Lemon Tree Hotels Ltd
NSE:LEMONTREE
Income Statement
Earnings Waterfall
Lemon Tree Hotels Ltd
Revenue
|
9.9B
INR
|
Cost of Revenue
|
-551.4m
INR
|
Gross Profit
|
9.4B
INR
|
Operating Expenses
|
-5.5B
INR
|
Operating Income
|
3.8B
INR
|
Other Expenses
|
-2.6B
INR
|
Net Income
|
1.3B
INR
|
Income Statement
Lemon Tree Hotels Ltd
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 |
4 843
N/A
|
5 029
+4%
|
5 201
+3%
|
5 310
+2%
|
5 495
+3%
|
5 635
+3%
|
5 876
+4%
|
6 438
+10%
|
6 694
+4%
|
5 692
-15%
|
4 640
-18%
|
3 328
-28%
|
2 517
-24%
|
2 532
+1%
|
3 025
+19%
|
3 778
+25%
|
4 022
+6%
|
5 521
+37%
|
6 519
+18%
|
7 418
+14%
|
8 750
+18%
|
9 052
+3%
|
9 357
+3%
|
9 908
+6%
|
|
Gross Profit | |||||||||||||||||||||||||
Cost of Revenue |
(498)
|
(455)
|
(471)
|
(479)
|
(678)
|
(503)
|
(517)
|
(557)
|
(722)
|
(469)
|
(369)
|
(255)
|
(234)
|
(187)
|
(220)
|
(264)
|
(279)
|
(363)
|
(421)
|
(454)
|
(654)
|
(507)
|
(516)
|
(551)
|
|
Gross Profit |
4 344
N/A
|
4 575
+5%
|
4 729
+3%
|
4 831
+2%
|
4 817
0%
|
5 133
+7%
|
5 359
+4%
|
5 881
+10%
|
5 972
+2%
|
5 222
-13%
|
4 271
-18%
|
3 073
-28%
|
2 283
-26%
|
2 345
+3%
|
2 805
+20%
|
3 514
+25%
|
3 744
+7%
|
5 159
+38%
|
6 099
+18%
|
6 964
+14%
|
8 096
+16%
|
8 545
+6%
|
8 841
+3%
|
9 357
+6%
|
|
Operating Income | |||||||||||||||||||||||||
Operating Expenses |
(3 502)
|
(3 648)
|
(3 731)
|
(3 776)
|
(3 663)
|
(3 927)
|
(4 093)
|
(4 385)
|
(4 449)
|
(4 214)
|
(3 739)
|
(3 198)
|
(2 741)
|
(2 843)
|
(3 040)
|
(3 297)
|
(3 557)
|
(4 083)
|
(4 428)
|
(4 656)
|
(4 565)
|
(4 849)
|
(5 038)
|
(5 520)
|
|
Selling, General & Administrative |
(2 982)
|
(1 927)
|
(1 963)
|
(1 994)
|
(3 107)
|
(2 026)
|
(2 069)
|
(2 166)
|
(3 558)
|
(1 985)
|
(1 654)
|
(1 298)
|
(1 662)
|
(1 041)
|
(1 172)
|
(1 338)
|
(2 500)
|
(1 886)
|
(2 079)
|
(2 216)
|
(3 574)
|
(2 278)
|
(2 390)
|
(2 532)
|
|
Depreciation & Amortization |
(526)
|
(517)
|
(520)
|
(526)
|
(541)
|
(582)
|
(645)
|
(737)
|
(872)
|
(971)
|
(1 045)
|
(1 092)
|
(1 075)
|
(1 066)
|
(1 059)
|
(1 039)
|
(1 043)
|
(1 027)
|
(1 015)
|
(996)
|
(966)
|
(949)
|
(925)
|
(1 023)
|
|
Other Operating Expenses |
6
|
(1 204)
|
(1 248)
|
(1 257)
|
(15)
|
(1 320)
|
(1 379)
|
(1 482)
|
(20)
|
(1 259)
|
(1 039)
|
(808)
|
(4)
|
(736)
|
(809)
|
(920)
|
(14)
|
(1 169)
|
(1 334)
|
(1 445)
|
(26)
|
(1 622)
|
(1 723)
|
(1 965)
|
|
Operating Income |
843
N/A
|
926
+10%
|
999
+8%
|
1 055
+6%
|
1 154
+9%
|
1 206
+4%
|
1 266
+5%
|
1 496
+18%
|
1 523
+2%
|
1 009
-34%
|
533
-47%
|
(125)
N/A
|
(458)
-266%
|
(498)
-9%
|
(235)
+53%
|
217
N/A
|
187
-14%
|
1 076
+477%
|
1 671
+55%
|
2 308
+38%
|
3 530
+53%
|
3 696
+5%
|
3 802
+3%
|
3 837
+1%
|
|
Pre-Tax Income | |||||||||||||||||||||||||
Interest Income Expense |
(637)
|
(734)
|
(742)
|
(760)
|
(747)
|
(919)
|
(1 059)
|
(1 320)
|
(1 546)
|
(1 769)
|
(1 912)
|
(1 906)
|
(1 842)
|
(1 809)
|
(1 780)
|
(1 760)
|
(1 710)
|
(1 723)
|
(1 725)
|
(1 734)
|
(1 723)
|
(1 815)
|
(1 843)
|
(1 931)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
18
|
33
|
47
|
90
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Gain/Loss on Disposition of Assets |
(1)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
17
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
|
Total Other Income |
(22)
|
78
|
129
|
146
|
46
|
110
|
65
|
79
|
(15)
|
76
|
127
|
118
|
112
|
105
|
49
|
36
|
(11)
|
82
|
84
|
81
|
(27)
|
57
|
79
|
95
|
|
Pre-Tax Income |
183
N/A
|
270
+48%
|
386
+43%
|
441
+14%
|
453
+3%
|
396
-13%
|
273
-31%
|
255
-6%
|
(22)
N/A
|
(684)
-3 039%
|
(1 252)
-83%
|
(1 913)
-53%
|
(2 187)
-14%
|
(2 184)
+0%
|
(1 933)
+11%
|
(1 460)
+24%
|
(1 446)
+1%
|
(565)
+61%
|
30
N/A
|
654
+2 063%
|
1 782
+172%
|
1 938
+9%
|
2 038
+5%
|
2 002
-2%
|
|
Net Income | |||||||||||||||||||||||||
Tax Provision |
(38)
|
(71)
|
(77)
|
(97)
|
111
|
124
|
152
|
141
|
(109)
|
(31)
|
32
|
125
|
322
|
326
|
279
|
211
|
72
|
(74)
|
(145)
|
(231)
|
(377)
|
(393)
|
(423)
|
(434)
|
|
Income from Continuing Operations |
146
|
199
|
309
|
344
|
564
|
520
|
425
|
396
|
(131)
|
(715)
|
(1 220)
|
(1 789)
|
(1 865)
|
(1 858)
|
(1 654)
|
(1 249)
|
(1 374)
|
(640)
|
(115)
|
424
|
1 405
|
1 545
|
1 615
|
1 567
|
|
Income to Minority Interest |
(4)
|
(11)
|
(27)
|
(27)
|
(35)
|
(31)
|
(14)
|
12
|
35
|
218
|
373
|
507
|
595
|
605
|
564
|
453
|
499
|
305
|
156
|
36
|
(260)
|
(303)
|
(315)
|
(312)
|
|
Net Income (Common) |
142
N/A
|
189
+33%
|
282
+50%
|
317
+12%
|
529
+67%
|
489
-7%
|
411
-16%
|
408
-1%
|
(95)
N/A
|
(497)
-421%
|
(847)
-70%
|
(1 282)
-51%
|
(1 271)
+1%
|
(1 253)
+1%
|
(1 090)
+13%
|
(796)
+27%
|
(874)
-10%
|
(335)
+62%
|
41
N/A
|
460
+1 014%
|
1 146
+149%
|
1 242
+8%
|
1 301
+5%
|
1 255
-4%
|
|
EPS (Diluted) |
0.18
N/A
|
0.24
+33%
|
0.34
+42%
|
0.4
+18%
|
0.67
+68%
|
0.61
-9%
|
0.51
-16%
|
0.5
-2%
|
-0.12
N/A
|
-0.61
-408%
|
-1.07
-75%
|
-1.64
-53%
|
-1.61
+2%
|
-1.59
+1%
|
-1.38
+13%
|
-0.85
+38%
|
-1.11
-31%
|
-0.42
+62%
|
0.05
N/A
|
0.58
+1 060%
|
1.45
+150%
|
1.58
+9%
|
1.66
+5%
|
1.6
-4%
|