Navkar Corporation Ltd
NSE:NAVKARCORP
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Navkar Corporation Ltd
NSE:NAVKARCORP
|
IN |
Income Statement
Earnings Waterfall
Navkar Corporation Ltd
Income Statement
Navkar Corporation Ltd
| 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 | Mar-2026 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
327
|
0
|
0
|
0
|
287
|
0
|
0
|
0
|
153
|
0
|
0
|
0
|
410
|
0
|
0
|
0
|
357
|
0
|
0
|
0
|
469
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
86
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
3 473
N/A
|
3 554
+2%
|
3 598
+1%
|
3 632
+1%
|
3 709
+2%
|
3 795
+2%
|
3 973
+5%
|
4 122
+4%
|
4 282
+4%
|
4 464
+4%
|
4 507
+1%
|
4 676
+4%
|
4 826
+3%
|
5 020
+4%
|
5 205
+4%
|
5 413
+4%
|
5 671
+5%
|
5 521
-3%
|
5 688
+3%
|
6 146
+8%
|
6 724
+9%
|
6 667
-1%
|
6 372
-4%
|
5 672
-11%
|
4 531
-20%
|
4 667
+3%
|
4 582
-2%
|
4 375
-5%
|
4 415
+1%
|
4 177
-5%
|
4 030
-4%
|
4 205
+4%
|
4 349
+3%
|
4 470
+3%
|
4 855
+9%
|
4 981
+3%
|
4 845
-3%
|
5 050
+4%
|
5 343
+6%
|
5 906
+11%
|
6 875
+16%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(1 361)
|
(1 492)
|
(1 548)
|
(1 586)
|
(1 531)
|
(1 650)
|
(1 720)
|
(1 799)
|
(1 672)
|
(1 880)
|
(1 961)
|
(2 100)
|
(2 013)
|
(2 573)
|
(2 650)
|
(2 728)
|
(2 656)
|
(3 077)
|
(3 354)
|
(3 832)
|
(3 933)
|
(4 331)
|
(4 237)
|
(3 907)
|
(3 070)
|
(3 096)
|
(2 960)
|
(2 766)
|
(2 525)
|
(2 675)
|
(2 588)
|
(2 726)
|
(2 686)
|
(2 985)
|
(3 307)
|
(3 520)
|
(3 721)
|
(3 924)
|
(4 193)
|
(4 519)
|
(4 925)
|
|
| Gross Profit |
2 111
N/A
|
2 062
-2%
|
2 050
-1%
|
2 046
0%
|
2 179
+6%
|
2 145
-2%
|
2 253
+5%
|
2 323
+3%
|
2 610
+12%
|
2 584
-1%
|
2 546
-1%
|
2 576
+1%
|
2 813
+9%
|
2 447
-13%
|
2 555
+4%
|
2 685
+5%
|
3 016
+12%
|
2 444
-19%
|
2 334
-5%
|
2 314
-1%
|
2 791
+21%
|
2 336
-16%
|
2 135
-9%
|
1 765
-17%
|
1 462
-17%
|
1 571
+7%
|
1 622
+3%
|
1 609
-1%
|
1 890
+17%
|
1 502
-21%
|
1 443
-4%
|
1 479
+3%
|
1 663
+12%
|
1 484
-11%
|
1 548
+4%
|
1 461
-6%
|
1 124
-23%
|
1 126
+0%
|
1 150
+2%
|
1 387
+21%
|
1 950
+41%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(790)
|
(748)
|
(778)
|
(787)
|
(955)
|
(967)
|
(1 008)
|
(1 059)
|
(1 147)
|
(1 088)
|
(1 228)
|
(1 304)
|
(1 597)
|
(1 402)
|
(1 380)
|
(1 428)
|
(1 706)
|
(1 473)
|
(1 418)
|
(1 424)
|
(1 851)
|
(1 301)
|
(1 184)
|
(978)
|
(843)
|
(900)
|
(889)
|
(994)
|
(1 290)
|
(859)
|
(977)
|
(1 242)
|
(1 403)
|
(1 460)
|
(1 549)
|
(1 528)
|
(1 568)
|
(1 405)
|
(1 349)
|
(1 343)
|
(1 335)
|
|
| Selling, General & Administrative |
(581)
|
(261)
|
(281)
|
(296)
|
(743)
|
(332)
|
(340)
|
(341)
|
(912)
|
(362)
|
(373)
|
(385)
|
(1 190)
|
(361)
|
(359)
|
(350)
|
(1 248)
|
(353)
|
(347)
|
(344)
|
(1 328)
|
(314)
|
(275)
|
(237)
|
(181)
|
(182)
|
(178)
|
(213)
|
(546)
|
(289)
|
(334)
|
(363)
|
(939)
|
(416)
|
(431)
|
(424)
|
(1 040)
|
(462)
|
(474)
|
(486)
|
(482)
|
|
| Depreciation & Amortization |
(193)
|
(197)
|
(200)
|
(203)
|
(201)
|
(204)
|
(207)
|
(210)
|
(229)
|
(274)
|
(320)
|
(368)
|
(400)
|
(407)
|
(413)
|
(419)
|
(421)
|
(431)
|
(459)
|
(484)
|
(500)
|
(446)
|
(373)
|
(298)
|
(278)
|
(278)
|
(280)
|
(296)
|
(395)
|
(294)
|
(326)
|
(364)
|
(417)
|
(457)
|
(486)
|
(502)
|
(509)
|
(515)
|
(532)
|
(550)
|
(567)
|
|
| Other Operating Expenses |
(16)
|
(290)
|
(297)
|
(288)
|
(11)
|
(432)
|
(461)
|
(509)
|
(6)
|
(451)
|
(535)
|
(551)
|
(8)
|
(635)
|
(608)
|
(660)
|
(37)
|
(689)
|
(612)
|
(596)
|
(23)
|
(541)
|
(536)
|
(443)
|
(384)
|
(439)
|
(432)
|
(484)
|
(349)
|
(276)
|
(316)
|
(516)
|
(47)
|
(588)
|
(633)
|
(603)
|
(19)
|
(428)
|
(343)
|
(307)
|
(286)
|
|
| Operating Income |
1 322
N/A
|
1 313
-1%
|
1 273
-3%
|
1 259
-1%
|
1 224
-3%
|
1 178
-4%
|
1 245
+6%
|
1 263
+1%
|
1 463
+16%
|
1 496
+2%
|
1 317
-12%
|
1 272
-3%
|
1 216
-4%
|
1 044
-14%
|
1 175
+13%
|
1 257
+7%
|
1 310
+4%
|
972
-26%
|
916
-6%
|
890
-3%
|
940
+6%
|
1 035
+10%
|
952
-8%
|
787
-17%
|
619
-21%
|
671
+9%
|
733
+9%
|
615
-16%
|
600
-3%
|
643
+7%
|
466
-28%
|
237
-49%
|
260
+10%
|
24
-91%
|
(1)
N/A
|
(67)
-6 129%
|
(444)
-560%
|
(280)
+37%
|
(199)
+29%
|
44
N/A
|
614
+1 292%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(321)
|
(454)
|
(368)
|
(379)
|
(194)
|
(273)
|
(267)
|
(169)
|
(161)
|
(203)
|
(260)
|
(367)
|
(492)
|
(477)
|
(488)
|
(479)
|
(417)
|
(498)
|
(533)
|
(575)
|
(467)
|
(522)
|
(428)
|
(335)
|
(199)
|
(187)
|
(172)
|
(169)
|
(190)
|
(152)
|
(126)
|
(120)
|
(87)
|
(184)
|
(222)
|
(220)
|
(182)
|
(192)
|
(172)
|
(164)
|
(159)
|
|
| Non-Reccuring Items |
41
|
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
|
191
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Gain/Loss on Disposition of Assets |
(1)
|
0
|
0
|
0
|
(19)
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(26)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
191
|
0
|
0
|
0
|
(57)
|
(49)
|
(61)
|
(61)
|
(70)
|
(12)
|
0
|
0
|
0
|
|
| Total Other Income |
(10)
|
249
|
241
|
165
|
(20)
|
101
|
73
|
52
|
(24)
|
22
|
21
|
18
|
(35)
|
10
|
7
|
7
|
(115)
|
7
|
12
|
12
|
(120)
|
25
|
25
|
30
|
28
|
30
|
32
|
58
|
82
|
73
|
74
|
83
|
5
|
69
|
90
|
52
|
26
|
49
|
22
|
22
|
31
|
|
| Pre-Tax Income |
1 032
N/A
|
1 109
+8%
|
1 146
+3%
|
1 046
-9%
|
992
-5%
|
1 005
+1%
|
1 051
+5%
|
1 147
+9%
|
1 284
+12%
|
1 315
+2%
|
1 079
-18%
|
923
-14%
|
687
-26%
|
577
-16%
|
695
+20%
|
786
+13%
|
774
-1%
|
481
-38%
|
395
-18%
|
328
-17%
|
327
0%
|
538
+64%
|
549
+2%
|
482
-12%
|
448
-7%
|
515
+15%
|
593
+15%
|
695
+17%
|
682
-2%
|
564
-17%
|
414
-27%
|
200
-52%
|
120
-40%
|
(140)
N/A
|
(194)
-39%
|
(297)
-53%
|
(669)
-126%
|
(435)
+35%
|
(349)
+20%
|
(98)
+72%
|
487
N/A
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(176)
|
(186)
|
(198)
|
(170)
|
(104)
|
(126)
|
(138)
|
(180)
|
(275)
|
(199)
|
(188)
|
(187)
|
(159)
|
(237)
|
(286)
|
(318)
|
(321)
|
(267)
|
(216)
|
(161)
|
(168)
|
(181)
|
(189)
|
(195)
|
(70)
|
(80)
|
(116)
|
139
|
48
|
74
|
134
|
(150)
|
(64)
|
28
|
38
|
102
|
216
|
137
|
118
|
74
|
(185)
|
|
| Income from Continuing Operations |
855
|
923
|
948
|
875
|
888
|
880
|
914
|
967
|
1 009
|
1 117
|
892
|
736
|
528
|
341
|
409
|
468
|
453
|
214
|
179
|
167
|
159
|
357
|
360
|
287
|
378
|
434
|
477
|
833
|
730
|
638
|
548
|
50
|
56
|
(112)
|
(156)
|
(195)
|
(453)
|
(298)
|
(231)
|
(24)
|
301
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Income (Common) |
855
N/A
|
923
+8%
|
948
+3%
|
875
-8%
|
888
+1%
|
880
-1%
|
914
+4%
|
967
+6%
|
1 009
+4%
|
1 117
+11%
|
892
-20%
|
736
-17%
|
528
-28%
|
341
-36%
|
409
+20%
|
468
+14%
|
453
-3%
|
214
-53%
|
179
-17%
|
167
-6%
|
159
-5%
|
415
+161%
|
466
+12%
|
452
-3%
|
672
+49%
|
779
+16%
|
893
+15%
|
1 191
+33%
|
925
-22%
|
725
-22%
|
515
-29%
|
(56)
N/A
|
(17)
+70%
|
(185)
-982%
|
(229)
-24%
|
(195)
+15%
|
(453)
-132%
|
(298)
+34%
|
(231)
+22%
|
(24)
+90%
|
301
N/A
|
|
| EPS (Diluted) |
6.65
N/A
|
6.47
-3%
|
6.64
+3%
|
6.13
-8%
|
6.23
+2%
|
6.16
-1%
|
6.4
+4%
|
6.55
+2%
|
6.92
+6%
|
7.4
+7%
|
5.95
-20%
|
4.88
-18%
|
3.51
-28%
|
2.27
-35%
|
2.69
+19%
|
3.11
+16%
|
3.01
-3%
|
1.42
-53%
|
1.19
-16%
|
1.11
-7%
|
1.06
-5%
|
2.75
+159%
|
3.09
+12%
|
3
-3%
|
4.46
+49%
|
5.17
+16%
|
5.93
+15%
|
7.91
+33%
|
6.14
-22%
|
4.86
-21%
|
3.41
-30%
|
-0.37
N/A
|
-0.11
+70%
|
-1.23
-1 018%
|
-1.49
-21%
|
-1.31
+12%
|
-3.01
-130%
|
-1.94
+36%
|
-1.54
+21%
|
-0.16
+90%
|
2
N/A
|
|