Nesco Ltd
NSE:NESCO
Income Statement
Earnings Waterfall
Nesco Ltd
Revenue
|
6.5B
INR
|
Cost of Revenue
|
-546.4m
INR
|
Gross Profit
|
5.9B
INR
|
Operating Expenses
|
-2.4B
INR
|
Operating Income
|
3.6B
INR
|
Other Expenses
|
-140m
INR
|
Net Income
|
3.4B
INR
|
Income Statement
Nesco Ltd
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-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 |
1 306
N/A
|
1 270
-3%
|
1 340
+5%
|
1 377
+3%
|
1 287
-7%
|
1 280
-1%
|
1 255
-2%
|
1 303
+4%
|
1 399
+7%
|
1 435
+3%
|
1 488
+4%
|
1 500
+1%
|
1 526
+2%
|
1 611
+6%
|
1 741
+8%
|
1 817
+4%
|
1 947
+7%
|
1 945
0%
|
760
-61%
|
1 776
+134%
|
2 685
+51%
|
3 596
+34%
|
3 619
+1%
|
3 810
+5%
|
4 052
+6%
|
4 317
+7%
|
4 228
-2%
|
3 664
-13%
|
3 338
-9%
|
2 911
-13%
|
2 944
+1%
|
3 110
+6%
|
3 219
+3%
|
3 374
+5%
|
3 683
+9%
|
4 304
+17%
|
4 798
+11%
|
5 460
+14%
|
5 795
+6%
|
6 115
+6%
|
6 464
+6%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(132)
|
(114)
|
(157)
|
(162)
|
(163)
|
(123)
|
(77)
|
(63)
|
(86)
|
(74)
|
(81)
|
(82)
|
(69)
|
(151)
|
(77)
|
(74)
|
(90)
|
(148)
|
(71)
|
(139)
|
(206)
|
(250)
|
(221)
|
(218)
|
(185)
|
(198)
|
(148)
|
(113)
|
(141)
|
(181)
|
(188)
|
(219)
|
(243)
|
(272)
|
(283)
|
(289)
|
(299)
|
(560)
|
(417)
|
(494)
|
(546)
|
|
Gross Profit |
1 174
N/A
|
1 156
-2%
|
1 183
+2%
|
1 215
+3%
|
1 125
-7%
|
1 157
+3%
|
1 179
+2%
|
1 240
+5%
|
1 313
+6%
|
1 361
+4%
|
1 407
+3%
|
1 419
+1%
|
1 457
+3%
|
1 460
+0%
|
1 664
+14%
|
1 743
+5%
|
1 856
+6%
|
1 797
-3%
|
689
-62%
|
1 637
+138%
|
2 478
+51%
|
3 346
+35%
|
3 397
+2%
|
3 592
+6%
|
3 866
+8%
|
4 120
+7%
|
4 080
-1%
|
3 551
-13%
|
3 197
-10%
|
2 730
-15%
|
2 757
+1%
|
2 891
+5%
|
2 976
+3%
|
3 102
+4%
|
3 399
+10%
|
4 014
+18%
|
4 500
+12%
|
4 900
+9%
|
5 378
+10%
|
5 622
+5%
|
5 918
+5%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(346)
|
(328)
|
(328)
|
(315)
|
(250)
|
(290)
|
(305)
|
(349)
|
(350)
|
(410)
|
(441)
|
(451)
|
(512)
|
(472)
|
(548)
|
(558)
|
(543)
|
(482)
|
(247)
|
(539)
|
(885)
|
(1 062)
|
(1 187)
|
(1 303)
|
(1 370)
|
(1 414)
|
(1 547)
|
(1 463)
|
(1 347)
|
(947)
|
(1 196)
|
(1 189)
|
(1 197)
|
(980)
|
(1 293)
|
(1 405)
|
(1 697)
|
(1 347)
|
(2 087)
|
(2 318)
|
(2 352)
|
|
Selling, General & Administrative |
(48)
|
(49)
|
(50)
|
(52)
|
(57)
|
(62)
|
(63)
|
(65)
|
(65)
|
(66)
|
(70)
|
(70)
|
(70)
|
(360)
|
(67)
|
(70)
|
(71)
|
(412)
|
(48)
|
(91)
|
(137)
|
(984)
|
(181)
|
(187)
|
(195)
|
(1 331)
|
(196)
|
(185)
|
(170)
|
(872)
|
(152)
|
(142)
|
(144)
|
(880)
|
(142)
|
(156)
|
(167)
|
(1 213)
|
(218)
|
(245)
|
(266)
|
|
Depreciation & Amortization |
(22)
|
(23)
|
(23)
|
(24)
|
(25)
|
(34)
|
(39)
|
(45)
|
(52)
|
(58)
|
(73)
|
(89)
|
(105)
|
(110)
|
(100)
|
(94)
|
(81)
|
(67)
|
(30)
|
(60)
|
(93)
|
(71)
|
(120)
|
(164)
|
(201)
|
(78)
|
(259)
|
(250)
|
(244)
|
(74)
|
(257)
|
(262)
|
(266)
|
(98)
|
(295)
|
(300)
|
(315)
|
(133)
|
(391)
|
(458)
|
(516)
|
|
Other Operating Expenses |
(275)
|
(257)
|
(256)
|
(240)
|
(168)
|
(194)
|
(202)
|
(239)
|
(233)
|
(286)
|
(299)
|
(292)
|
(338)
|
(2)
|
(382)
|
(395)
|
(392)
|
(3)
|
(170)
|
(388)
|
(656)
|
(7)
|
(886)
|
(952)
|
(974)
|
(5)
|
(1 093)
|
(1 027)
|
(933)
|
(2)
|
(787)
|
(785)
|
(787)
|
(2)
|
(856)
|
(949)
|
(1 214)
|
(1)
|
(1 478)
|
(1 615)
|
(1 571)
|
|
Operating Income |
828
N/A
|
829
+0%
|
855
+3%
|
900
+5%
|
875
-3%
|
867
-1%
|
874
+1%
|
891
+2%
|
964
+8%
|
951
-1%
|
966
+2%
|
968
+0%
|
945
-2%
|
988
+4%
|
1 116
+13%
|
1 185
+6%
|
1 313
+11%
|
1 315
+0%
|
442
-66%
|
1 098
+148%
|
1 593
+45%
|
2 284
+43%
|
2 210
-3%
|
2 289
+4%
|
2 496
+9%
|
2 706
+8%
|
2 533
-6%
|
2 088
-18%
|
1 850
-11%
|
1 783
-4%
|
1 561
-12%
|
1 702
+9%
|
1 779
+5%
|
2 122
+19%
|
2 107
-1%
|
2 609
+24%
|
2 803
+7%
|
3 553
+27%
|
3 291
-7%
|
3 304
+0%
|
3 566
+8%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(3)
|
(6)
|
(6)
|
(9)
|
(13)
|
(14)
|
(15)
|
(13)
|
(9)
|
(7)
|
(6)
|
(4)
|
(3)
|
165
|
(1)
|
(1)
|
(1)
|
254
|
(9)
|
(24)
|
(33)
|
228
|
(49)
|
(48)
|
(55)
|
265
|
(64)
|
(72)
|
(74)
|
442
|
(87)
|
(88)
|
(95)
|
237
|
(105)
|
(128)
|
(131)
|
422
|
(120)
|
(125)
|
(153)
|
|
Non-Reccuring Items |
0
|
178
|
178
|
178
|
178
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(32)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
(13)
|
0
|
0
|
0
|
(187)
|
0
|
0
|
0
|
|
Total Other Income |
0
|
0
|
12
|
30
|
71
|
115
|
169
|
166
|
164
|
193
|
204
|
213
|
196
|
16
|
198
|
221
|
220
|
28
|
32
|
68
|
174
|
(0)
|
312
|
416
|
447
|
(48)
|
633
|
631
|
677
|
(62)
|
557
|
516
|
430
|
(81)
|
392
|
451
|
548
|
(118)
|
801
|
872
|
947
|
|
Pre-Tax Income |
825
N/A
|
1 000
+21%
|
1 038
+4%
|
1 098
+6%
|
1 110
+1%
|
968
-13%
|
1 028
+6%
|
1 044
+2%
|
1 119
+7%
|
1 137
+2%
|
1 165
+2%
|
1 177
+1%
|
1 138
-3%
|
1 169
+3%
|
1 313
+12%
|
1 405
+7%
|
1 532
+9%
|
1 596
+4%
|
465
-71%
|
1 142
+146%
|
1 734
+52%
|
2 479
+43%
|
2 473
0%
|
2 657
+7%
|
2 888
+9%
|
2 923
+1%
|
3 102
+6%
|
2 647
-15%
|
2 453
-7%
|
2 163
-12%
|
2 030
-6%
|
2 130
+5%
|
2 115
-1%
|
2 265
+7%
|
2 394
+6%
|
2 931
+22%
|
3 219
+10%
|
3 670
+14%
|
3 972
+8%
|
4 051
+2%
|
4 360
+8%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(339)
|
(314)
|
(327)
|
(339)
|
(272)
|
(295)
|
(306)
|
(300)
|
(317)
|
(320)
|
(312)
|
(334)
|
(333)
|
(359)
|
(412)
|
(429)
|
(464)
|
(481)
|
(98)
|
(272)
|
(444)
|
(675)
|
(656)
|
(604)
|
(563)
|
(584)
|
(628)
|
(589)
|
(597)
|
(439)
|
(395)
|
(380)
|
(361)
|
(373)
|
(389)
|
(547)
|
(627)
|
(763)
|
(841)
|
(862)
|
(934)
|
|
Income from Continuing Operations |
487
|
686
|
711
|
759
|
838
|
673
|
722
|
744
|
801
|
817
|
853
|
843
|
805
|
810
|
901
|
976
|
1 069
|
1 115
|
366
|
870
|
1 290
|
1 804
|
1 817
|
2 053
|
2 324
|
2 339
|
2 473
|
2 058
|
1 857
|
1 725
|
1 635
|
1 750
|
1 754
|
1 892
|
2 005
|
2 384
|
2 592
|
2 906
|
3 130
|
3 189
|
3 426
|
|
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) |
663
N/A
|
686
+3%
|
711
+4%
|
759
+7%
|
660
-13%
|
673
+2%
|
722
+7%
|
744
+3%
|
801
+8%
|
817
+2%
|
853
+4%
|
843
-1%
|
805
-5%
|
810
+1%
|
901
+11%
|
976
+8%
|
1 069
+9%
|
1 115
+4%
|
366
-67%
|
870
+138%
|
1 290
+48%
|
1 804
+40%
|
1 817
+1%
|
2 053
+13%
|
2 324
+13%
|
2 339
+1%
|
2 473
+6%
|
2 058
-17%
|
1 857
-10%
|
1 725
-7%
|
1 635
-5%
|
1 750
+7%
|
1 754
+0%
|
1 892
+8%
|
2 005
+6%
|
2 384
+19%
|
2 592
+9%
|
2 906
+12%
|
3 130
+8%
|
3 189
+2%
|
3 426
+7%
|
|
EPS (Diluted) |
9.4
N/A
|
9.74
+4%
|
10.1
+4%
|
10.78
+7%
|
9.27
-14%
|
9.57
+3%
|
10.25
+7%
|
10.56
+3%
|
11.37
+8%
|
11.59
+2%
|
12.11
+4%
|
11.96
-1%
|
11.42
-5%
|
11.5
+1%
|
12.78
+11%
|
13.85
+8%
|
15.17
+10%
|
15.83
+4%
|
5.2
-67%
|
12.2
+135%
|
18.3
+50%
|
25.61
+40%
|
25.81
+1%
|
29.14
+13%
|
32.97
+13%
|
33.19
+1%
|
35.1
+6%
|
29.23
-17%
|
26.37
-10%
|
24.48
-7%
|
23.18
-5%
|
24.84
+7%
|
24.91
+0%
|
26.85
+8%
|
28.46
+6%
|
33.81
+19%
|
36.81
+9%
|
41.25
+12%
|
44.43
+8%
|
45.27
+2%
|
48.62
+7%
|