Info Edge (India) Ltd
NSE:NAUKRI
Income Statement
Earnings Waterfall
Info Edge (India) Ltd
Revenue
|
24.8B
INR
|
Cost of Revenue
|
-740.5m
INR
|
Gross Profit
|
24.1B
INR
|
Operating Expenses
|
-17.1B
INR
|
Operating Income
|
7B
INR
|
Other Expenses
|
-4.6B
INR
|
Net Income
|
2.4B
INR
|
Income Statement
Info Edge (India) Ltd
Dec-2006 | Mar-2007 | Jun-2007 | Sep-2007 | Dec-2007 | Mar-2008 | Jun-2008 | 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 |
1 212
N/A
|
1 396
+15%
|
1 582
+13%
|
1 791
+13%
|
1 975
+10%
|
2 189
+11%
|
2 355
+8%
|
2 771
+18%
|
5 571
+101%
|
8 471
+52%
|
11 509
+36%
|
11 936
+4%
|
12 431
+4%
|
12 881
+4%
|
13 119
+2%
|
12 773
-3%
|
12 086
-5%
|
11 512
-5%
|
11 280
-2%
|
11 716
+4%
|
12 767
+9%
|
14 205
+11%
|
15 890
+12%
|
18 135
+14%
|
20 515
+13%
|
22 196
+8%
|
23 457
+6%
|
24 244
+3%
|
24 461
+1%
|
24 837
+2%
|
|
Gross Profit | |||||||||||||||||||||||||||||||
Cost of Revenue |
(75)
|
(59)
|
(60)
|
(60)
|
(60)
|
(61)
|
(67)
|
(47)
|
(103)
|
(178)
|
(417)
|
(340)
|
(353)
|
(353)
|
(382)
|
(273)
|
(270)
|
(271)
|
(317)
|
(295)
|
(314)
|
(332)
|
(381)
|
(401)
|
(480)
|
(542)
|
(708)
|
(691)
|
(709)
|
(740)
|
|
Gross Profit |
1 137
N/A
|
1 337
+18%
|
1 522
+14%
|
1 731
+14%
|
1 916
+11%
|
2 129
+11%
|
2 289
+8%
|
2 724
+19%
|
5 468
+101%
|
8 293
+52%
|
11 093
+34%
|
11 596
+5%
|
12 078
+4%
|
12 529
+4%
|
12 737
+2%
|
12 499
-2%
|
11 816
-5%
|
11 241
-5%
|
10 963
-2%
|
11 421
+4%
|
12 454
+9%
|
13 873
+11%
|
15 509
+12%
|
17 734
+14%
|
20 036
+13%
|
21 654
+8%
|
22 749
+5%
|
23 552
+4%
|
23 752
+1%
|
24 097
+1%
|
|
Operating Income | |||||||||||||||||||||||||||||||
Operating Expenses |
(868)
|
(1 011)
|
(1 153)
|
(1 262)
|
(1 412)
|
(1 539)
|
(1 654)
|
(2 052)
|
(4 107)
|
(6 199)
|
(8 121)
|
(8 574)
|
(8 943)
|
(9 259)
|
(9 325)
|
(9 126)
|
(8 869)
|
(8 616)
|
(8 314)
|
(9 075)
|
(9 569)
|
(10 479)
|
(8 742)
|
(13 816)
|
(93 938)
|
(17 179)
|
(15 497)
|
(17 583)
|
(16 840)
|
(17 100)
|
|
Selling, General & Administrative |
(707)
|
(793)
|
(907)
|
(996)
|
(1 119)
|
(1 484)
|
(1 574)
|
(1 660)
|
(3 318)
|
(5 071)
|
(7 679)
|
(7 173)
|
(7 528)
|
(7 784)
|
(8 649)
|
(7 542)
|
(7 441)
|
(7 297)
|
(7 999)
|
(7 940)
|
(8 393)
|
(9 271)
|
(10 868)
|
(12 149)
|
(13 830)
|
(14 578)
|
(16 630)
|
(14 866)
|
(14 448)
|
(14 602)
|
|
Depreciation & Amortization |
(40)
|
(46)
|
(49)
|
(51)
|
(54)
|
(56)
|
(59)
|
(59)
|
(116)
|
(169)
|
(216)
|
(266)
|
(330)
|
(404)
|
(472)
|
(501)
|
(506)
|
(504)
|
(443)
|
(427)
|
(416)
|
(404)
|
(444)
|
(457)
|
(515)
|
(605)
|
(725)
|
(816)
|
(902)
|
(957)
|
|
Other Operating Expenses |
(121)
|
(172)
|
(198)
|
(215)
|
(239)
|
0
|
(21)
|
(334)
|
(673)
|
(959)
|
(227)
|
(1 135)
|
(1 085)
|
(1 072)
|
(205)
|
(1 083)
|
(922)
|
(815)
|
127
|
(708)
|
(759)
|
(804)
|
2 570
|
(1 211)
|
(79 593)
|
(1 997)
|
1 857
|
(1 902)
|
(1 491)
|
(1 541)
|
|
Operating Income |
269
N/A
|
326
+21%
|
369
+13%
|
469
+27%
|
504
+8%
|
590
+17%
|
634
+8%
|
672
+6%
|
1 361
+102%
|
2 095
+54%
|
2 971
+42%
|
3 022
+2%
|
3 135
+4%
|
3 270
+4%
|
3 412
+4%
|
3 373
-1%
|
2 947
-13%
|
2 625
-11%
|
2 649
+1%
|
2 346
-11%
|
2 885
+23%
|
3 394
+18%
|
6 767
+99%
|
3 918
-42%
|
(73 902)
N/A
|
4 475
N/A
|
7 252
+62%
|
5 969
-18%
|
6 911
+16%
|
6 997
+1%
|
|
Pre-Tax Income | |||||||||||||||||||||||||||||||
Interest Income Expense |
(4)
|
(7)
|
(7)
|
(7)
|
(7)
|
(11)
|
(11)
|
(917)
|
(2 355)
|
(4 008)
|
(1 924)
|
(4 748)
|
(5 248)
|
(5 093)
|
(6 401)
|
(4 800)
|
(3 843)
|
(3 299)
|
(971)
|
(3 167)
|
75 818
|
123 618
|
128 762
|
206 206
|
127 617
|
81 503
|
302
|
(907)
|
(1 148)
|
(2 123)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
346
|
4 577
|
6 166
|
6 135
|
5 805
|
1 574
|
1 789
|
1 912
|
5 637
|
12 676
|
14 341
|
15 786
|
16 061
|
9 023
|
6 446
|
(73 735)
|
0
|
(82 951)
|
(6 174)
|
(6 174)
|
(5 713)
|
(461)
|
|
Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
|
Total Other Income |
43
|
76
|
116
|
167
|
205
|
207
|
193
|
259
|
539
|
869
|
(49)
|
1 240
|
1 242
|
1 159
|
(53)
|
988
|
995
|
1 086
|
3
|
1 785
|
1 952
|
2 763
|
25
|
7 148
|
7 918
|
10 549
|
25
|
1 291
|
1 726
|
(1 727)
|
|
Pre-Tax Income |
307
N/A
|
395
+28%
|
478
+21%
|
629
+32%
|
701
+12%
|
786
+12%
|
816
+4%
|
14
-98%
|
(110)
N/A
|
3 533
N/A
|
7 165
+103%
|
5 649
-21%
|
4 934
-13%
|
910
-82%
|
(1 258)
N/A
|
1 472
N/A
|
5 736
+290%
|
13 088
+128%
|
16 023
+22%
|
16 749
+5%
|
96 716
+477%
|
138 798
+44%
|
142 001
+2%
|
143 537
+1%
|
61 632
-57%
|
13 575
-78%
|
1 406
-90%
|
179
-87%
|
1 776
+894%
|
2 686
+51%
|
|
Net Income | |||||||||||||||||||||||||||||||
Tax Provision |
(118)
|
(124)
|
(143)
|
(178)
|
(201)
|
(231)
|
(249)
|
(238)
|
(521)
|
(864)
|
(1 243)
|
(1 413)
|
(1 409)
|
(1 306)
|
(1 200)
|
(1 084)
|
(949)
|
(890)
|
(1 843)
|
(1 929)
|
(11 453)
|
(13 999)
|
(13 179)
|
(13 280)
|
(4 160)
|
(1 965)
|
(2 111)
|
(2 334)
|
(2 473)
|
(2 652)
|
|
Income from Continuing Operations |
190
|
271
|
335
|
451
|
500
|
554
|
568
|
(224)
|
(631)
|
2 669
|
5 922
|
4 236
|
3 526
|
(396)
|
(2 457)
|
388
|
4 787
|
12 198
|
14 180
|
14 820
|
85 263
|
124 799
|
128 822
|
130 257
|
57 473
|
11 610
|
(705)
|
(2 155)
|
(696)
|
34
|
|
Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
38
|
71
|
88
|
115
|
110
|
103
|
108
|
81
|
48
|
23
|
1
|
(17)
|
(47)
|
(28)
|
(338)
|
(1 227)
|
(2 332)
|
(2 259)
|
(3 580)
|
(370)
|
877
|
440
|
2 386
|
|
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
|
|
Net Income (Common) |
190
N/A
|
271
+43%
|
335
+24%
|
451
+35%
|
500
+11%
|
554
+11%
|
568
+2%
|
(186)
N/A
|
(560)
-202%
|
2 757
N/A
|
6 037
+119%
|
4 346
-28%
|
3 628
-17%
|
(288)
N/A
|
(2 376)
-725%
|
436
N/A
|
4 809
+1 003%
|
12 200
+154%
|
14 163
+16%
|
14 773
+4%
|
85 234
+477%
|
124 461
+46%
|
127 596
+3%
|
127 925
+0%
|
55 213
-57%
|
8 029
-85%
|
(1 074)
N/A
|
(1 277)
-19%
|
(256)
+80%
|
2 420
N/A
|
|
EPS (Diluted) |
1.91
N/A
|
2.58
+35%
|
3.07
+19%
|
4.12
+34%
|
4.58
+11%
|
5.08
+11%
|
5.2
+2%
|
-1.53
N/A
|
-4.6
-201%
|
22.56
N/A
|
49.08
+118%
|
35.65
-27%
|
29.71
-17%
|
-2.35
N/A
|
-19.46
-728%
|
3.54
N/A
|
37.89
+970%
|
94.2
+149%
|
111.51
+18%
|
114.07
+2%
|
651.13
+471%
|
961.09
+48%
|
989.11
+3%
|
989.36
+0%
|
428.01
-57%
|
62.34
-85%
|
-8.31
N/A
|
-9.86
-19%
|
-1.97
+80%
|
18.69
N/A
|