Mastek Ltd
NSE:MASTEK
Income Statement
Earnings Waterfall
Mastek Ltd
Revenue
|
29.8B
INR
|
Operating Expenses
|
-25.6B
INR
|
Operating Income
|
4.2B
INR
|
Other Expenses
|
-1.4B
INR
|
Net Income
|
2.8B
INR
|
Income Statement
Mastek Ltd
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
9 240
N/A
|
9 096
-2%
|
9 138
+0%
|
9 270
+1%
|
9 573
+3%
|
10 126
+6%
|
9 250
-9%
|
8 097
-12%
|
6 788
-16%
|
5 269
-22%
|
5 228
-1%
|
5 171
-1%
|
5 054
-2%
|
5 602
+11%
|
6 165
+10%
|
6 891
+12%
|
7 725
+12%
|
8 172
+6%
|
8 757
+7%
|
9 343
+7%
|
9 898
+6%
|
10 332
+4%
|
10 367
+0%
|
10 232
-1%
|
10 019
-2%
|
10 715
+7%
|
12 100
+13%
|
13 761
+14%
|
15 753
+14%
|
17 219
+9%
|
18 523
+8%
|
19 765
+7%
|
20 855
+6%
|
21 838
+5%
|
22 376
+2%
|
23 290
+4%
|
24 357
+5%
|
25 634
+5%
|
27 184
+6%
|
28 586
+5%
|
29 842
+4%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
0
|
(50)
|
0
|
0
|
0
|
(39)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(39)
|
0
|
0
|
0
|
(33)
|
0
|
0
|
0
|
(28)
|
0
|
0
|
0
|
(25)
|
0
|
0
|
0
|
(20)
|
0
|
0
|
0
|
(20)
|
0
|
0
|
0
|
(26)
|
0
|
0
|
0
|
|
Gross Profit |
0
N/A
|
9 046
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
10 087
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
5 269
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
5 563
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
8 139
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
10 304
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
10 690
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
17 199
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
21 819
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
25 608
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(8 619)
|
(8 583)
|
(8 788)
|
(9 053)
|
(9 473)
|
(9 889)
|
(9 006)
|
(7 900)
|
(6 753)
|
(5 232)
|
(5 262)
|
(5 159)
|
(4 925)
|
(5 181)
|
(5 671)
|
(6 264)
|
(6 996)
|
(7 305)
|
(7 815)
|
(8 284)
|
(8 712)
|
(8 874)
|
(9 221)
|
(9 143)
|
(8 958)
|
(9 334)
|
(10 544)
|
(11 896)
|
(13 192)
|
(13 957)
|
(14 860)
|
(15 830)
|
(16 795)
|
(17 589)
|
(18 257)
|
(19 319)
|
(20 503)
|
(21 761)
|
(23 024)
|
(24 529)
|
(25 600)
|
|
Selling, General & Administrative |
(7 318)
|
(8 242)
|
(6 955)
|
(7 202)
|
(7 549)
|
(9 340)
|
(6 834)
|
(5 837)
|
(4 734)
|
(4 921)
|
(3 881)
|
(3 563)
|
(3 184)
|
(4 991)
|
(3 598)
|
(4 030)
|
(4 582)
|
(7 063)
|
(5 119)
|
(5 453)
|
(5 683)
|
(8 870)
|
(5 825)
|
(5 679)
|
(5 551)
|
(9 072)
|
(6 528)
|
(7 281)
|
(8 171)
|
(9 279)
|
(9 363)
|
(9 998)
|
(10 473)
|
(11 736)
|
(11 470)
|
(12 132)
|
(12 864)
|
(14 661)
|
(14 577)
|
(15 468)
|
(16 314)
|
|
Depreciation & Amortization |
(318)
|
(327)
|
(342)
|
(348)
|
(350)
|
(372)
|
(343)
|
(291)
|
(238)
|
(187)
|
(132)
|
(132)
|
(132)
|
(154)
|
(169)
|
(186)
|
(202)
|
(188)
|
(176)
|
(173)
|
(167)
|
(174)
|
(192)
|
(200)
|
(215)
|
(245)
|
(306)
|
(366)
|
(425)
|
(446)
|
(433)
|
(421)
|
(409)
|
(425)
|
(442)
|
(509)
|
(599)
|
(672)
|
(760)
|
(798)
|
(820)
|
|
Other Operating Expenses |
(983)
|
(12)
|
(1 491)
|
(1 504)
|
(1 575)
|
(177)
|
(1 830)
|
(1 772)
|
(1 782)
|
(124)
|
(1 249)
|
(1 463)
|
(1 608)
|
(37)
|
(1 904)
|
(2 048)
|
(2 212)
|
(54)
|
(2 520)
|
(2 658)
|
(2 863)
|
171
|
(3 204)
|
(3 264)
|
(3 191)
|
(17)
|
(3 710)
|
(4 249)
|
(4 596)
|
(4 232)
|
(5 064)
|
(5 412)
|
(5 912)
|
(5 429)
|
(6 344)
|
(6 678)
|
(7 040)
|
(6 428)
|
(7 688)
|
(8 264)
|
(8 466)
|
|
Operating Income |
621
N/A
|
463
-25%
|
350
-24%
|
217
-38%
|
99
-54%
|
198
+99%
|
244
+23%
|
197
-19%
|
35
-82%
|
37
+7%
|
(34)
N/A
|
12
N/A
|
130
+944%
|
382
+195%
|
495
+29%
|
627
+27%
|
729
+16%
|
834
+14%
|
942
+13%
|
1 059
+12%
|
1 186
+12%
|
1 431
+21%
|
1 146
-20%
|
1 090
-5%
|
1 062
-3%
|
1 356
+28%
|
1 556
+15%
|
1 866
+20%
|
2 561
+37%
|
3 242
+27%
|
3 663
+13%
|
3 935
+7%
|
4 060
+3%
|
4 229
+4%
|
4 120
-3%
|
3 971
-4%
|
3 855
-3%
|
3 847
0%
|
4 160
+8%
|
4 057
-2%
|
4 243
+5%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(7)
|
68
|
(21)
|
(21)
|
(16)
|
113
|
(6)
|
22
|
28
|
79
|
26
|
56
|
70
|
29
|
(65)
|
(88)
|
(85)
|
49
|
(64)
|
(139)
|
(161)
|
76
|
(39)
|
10
|
(4)
|
208
|
96
|
72
|
177
|
48
|
(77)
|
(122)
|
(203)
|
259
|
(167)
|
(166)
|
(272)
|
236
|
243
|
177
|
136
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
(39)
|
(117)
|
(83)
|
(89)
|
(45)
|
(25)
|
0
|
(1)
|
(6)
|
(34)
|
(34)
|
(34)
|
(34)
|
0
|
0
|
0
|
0
|
(263)
|
0
|
6
|
(40)
|
(260)
|
(221)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
253
|
253
|
253
|
0
|
(41)
|
(41)
|
|
Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
|
Total Other Income |
160
|
146
|
242
|
242
|
241
|
27
|
171
|
177
|
171
|
72
|
133
|
109
|
91
|
14
|
113
|
127
|
164
|
78
|
188
|
246
|
234
|
86
|
252
|
239
|
303
|
139
|
404
|
354
|
176
|
102
|
158
|
245
|
355
|
(8)
|
687
|
671
|
715
|
(66)
|
(345)
|
(406)
|
(452)
|
|
Pre-Tax Income |
774
N/A
|
677
-12%
|
571
-16%
|
438
-23%
|
286
-35%
|
223
-22%
|
326
+46%
|
306
-6%
|
189
-38%
|
165
-13%
|
125
-24%
|
177
+41%
|
284
+61%
|
391
+38%
|
508
+30%
|
632
+24%
|
775
+23%
|
960
+24%
|
1 065
+11%
|
1 166
+9%
|
1 258
+8%
|
1 334
+6%
|
1 360
+2%
|
1 344
-1%
|
1 321
-2%
|
1 441
+9%
|
1 835
+27%
|
2 292
+25%
|
2 914
+27%
|
3 393
+16%
|
3 744
+10%
|
4 058
+8%
|
4 213
+4%
|
4 480
+6%
|
4 639
+4%
|
4 730
+2%
|
4 551
-4%
|
4 274
-6%
|
4 058
-5%
|
3 788
-7%
|
3 886
+3%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(166)
|
(54)
|
(10)
|
(11)
|
45
|
4
|
(63)
|
(34)
|
4
|
(27)
|
(8)
|
(13)
|
(8)
|
(67)
|
(61)
|
(84)
|
(162)
|
(261)
|
(288)
|
(312)
|
(324)
|
(319)
|
(327)
|
(317)
|
(299)
|
(303)
|
(474)
|
(585)
|
(765)
|
(876)
|
(891)
|
(980)
|
(1 004)
|
(1 146)
|
(1 264)
|
(1 307)
|
(1 292)
|
(1 171)
|
(1 064)
|
(1 002)
|
(994)
|
|
Income from Continuing Operations |
608
|
623
|
561
|
428
|
331
|
227
|
263
|
272
|
193
|
137
|
117
|
163
|
276
|
324
|
447
|
549
|
613
|
700
|
778
|
854
|
935
|
1 015
|
1 032
|
1 028
|
1 023
|
1 138
|
1 362
|
1 707
|
2 150
|
2 518
|
2 854
|
3 078
|
3 209
|
3 334
|
3 376
|
3 422
|
3 259
|
3 103
|
2 994
|
2 785
|
2 892
|
|
Income to Minority Interest |
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
|
(50)
|
(111)
|
(193)
|
(322)
|
(424)
|
(472)
|
(482)
|
(451)
|
(383)
|
(346)
|
(324)
|
(256)
|
(173)
|
(135)
|
(89)
|
(84)
|
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Income (Common) |
608
N/A
|
518
-15%
|
456
-12%
|
323
-29%
|
226
-30%
|
177
-22%
|
213
+20%
|
222
+4%
|
143
-36%
|
137
-4%
|
117
-15%
|
163
+40%
|
276
+69%
|
324
+18%
|
447
+38%
|
549
+23%
|
613
+12%
|
700
+14%
|
778
+11%
|
854
+10%
|
935
+9%
|
1 015
+9%
|
1 032
+2%
|
1 028
0%
|
1 023
0%
|
1 089
+6%
|
1 251
+15%
|
1 514
+21%
|
1 828
+21%
|
2 094
+15%
|
2 382
+14%
|
2 596
+9%
|
2 758
+6%
|
2 951
+7%
|
3 030
+3%
|
3 098
+2%
|
3 003
-3%
|
2 930
-2%
|
2 859
-2%
|
2 697
-6%
|
2 808
+4%
|
|
EPS (Diluted) |
24.69
N/A
|
20.72
-16%
|
20.52
-1%
|
13.05
-36%
|
9.66
-26%
|
7.69
-20%
|
8.62
+12%
|
8.92
+3%
|
5.79
-35%
|
5.7
-2%
|
4.82
-15%
|
6.74
+40%
|
11.45
+70%
|
13.5
+18%
|
17.95
+33%
|
22.03
+23%
|
24.89
+13%
|
28
+12%
|
30.73
+10%
|
33.74
+10%
|
36.94
+9%
|
40.6
+10%
|
40.8
+0%
|
40.62
0%
|
40.1
-1%
|
43.56
+9%
|
49.43
+13%
|
58.67
+19%
|
70.84
+21%
|
80.53
+14%
|
90.92
+13%
|
96.49
+6%
|
92.85
-4%
|
105.39
+14%
|
98.69
-6%
|
101.24
+3%
|
98.15
-3%
|
95.5
-3%
|
92.48
-3%
|
87.05
-6%
|
90.55
+4%
|