Linc Ltd
NSE:LINC
Income Statement
Earnings Waterfall
Linc Ltd
Revenue
|
5B
INR
|
Cost of Revenue
|
-3B
INR
|
Gross Profit
|
2B
INR
|
Operating Expenses
|
-1.6B
INR
|
Operating Income
|
440.8m
INR
|
Other Expenses
|
-90.9m
INR
|
Net Income
|
349.9m
INR
|
Income Statement
Linc Ltd
Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||
Revenue |
2 843
N/A
|
3 138
+10%
|
3 379
+8%
|
3 550
+5%
|
3 978
+12%
|
4 308
+8%
|
4 600
+7%
|
4 868
+6%
|
5 007
+3%
|
5 049
+1%
|
5 007
-1%
|
|
Gross Profit | ||||||||||||
Cost of Revenue |
(1 915)
|
(2 111)
|
(2 238)
|
(2 415)
|
(2 665)
|
(2 799)
|
(2 915)
|
(3 002)
|
(2 954)
|
(3 016)
|
(3 006)
|
|
Gross Profit |
928
N/A
|
1 026
+11%
|
1 141
+11%
|
1 135
-1%
|
1 313
+16%
|
1 509
+15%
|
1 685
+12%
|
1 866
+11%
|
2 053
+10%
|
2 033
-1%
|
2 001
-2%
|
|
Operating Income | ||||||||||||
Operating Expenses |
(926)
|
(977)
|
(1 048)
|
(1 041)
|
(1 161)
|
(1 284)
|
(1 346)
|
(1 390)
|
(1 533)
|
(1 545)
|
(1 560)
|
|
Selling, General & Administrative |
(302)
|
(322)
|
(361)
|
(816)
|
(446)
|
(529)
|
(562)
|
(1 204)
|
(649)
|
(670)
|
(703)
|
|
Depreciation & Amortization |
(126)
|
(125)
|
(126)
|
(128)
|
(130)
|
(136)
|
(137)
|
(141)
|
(146)
|
(147)
|
(148)
|
|
Other Operating Expenses |
(498)
|
(530)
|
(561)
|
(96)
|
(585)
|
(619)
|
(647)
|
(45)
|
(738)
|
(728)
|
(709)
|
|
Operating Income |
2
N/A
|
49
+2 604%
|
93
+90%
|
94
+1%
|
151
+61%
|
226
+49%
|
339
+50%
|
476
+40%
|
519
+9%
|
488
-6%
|
441
-10%
|
|
Pre-Tax Income | ||||||||||||
Interest Income Expense |
(21)
|
(13)
|
(7)
|
17
|
(5)
|
(5)
|
(6)
|
26
|
(12)
|
(16)
|
(19)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
|
Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
|
Total Other Income |
18
|
23
|
27
|
(0)
|
38
|
42
|
42
|
2
|
35
|
46
|
49
|
|
Pre-Tax Income |
(1)
N/A
|
59
N/A
|
113
+92%
|
109
-4%
|
184
+70%
|
263
+43%
|
375
+43%
|
501
+34%
|
542
+8%
|
518
-4%
|
470
-9%
|
|
Net Income | ||||||||||||
Tax Provision |
29
|
14
|
1
|
(27)
|
(47)
|
(66)
|
(94)
|
(127)
|
(138)
|
(132)
|
(120)
|
|
Income from Continuing Operations |
28
|
73
|
113
|
81
|
137
|
197
|
281
|
374
|
404
|
386
|
350
|
|
Net Income (Common) |
28
N/A
|
73
+159%
|
113
+56%
|
81
-28%
|
137
+69%
|
197
+44%
|
281
+42%
|
374
+33%
|
404
+8%
|
386
-5%
|
350
-9%
|
|
EPS (Diluted) |
1.89
N/A
|
4.89
+159%
|
7.62
+56%
|
5.47
-28%
|
9.24
+69%
|
13.25
+43%
|
18.87
+42%
|
25.15
+33%
|
27.18
+8%
|
25.92
-5%
|
23.52
-9%
|