|
(83)
|
(12)
|
(5)
|
(4)
|
(3)
|
(35)
|
(3)
|
(3)
|
(2)
|
(12)
|
(3)
|
(2)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(3)
|
(3)
|
(2)
|
(2)
|
(3)
|
(4)
|
|
| Depreciation & Amortization |
(14)
|
(16)
|
(49)
|
(83)
|
(116)
|
(154)
|
(160)
|
(169)
|
(180)
|
(214)
|
(206)
|
(193)
|
(285)
|
(278)
|
(321)
|
(367)
|
(303)
|
(327)
|
(338)
|
(340)
|
(348)
|
(392)
|
(426)
|
(474)
|
(476)
|
(408)
|
(384)
|
(356)
|
(364)
|
(370)
|
(275)
|
(174)
|
(82)
|
(9)
|
(10)
|
(10)
|
(10)
|
(10)
|
(9)
|
(10)
|
(9)
|
(27)
|
(27)
|
(26)
|
(24)
|
(6)
|
(4)
|
(5)
|
(5)
|
(4)
|
(5)
|
(3)
|
(2)
|
(2)
|
(3)
|
|
| Other Operating Expenses |
(22)
|
0
|
(527)
|
(978)
|
(1 354)
|
0
|
(1 193)
|
(768)
|
(412)
|
0
|
(167)
|
(146)
|
(168)
|
0
|
(132)
|
(129)
|
(113)
|
(100)
|
(153)
|
(146)
|
(157)
|
(169)
|
(189)
|
(210)
|
(218)
|
(228)
|
(264)
|
(274)
|
(293)
|
(60)
|
(188)
|
(130)
|
(60)
|
(5)
|
(10)
|
(8)
|
(8)
|
(3)
|
(9)
|
(10)
|
(9)
|
(1)
|
(10)
|
(10)
|
(11)
|
(17)
|
(16)
|
(15)
|
(14)
|
(4)
|
(5)
|
(6)
|
(6)
|
(9)
|
(10)
|
|
| Operating Income |
48
N/A
|
48
+0%
|
134
+177%
|
262
+95%
|
311
+19%
|
381
+22%
|
424
+11%
|
400
-6%
|
453
+13%
|
526
+16%
|
455
-13%
|
418
-8%
|
456
+9%
|
395
-13%
|
413
+4%
|
459
+11%
|
407
-11%
|
332
-19%
|
405
+22%
|
579
+43%
|
595
+3%
|
654
+10%
|
621
-5%
|
516
-17%
|
565
+10%
|
687
+22%
|
741
+8%
|
726
-2%
|
650
-11%
|
353
-46%
|
112
-68%
|
(46)
N/A
|
(144)
-215%
|
(18)
+88%
|
(20)
-15%
|
(16)
+23%
|
(14)
+13%
|
(37)
-174%
|
(10)
+74%
|
(14)
-42%
|
(18)
-27%
|
(33)
-86%
|
(32)
+1%
|
(30)
+8%
|
(28)
+5%
|
(5)
+81%
|
(4)
+32%
|
(6)
-64%
|
(4)
+29%
|
(2)
+50%
|
(4)
-112%
|
15
N/A
|
32
+115%
|
39
+24%
|
39
-1%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(24)
|
(24)
|
(24)
|
(48)
|
(62)
|
26
|
(176)
|
(90)
|
(91)
|
(98)
|
22
|
(64)
|
(74)
|
(110)
|
(117)
|
(116)
|
(112)
|
(111)
|
(120)
|
(126)
|
(140)
|
(141)
|
(177)
|
(184)
|
(208)
|
(122)
|
(184)
|
(176)
|
(172)
|
(303)
|
(219)
|
(191)
|
(133)
|
(21)
|
(23)
|
(24)
|
(25)
|
(20)
|
(16)
|
(16)
|
(25)
|
(30)
|
(29)
|
(22)
|
(8)
|
(0)
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(17)
|
(23)
|
(28)
|
(32)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
28
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 018
|
1 025
|
1 039
|
1 035
|
17
|
10
|
(163)
|
(197)
|
(226)
|
(226)
|
(2 810)
|
(2 824)
|
(2 796)
|
(2 796)
|
(84)
|
(84)
|
(84)
|
(84)
|
(39)
|
(67)
|
(91)
|
(398)
|
(3 945)
|
(3 944)
|
(3 924)
|
(3 967)
|
(554)
|
(527)
|
(459)
|
(87)
|
(257)
|
(257)
|
721
|
53
|
53
|
56
|
|
| 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
|
0
|
(56)
|
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 |
3
|
4
|
35
|
58
|
83
|
7
|
197
|
201
|
197
|
78
|
(23)
|
42
|
52
|
81
|
90
|
7
|
(12)
|
61
|
60
|
55
|
60
|
151
|
203
|
228
|
229
|
37
|
82
|
82
|
118
|
130
|
125
|
96
|
48
|
25
|
23
|
25
|
23
|
15
|
16
|
17
|
19
|
12
|
10
|
6
|
5
|
9
|
8
|
10
|
8
|
9
|
11
|
5
|
2
|
2
|
2
|
|
| Pre-Tax Income |
27
N/A
|
29
+6%
|
145
+404%
|
272
+88%
|
332
+22%
|
414
+25%
|
446
+8%
|
511
+15%
|
558
+9%
|
506
-9%
|
483
-4%
|
397
-18%
|
434
+9%
|
366
-16%
|
386
+5%
|
350
-9%
|
284
-19%
|
282
-1%
|
346
+23%
|
1 525
+341%
|
1 540
+1%
|
1 702
+11%
|
1 683
-1%
|
577
-66%
|
596
+3%
|
439
-26%
|
442
+1%
|
407
-8%
|
370
-9%
|
(2 685)
N/A
|
(2 807)
-5%
|
(2 937)
-5%
|
(3 026)
-3%
|
(97)
+97%
|
(103)
-6%
|
(98)
+5%
|
(99)
0%
|
(81)
+18%
|
(77)
+5%
|
(104)
-35%
|
(421)
-306%
|
(3 996)
-848%
|
(3 995)
+0%
|
(3 970)
+1%
|
(3 998)
-1%
|
(551)
+86%
|
(522)
+5%
|
(455)
+13%
|
(83)
+82%
|
(251)
-202%
|
(252)
0%
|
723
N/A
|
64
-91%
|
67
+4%
|
64
-4%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(11)
|
(6)
|
(25)
|
(50)
|
(51)
|
(43)
|
(46)
|
(39)
|
(57)
|
(56)
|
(42)
|
(31)
|
(38)
|
(44)
|
(46)
|
(45)
|
(26)
|
(58)
|
(69)
|
(68)
|
(61)
|
(5)
|
6
|
(6)
|
(4)
|
(48)
|
(50)
|
(31)
|
(36)
|
6
|
19
|
18
|
28
|
(1)
|
0
|
1
|
1
|
(1)
|
(1)
|
(1)
|
0
|
10
|
8
|
9
|
8
|
(4)
|
(2)
|
(3)
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Income from Continuing Operations |
16
|
23
|
120
|
222
|
281
|
372
|
400
|
472
|
501
|
449
|
441
|
366
|
396
|
323
|
340
|
306
|
259
|
225
|
276
|
1 458
|
1 479
|
1 697
|
1 688
|
571
|
592
|
392
|
392
|
377
|
334
|
(2 680)
|
(2 788)
|
(2 919)
|
(2 998)
|
(98)
|
(103)
|
(97)
|
(98)
|
(82)
|
(78)
|
(105)
|
(421)
|
(3 985)
|
(3 987)
|
(3 961)
|
(3 989)
|
(555)
|
(524)
|
(458)
|
(86)
|
(251)
|
(252)
|
723
|
64
|
67
|
64
|
|
| Income to Minority Interest |
0
|
0
|
(10)
|
(20)
|
(26)
|
(29)
|
(31)
|
(29)
|
(34)
|
(49)
|
(43)
|
(45)
|
(46)
|
(32)
|
(34)
|
(29)
|
(26)
|
(23)
|
(27)
|
(645)
|
(657)
|
(713)
|
(703)
|
(86)
|
(76)
|
(24)
|
(29)
|
(21)
|
(12)
|
37
|
45
|
45
|
46
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Equity Earnings Affiliates |
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
|
4
|
41
|
66
|
88
|
(189)
|
(206)
|
(228)
|
(310)
|
(153)
|
(185)
|
(214)
|
(209)
|
(141)
|
(157)
|
(132)
|
(174)
|
(148)
|
(119)
|
(197)
|
(110)
|
(88)
|
(88)
|
(90)
|
(183)
|
(1 840)
|
(1 840)
|
0
|
0
|
0
|
0
|
|
| Net Income (Common) |
16
N/A
|
23
+41%
|
110
+388%
|
202
+83%
|
254
+26%
|
343
+35%
|
369
+7%
|
443
+20%
|
467
+5%
|
400
-14%
|
399
0%
|
321
-20%
|
350
+9%
|
291
-17%
|
306
+5%
|
277
-10%
|
232
-16%
|
202
-13%
|
250
+24%
|
813
+226%
|
823
+1%
|
984
+20%
|
985
+0%
|
485
-51%
|
516
+6%
|
372
-28%
|
404
+9%
|
421
+4%
|
409
-3%
|
(2 832)
N/A
|
(2 950)
-4%
|
(3 102)
-5%
|
(3 262)
-5%
|
(250)
+92%
|
(289)
-15%
|
(311)
-8%
|
(306)
+2%
|
(223)
+27%
|
(235)
-5%
|
(236)
-1%
|
(595)
-152%
|
(4 133)
-595%
|
(4 106)
+1%
|
(4 157)
-1%
|
(4 099)
+1%
|
(643)
+84%
|
(612)
+5%
|
(548)
+11%
|
(269)
+51%
|
(2 091)
-678%
|
(2 092)
0%
|
723
N/A
|
64
-91%
|
67
+4%
|
64
-4%
|
|
| EPS (Diluted) |
0.3
N/A
|
0.42
+40%
|
1.88
+348%
|
3.41
+81%
|
4.35
+28%
|
5.86
+35%
|
6.3
+8%
|
7.47
+19%
|
7.97
+7%
|
6.83
-14%
|
6.48
-5%
|
5.2
-20%
|
5.68
+9%
|
4.29
-24%
|
4.03
-6%
|
3.69
-8%
|
3.14
-15%
|
2.75
-12%
|
3.37
+23%
|
10.98
+226%
|
11.11
+1%
|
13.28
+20%
|
13.3
+0%
|
6.98
-48%
|
6.86
-2%
|
4.69
-32%
|
4.17
-11%
|
4.34
+4%
|
3.69
-15%
|
-29.87
N/A
|
-30.62
-3%
|
-32.64
-7%
|
-34.44
-6%
|
-2.64
+92%
|
-3.04
-15%
|
-3.31
-9%
|
-3.23
+2%
|
-2.35
+27%
|
-2.47
-5%
|
-2.48
0%
|
-4.82
-94%
|
-43.61
-805%
|
-34.21
+22%
|
-43.85
-28%
|
-43.24
+1%
|
-6.79
+84%
|
-6.46
+5%
|
-5.78
+11%
|
-2.84
+51%
|
-22.06
-677%
|
-43.48
-97%
|
7.63
N/A
|
0.68
-91%
|
0.77
+13%
|
0.71
-8%
|
|