Income Statement

Revenue

+604%

+14 320%

10Y

Currency: INR

	Jun-2007	Sep-2007	Dec-2007	Mar-2008	Jun-2008	Sep-2008	Dec-2008	Mar-2009	Jun-2009	Sep-2009	Dec-2009	Mar-2010	Jun-2010	Sep-2010	Dec-2010	Mar-2011	Jun-2011	Sep-2011	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	Sep-2024	Dec-2024	Mar-2025	Jun-2025	Sep-2025	Dec-2025
Revenue
Interest Expense	25	0	0	0	27	0	0	0	69	0	0	0	84	0	0	0	152	0	0	0	0	250	0	0	122	0	0	0	0	0	0	46	0	0	0	3	0	0	0	282	0	0	0	241	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	16	0	0	0	4	0	0	0	15	0	0	0	0	0	0	0
Revenue	2 709 N/A	3 273 +21%	3 743 +14%	3 905 +4%	3 608 -8%	3 728 +3%	3 644 -2%	3 368 -8%	2 954 -12%	2 535 -14%	2 474 -2%	2 536 +3%	2 785 +10%	3 018 +8%	2 971 -2%	2 798 -6%	2 158 -23%	1 794 -17%	1 275 -29%	996 -22%	1 072 +8%	1 354 +26%	987 -27%	1 009 +2%	781 -23%	1 079 +38%	1 211 +12%	959 -21%	1 337 +39%	1 409 +5%	1 470 +4%	1 586 +8%	1 683 +6%	1 843 +9%	1 985 +8%	2 176 +10%	2 256 +4%	2 316 +3%	2 409 +4%	2 509 +4%	2 788 +11%	2 531 -9%	2 299 -9%	1 642 -29%	904 -45%	576 -36%	193 -67%	48 -75%	44 -8%	45 +0%	27 -40%	19 -30%	16 -16%	21 +34%	13 -39%	11 -15%	14 +24%	37 +176%	306 +721%	450 +47%	471 +5%	458 -3%	262 -43%	59 -78%	287 +388%	370 +29%	471 +27%	546 +16%	615 +13%	786 +28%	729 -7%	948 +30%	957 +1%	1 061 +11%	1 846 +74%
Gross Profit
Cost of Revenue	(2 104)	(2 222)	(2 511)	(2 413)	(2 075)	(1 888)	(1 744)	(1 575)	(1 439)	(1 197)	(1 067)	(977)	(1 227)	(1 261)	(1 345)	(1 411)	(1 114)	(932)	(668)	(495)	(493)	(740)	(501)	(552)	(579)	(753)	(931)	(781)	(1 131)	(1 239)	(1 283)	(1 282)	(1 263)	(1 296)	(1 332)	(1 494)	(1 559)	(1 599)	(1 684)	(1 724)	(1 894)	(1 779)	(1 701)	(1 378)	(815)	(533)	(162)	(26)	(24)	(29)	(13)	(6)	(5)	(36)	(34)	(7)	(8)	2	(170)	(300)	(312)	(304)	(183)	(6)	(177)	(204)	(265)	(324)	(328)	(467)	(407)	(638)	(580)	(678)	(1 416)
Gross Profit	605 N/A	1 051 +74%	1 232 +17%	1 492 +21%	1 533 +3%	1 840 +20%	1 901 +3%	1 793 -6%	1 516 -15%	1 339 -12%	1 407 +5%	1 559 +11%	1 559 +0%	1 757 +13%	1 627 -7%	1 387 -15%	1 045 -25%	861 -18%	607 -30%	501 -18%	579 +16%	614 +6%	486 -21%	457 -6%	202 -56%	326 +61%	280 -14%	178 -37%	205 +16%	170 -17%	187 +10%	304 +63%	420 +38%	547 +30%	653 +19%	682 +5%	697 +2%	717 +3%	725 +1%	785 +8%	895 +14%	752 -16%	598 -20%	263 -56%	90 -66%	44 -51%	31 -29%	22 -28%	20 -10%	16 -23%	14 -13%	13 -6%	10 -19%	(15) N/A	(22) -41%	4 N/A	6 +55%	39 +558%	137 +252%	149 +9%	160 +7%	154 -4%	80 -48%	52 -34%	111 +111%	166 +49%	206 +25%	222 +8%	287 +29%	319 +11%	322 +1%	309 -4%	376 +22%	383 +2%	430 +12%
Operating Income
Operating Expenses	(194)	(549)	(617)	(681)	(653)	(797)	(814)	(784)	(835)	(812)	(855)	(931)	(851)	(971)	(984)	(896)	(637)	(630)	(473)	(936)	(936)	(1 078)	(989)	(441)	(215)	(315)	(559)	(744)	(705)	(712)	(476)	(274)	(304)	(315)	(392)	(319)	(2 343)	(2 413)	(2 386)	(841)	(948)	(844)	(764)	(384)	(299)	(307)	(304)	(300)	(276)	(254)	(249)	(260)	(249)	(238)	(231)	(89)	(87)	(86)	(90)	(115)	(124)	(119)	(120)	(64)	(91)	(109)	(123)	(112)	(165)	(191)	(186)	(143)	(202)	(213)	(260)
Selling, General & Administrative	(157)	(186)	(186)	(167)	(183)	(203)	(223)	(238)	(317)	(327)	(329)	(331)	(305)	(323)	(345)	(313)	(119)	(65)	(6)	12	(106)	(122)	(83)	(75)	(51)	(66)	(64)	(44)	(55)	(50)	(45)	(37)	(33)	(30)	(29)	(35)	(37)	(42)	(45)	(50)	(52)	(51)	(49)	(57)	(56)	(55)	(54)	(37)	(33)	(29)	(27)	(25)	(18)	(13)	(10)	(6)	(9)	(12)	(16)	(32)	(37)	(40)	(42)	(44)	(41)	(48)	(54)	(97)	(61)	(64)	(68)	(127)	(82)	(91)	(94)
Research & Development	(15)	0	0	0	(20)	0	0	0	(37)	0	0	0	(33)	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	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Depreciation & Amortization	(22)	(23)	(24)	(23)	(23)	(25)	(30)	(30)	(57)	(58)	(59)	(59)	(37)	(45)	(49)	(57)	(63)	(63)	(62)	(63)	(63)	(79)	(63)	(62)	(46)	(62)	(62)	(46)	(66)	(70)	(74)	(78)	(79)	(77)	(77)	(75)	(73)	(74)	(73)	(78)	(79)	(79)	(80)	(78)	(77)	(77)	(77)	(77)	(76)	(76)	(76)	(75)	(74)	(72)	(70)	(68)	(58)	(47)	(37)	(29)	(29)	(28)	(28)	(20)	(23)	(21)	(18)	(15)	(15)	(15)	(15)	(16)	(21)	(26)	(32)
Other Operating Expenses	0	(341)	(406)	(491)	(427)	(569)	(561)	(516)	(424)	(427)	(466)	(540)	(477)	(604)	(590)	(526)	(454)	(502)	(405)	(885)	(767)	(877)	(844)	(304)	(117)	(187)	(434)	(655)	(584)	(592)	(357)	(159)	(192)	(208)	(286)	(209)	(2 232)	(2 297)	(2 268)	(713)	(817)	(714)	(635)	(250)	(166)	(174)	(173)	(187)	(167)	(149)	(147)	(160)	(158)	(153)	(151)	(14)	(20)	(27)	(37)	(54)	(58)	(51)	(50)	0	(27)	(39)	(51)	0	(89)	(112)	(103)	0	(99)	(95)	(134)
Operating Income	412 N/A	502 +22%	615 +23%	811 +32%	880 +9%	1 044 +19%	1 087 +4%	1 008 -7%	681 -32%	526 -23%	552 +5%	628 +14%	707 +13%	785 +11%	643 -18%	492 -24%	408 -17%	231 -43%	134 -42%	(436) N/A	(357) +18%	(463) -30%	(503) -9%	16 N/A	(13) N/A	11 N/A	(279) N/A	(567) -103%	(500) +12%	(542) -8%	(289) +47%	29 N/A	116 +296%	231 +99%	261 +13%	364 +40%	(1 646) N/A	(1 696) -3%	(1 661) +2%	(56) +97%	(53) +6%	(92) -74%	(166) -80%	(121) +27%	(209) -73%	(263) -26%	(273) -4%	(278) -2%	(256) +8%	(238) +7%	(235) +1%	(247) -5%	(239) +3%	(253) -6%	(252) +0%	(85) +66%	(81) +5%	(47) +42%	47 N/A	35 -26%	36 +4%	35 -4%	(40) N/A	(12) +71%	20 N/A	57 +182%	83 +45%	110 +32%	121 +11%	128 +5%	136 +6%	167 +23%	174 +4%	171 -2%	171 0%
Pre-Tax Income
Interest Income Expense	(21)	(25)	(25)	(19)	(11)	(34)	(43)	(59)	(63)	(80)	(88)	(104)	(82)	(87)	(94)	(102)	(134)	(183)	(191)	(201)	(199)	(214)	(222)	(217)	(122)	(166)	(124)	(93)	(124)	(123)	(151)	(47)	(35)	1	34	(3)	(5)	(14)	(28)	(282)	(290)	(284)	(271)	(241)	(239)	(235)	(232)	(1)	(1)	(1)	(1)	(0)	(3)	(2)	(2)	0	(7)	(9)	(11)	(16)	(12)	(12)	(13)	6	(12)	(15)	(15)	(7)	(17)	(26)	(36)	(32)	(58)	(57)	(57)
Non-Reccuring Items	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	(1 962)	0	0	0	0	0	0	0	(962)	(962)	(962)	(962)	(3)	(3)	(3)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	66	(0)	(0)	0	0	0	0	0
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	0	0	0	0	0	0	0	0	0	0	1	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	66	0	4	0	0	0	3	0	0	0
Total Other Income	1	11	16	14	2	18	13	11	16	18	21	21	23	23	113	128	127	151	76	66	37	28	74	79	62	87	66	25	26	14	17	17	44	39	42	33	32	31	28	17	17	19	19	8	11	5	18	7	6	9	(8)	8	10	17	17	31	32	24	27	11	15	28	22	7	19	8	85	5	87	21	18	(7)	12	15	11
Pre-Tax Income	391 N/A	488 +25%	606 +24%	806 +33%	871 +8%	1 028 +18%	1 057 +3%	961 -9%	634 -34%	464 -27%	485 +4%	545 +12%	648 +19%	721 +11%	662 -8%	517 -22%	401 -22%	199 -50%	19 -90%	(570) N/A	(520) +9%	(650) -25%	(651) 0%	(123) +81%	(72) +41%	(68) +6%	(337) -396%	(634) -88%	(597) +6%	(651) -9%	(423) +35%	0 N/A	126 +41 800%	272 +116%	337 +24%	(1 569) N/A	(1 619) -3%	(1 678) -4%	(1 662) +1%	(320) +81%	(326) -2%	(357) -9%	(419) -17%	(1 315) -214%	(1 399) -6%	(1 455) -4%	(1 449) +0%	(275) +81%	(253) +8%	(233) +8%	(244) -5%	(240) +2%	(232) +3%	(239) -3%	(238) +0%	(54) +77%	(56) -4%	(31) +44%	62 N/A	30 -51%	39 +30%	50 +26%	(31) N/A	1 N/A	27 +1 777%	117 +327%	153 +31%	177 +16%	191 +8%	123 -36%	117 -4%	131 +11%	128 -2%	128 +0%	125 -2%
Net Income
Tax Provision	(38)	(62)	(89)	(119)	(152)	(165)	(166)	(146)	1	27	37	20	(96)	(119)	(132)	(108)	(62)	(30)	7	40	17	16	22	(3)	(74)	(75)	(75)	183	114	115	115	18	(2)	(20)	(25)	460	478	481	477	(29)	(37)	(23)	(10)	(599)	(591)	(590)	(593)	0	0	0	0	0	0	0	0	0	0	0	0	(1)	(1)	(1)	(1)	0	(0)	(1)	(1)	441	440	441	441	(32)	(32)	(32)	(32)
Income from Continuing Operations	353	426	517	687	719	863	891	814	634	491	522	565	552	602	530	409	339	169	26	(530)	(503)	(635)	(630)	(125)	(147)	(143)	(411)	(451)	(483)	(535)	(308)	18	124	251	312	(1 109)	(1 141)	(1 197)	(1 185)	(349)	(363)	(380)	(429)	(1 914)	(1 990)	(2 044)	(2 042)	(275)	(253)	(233)	(244)	(240)	(232)	(239)	(238)	(54)	(56)	(31)	62	30	39	49	(32)	1	27	116	152	618	631	564	558	98	95	96	93
Income to Minority Interest	(11)	(15)	(19)	(17)	(18)	(18)	(15)	(12)	(8)	(6)	(5)	(6)	(7)	(6)	(7)	(5)	0	0	1	2	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	(0)	(0)	0	(1)	(2)	0	0	0	0	0	0	0	0	0
Net Income (Common)	338 N/A	407 +20%	495 +21%	669 +35%	701 +5%	845 +21%	876 +4%	802 -8%	659 -18%	520 -21%	552 +6%	594 +8%	554 -7%	605 +9%	532 -12%	401 -25%	339 -15%	169 -50%	26 -84%	(517) N/A	(503) +3%	(635) -26%	(630) +1%	(125) +80%	(147) -17%	(143) +2%	(411) -187%	(451) -10%	(483) -7%	(535) -11%	(308) +42%	18 N/A	124 +588%	251 +103%	312 +24%	(1 109) N/A	(1 141) -3%	(1 197) -5%	(1 185) +1%	(349) +71%	(363) -4%	(380) -5%	(429) -13%	(1 914) -346%	(1 990) -4%	(2 044) -3%	(2 042) +0%	(275) +87%	(253) +8%	(233) +8%	(244) -5%	(240) +2%	(232) +3%	(239) -3%	(238) +0%	(54) +77%	(56) -4%	(31) +44%	62 N/A	30 -53%	39 +31%	49 +25%	(32) N/A	1 N/A	27 +1 784%	114 +314%	150 +32%	618 +313%	628 +2%	564 -10%	558 -1%	98 -82%	95 -3%	96 +0%	93 -3%
EPS (Diluted)	13.41 N/A	16.15 +20%	19.63 +22%	26.56 +35%	27.81 +5%	28.55 +3%	29.68 +4%	27.1 -9%	22.33 -18%	17.49 -22%	18.64 +7%	21.37 +15%	18.91 -12%	20.65 +9%	18.29 -11%	13.59 -26%	11.58 -15%	6.58 -43%	1.03 -84%	-20.18 N/A	-11.47 +43%	-24.78 -116%	-19.38 +22%	-4.89 +75%	-5.72 -17%	-5.61 +2%	-16.04 -186%	-17.6 -10%	-18.85 -7%	-20.91 -11%	-12.02 +43%	0.41 N/A	4.16 +915%	5.66 +36%	6.77 +20%	-30.8 N/A	-21.99 +29%	-23.7 -8%	-27.22 -15%	-7.95 +71%	-5.91 +26%	-6.33 -7%	-7.4 -17%	-34.72 -369%	-35.79 -3%	-36.5 -2%	-34.61 +5%	-4.99 +86%	-4.47 +10%	-4.23 +5%	-4.25 0%	-4.35 -2%	-4.27 +2%	-4.31 -1%	-4.26 +1%	-0.98 +77%	-1.04 -6%	-0.57 +45%	1.13 N/A	0.13 -88%	0.19 +46%	0.21 +11%	-0.14 N/A	0.01 N/A	0.14 +1 300%	0.53 +279%	0.66 +25%	2.79 +323%	2.55 -9%	2.38 -7%	2.32 -3%	0.41 -82%	0.4 -2%	0.4 N/A	0.39 -3%

Income Statement Balance Sheet Cash Flow Statement

MIC Electronics Ltd
NSE:MICEL

Income Statement

Earnings Waterfall
MIC Electronics Ltd

Income Statement
MIC Electronics Ltd

See Also

Company

Help

Tools

Stocks

MIC Electronics Ltd NSE:MICEL

Income Statement

Earnings Waterfall MIC Electronics Ltd

Income Statement MIC Electronics Ltd

See Also

Company

Help

Tools

Stocks

MIC Electronics Ltd
NSE:MICEL

Earnings Waterfall
MIC Electronics Ltd

Income Statement
MIC Electronics Ltd