Orbit Exports Ltd
NSE:ORBTEXP
Income Statement
Earnings Waterfall
Orbit Exports Ltd
Revenue
|
2B
INR
|
Cost of Revenue
|
-677.1m
INR
|
Gross Profit
|
1.3B
INR
|
Operating Expenses
|
-911.7m
INR
|
Operating Income
|
386.4m
INR
|
Other Expenses
|
-50.4m
INR
|
Net Income
|
336m
INR
|
Income Statement
Orbit Exports Ltd
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-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 |
573
N/A
|
617
+8%
|
666
+8%
|
717
+8%
|
765
+7%
|
899
+18%
|
944
+5%
|
980
+4%
|
983
+0%
|
1 021
+4%
|
1 074
+5%
|
1 140
+6%
|
1 181
+4%
|
1 210
+2%
|
1 253
+4%
|
1 317
+5%
|
1 356
+3%
|
1 331
-2%
|
428
-68%
|
783
+83%
|
1 080
+38%
|
1 386
+28%
|
1 402
+1%
|
1 426
+2%
|
1 460
+2%
|
1 460
N/A
|
1 106
-24%
|
912
-17%
|
785
-14%
|
684
-13%
|
797
+16%
|
896
+12%
|
1 056
+18%
|
1 268
+20%
|
1 586
+25%
|
1 849
+17%
|
1 970
+7%
|
1 971
+0%
|
2 035
+3%
|
2 014
-1%
|
1 975
-2%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(86)
|
(437)
|
(461)
|
(478)
|
(502)
|
(598)
|
(618)
|
(636)
|
(633)
|
(663)
|
(688)
|
(727)
|
(734)
|
(740)
|
(751)
|
(754)
|
(752)
|
(831)
|
(146)
|
(274)
|
(412)
|
(537)
|
(553)
|
(577)
|
(563)
|
(568)
|
(439)
|
(359)
|
(325)
|
(365)
|
(294)
|
(327)
|
(356)
|
(514)
|
(541)
|
(628)
|
(687)
|
(804)
|
(702)
|
(686)
|
(677)
|
|
Gross Profit |
487
N/A
|
179
-63%
|
205
+14%
|
239
+17%
|
263
+10%
|
301
+14%
|
326
+8%
|
345
+6%
|
349
+1%
|
358
+3%
|
386
+8%
|
413
+7%
|
447
+8%
|
469
+5%
|
501
+7%
|
563
+12%
|
604
+7%
|
500
-17%
|
282
-44%
|
509
+81%
|
668
+31%
|
848
+27%
|
849
+0%
|
849
+0%
|
898
+6%
|
892
-1%
|
667
-25%
|
553
-17%
|
460
-17%
|
319
-31%
|
503
+57%
|
568
+13%
|
700
+23%
|
753
+8%
|
1 044
+39%
|
1 221
+17%
|
1 283
+5%
|
1 168
-9%
|
1 333
+14%
|
1 327
0%
|
1 298
-2%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(446)
|
(123)
|
(137)
|
(151)
|
(164)
|
(172)
|
(190)
|
(197)
|
(200)
|
(221)
|
(236)
|
(245)
|
(259)
|
(259)
|
(273)
|
(298)
|
(325)
|
(218)
|
(131)
|
(278)
|
(409)
|
(552)
|
(577)
|
(589)
|
(610)
|
(589)
|
(546)
|
(488)
|
(445)
|
(402)
|
(454)
|
(484)
|
(557)
|
(565)
|
(736)
|
(837)
|
(879)
|
(752)
|
(910)
|
(910)
|
(912)
|
|
Selling, General & Administrative |
0
|
(16)
|
(17)
|
(18)
|
(21)
|
(24)
|
(27)
|
(32)
|
(34)
|
(39)
|
(42)
|
(43)
|
(46)
|
(46)
|
(49)
|
(53)
|
(59)
|
(179)
|
(49)
|
(111)
|
(169)
|
(464)
|
(232)
|
(227)
|
(226)
|
(472)
|
(199)
|
(178)
|
(156)
|
(292)
|
(166)
|
(183)
|
(209)
|
(431)
|
(248)
|
(269)
|
(291)
|
(582)
|
(309)
|
(313)
|
(306)
|
|
Depreciation & Amortization |
(9)
|
(9)
|
(8)
|
(7)
|
(8)
|
(9)
|
(12)
|
(15)
|
(16)
|
(19)
|
(21)
|
(23)
|
(24)
|
(25)
|
(26)
|
(28)
|
(31)
|
(35)
|
(19)
|
(38)
|
(60)
|
(86)
|
(97)
|
(107)
|
(114)
|
(117)
|
(116)
|
(114)
|
(112)
|
(110)
|
(107)
|
(105)
|
(112)
|
(119)
|
(127)
|
(135)
|
(138)
|
(141)
|
(144)
|
(146)
|
(147)
|
|
Other Operating Expenses |
(437)
|
(99)
|
(113)
|
(126)
|
(134)
|
(139)
|
(151)
|
(148)
|
(150)
|
(163)
|
(173)
|
(179)
|
(189)
|
(188)
|
(198)
|
(217)
|
(235)
|
(5)
|
(63)
|
(129)
|
(180)
|
(3)
|
(248)
|
(256)
|
(270)
|
(1)
|
(231)
|
(197)
|
(178)
|
(1)
|
(181)
|
(196)
|
(237)
|
(15)
|
(361)
|
(433)
|
(451)
|
(29)
|
(457)
|
(451)
|
(459)
|
|
Operating Income |
41
N/A
|
56
+38%
|
67
+20%
|
88
+30%
|
99
+13%
|
129
+31%
|
136
+5%
|
148
+9%
|
149
+1%
|
138
-8%
|
151
+9%
|
168
+12%
|
189
+12%
|
211
+12%
|
229
+9%
|
265
+16%
|
279
+5%
|
282
+1%
|
151
-46%
|
231
+53%
|
259
+12%
|
296
+14%
|
272
-8%
|
260
-5%
|
288
+11%
|
303
+5%
|
121
-60%
|
65
-47%
|
15
-77%
|
(83)
N/A
|
48
N/A
|
84
+75%
|
143
+69%
|
188
+32%
|
309
+64%
|
384
+24%
|
403
+5%
|
416
+3%
|
423
+2%
|
418
-1%
|
386
-7%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(5)
|
(7)
|
(9)
|
(13)
|
(12)
|
(10)
|
(2)
|
(4)
|
(6)
|
(12)
|
(14)
|
(16)
|
(13)
|
(13)
|
(12)
|
(11)
|
(15)
|
(12)
|
7
|
7
|
4
|
33
|
7
|
5
|
9
|
40
|
(1)
|
(3)
|
(5)
|
31
|
1
|
6
|
5
|
39
|
7
|
2
|
4
|
20
|
(0)
|
4
|
6
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(2)
|
0
|
0
|
2
|
2
|
2
|
0
|
(7)
|
(10)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
66
|
(18)
|
(18)
|
(18)
|
(5)
|
(5)
|
0
|
0
|
(4)
|
(4)
|
(4)
|
(4)
|
|
Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
19
|
18
|
0
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(8)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
|
Total Other Income |
1
|
0
|
0
|
0
|
0
|
3
|
3
|
3
|
3
|
0
|
0
|
2
|
2
|
13
|
14
|
12
|
13
|
20
|
4
|
8
|
22
|
6
|
45
|
54
|
54
|
7
|
45
|
41
|
37
|
6
|
37
|
39
|
43
|
9
|
51
|
48
|
42
|
7
|
28
|
30
|
37
|
|
Pre-Tax Income |
36
N/A
|
49
+36%
|
59
+20%
|
75
+28%
|
87
+15%
|
122
+41%
|
135
+11%
|
145
+7%
|
146
+1%
|
126
-14%
|
139
+10%
|
156
+12%
|
180
+15%
|
211
+17%
|
223
+6%
|
275
+23%
|
293
+7%
|
289
-1%
|
161
-44%
|
246
+53%
|
285
+16%
|
331
+16%
|
324
-2%
|
319
-2%
|
351
+10%
|
343
-2%
|
166
-52%
|
103
-38%
|
47
-55%
|
20
-56%
|
68
+235%
|
112
+63%
|
173
+55%
|
231
+33%
|
362
+57%
|
434
+20%
|
449
+4%
|
437
-3%
|
448
+3%
|
448
0%
|
426
-5%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(14)
|
(16)
|
(17)
|
(20)
|
(23)
|
(45)
|
(53)
|
(57)
|
(57)
|
(36)
|
(39)
|
(46)
|
(55)
|
(66)
|
(68)
|
(72)
|
(80)
|
(89)
|
(43)
|
(61)
|
(61)
|
(74)
|
(74)
|
(66)
|
(87)
|
(80)
|
(32)
|
(26)
|
(8)
|
3
|
(5)
|
(17)
|
(32)
|
(53)
|
(83)
|
(100)
|
(103)
|
(93)
|
(98)
|
(96)
|
(90)
|
|
Income from Continuing Operations |
22
|
33
|
41
|
55
|
64
|
77
|
83
|
89
|
90
|
90
|
100
|
110
|
125
|
145
|
156
|
203
|
214
|
201
|
118
|
185
|
224
|
258
|
250
|
253
|
264
|
263
|
134
|
78
|
39
|
24
|
63
|
95
|
142
|
178
|
279
|
334
|
346
|
344
|
350
|
352
|
336
|
|
Equity Earnings Affiliates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
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) |
22
N/A
|
33
+49%
|
42
+26%
|
55
+33%
|
64
+16%
|
77
+20%
|
82
+7%
|
88
+7%
|
90
+1%
|
90
+1%
|
100
+11%
|
110
+10%
|
124
+13%
|
144
+16%
|
155
+7%
|
202
+30%
|
214
+6%
|
204
-5%
|
118
-42%
|
185
+57%
|
224
+21%
|
258
+15%
|
250
-3%
|
253
+1%
|
264
+4%
|
263
0%
|
134
-49%
|
78
-42%
|
39
-50%
|
24
-39%
|
63
+166%
|
95
+50%
|
142
+49%
|
178
+26%
|
279
+57%
|
334
+20%
|
346
+4%
|
344
-1%
|
350
+2%
|
352
+1%
|
336
-5%
|
|
EPS (Diluted) |
1
N/A
|
1.49
+49%
|
1.8
+21%
|
2.4
+33%
|
2.8
+17%
|
2.61
-7%
|
3.24
+24%
|
3.55
+10%
|
3.79
+7%
|
3.05
-20%
|
2.61
-14%
|
4.12
+58%
|
4.68
+14%
|
5.19
+11%
|
5.83
+12%
|
7.38
+27%
|
7.81
+6%
|
7.34
-6%
|
4.18
-43%
|
6.54
+56%
|
7.92
+21%
|
9.11
+15%
|
8.89
-2%
|
9.03
+2%
|
9.45
+5%
|
9.37
-1%
|
4.84
-48%
|
2.82
-42%
|
1.4
-50%
|
0.87
-38%
|
2.32
+167%
|
3.48
+50%
|
5.18
+49%
|
6.5
+25%
|
10.14
+56%
|
12.18
+20%
|
12.5
+3%
|
12.55
+0%
|
12.91
+3%
|
12.96
+0%
|
12.4
-4%
|