Prism Johnson Ltd
NSE:PRSMJOHNSN
Income Statement
Earnings Waterfall
Prism Johnson Ltd
Revenue
|
76.2B
INR
|
Cost of Revenue
|
-44.6B
INR
|
Gross Profit
|
31.6B
INR
|
Operating Expenses
|
-30.3B
INR
|
Operating Income
|
1.3B
INR
|
Other Expenses
|
713m
INR
|
Net Income
|
2B
INR
|
Income Statement
Prism Johnson Ltd
Jun-2004 | Sep-2004 | Dec-2004 | Mar-2005 | Jun-2005 | Sep-2005 | Dec-2005 | Mar-2006 | Jun-2006 | Sep-2006 | Dec-2006 | Mar-2007 | Jun-2007 | Sep-2007 | Dec-2007 | 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 |
4 639
N/A
|
4 849
+5%
|
5 020
+4%
|
4 945
-1%
|
5 295
+7%
|
5 402
+2%
|
5 603
+4%
|
6 248
+12%
|
5 717
-8%
|
6 320
+11%
|
6 948
+10%
|
7 296
+5%
|
7 668
+5%
|
8 004
+4%
|
8 385
+5%
|
15 501
+85%
|
29 383
+90%
|
44 394
+51%
|
61 944
+40%
|
62 407
+1%
|
62 668
+0%
|
62 281
-1%
|
59 562
-4%
|
52 205
-12%
|
51 570
-1%
|
52 200
+1%
|
55 871
+7%
|
60 381
+8%
|
61 915
+3%
|
63 026
+2%
|
63 063
+0%
|
68 058
+8%
|
69 649
+2%
|
71 027
+2%
|
73 605
+4%
|
74 915
+2%
|
76 660
+2%
|
76 200
-1%
|
|
Gross Profit | |||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(136)
|
(245)
|
(333)
|
(221)
|
(309)
|
(211)
|
(223)
|
(446)
|
0
|
(129)
|
(157)
|
(163)
|
(78)
|
(262)
|
(397)
|
(5 730)
|
(11 200)
|
(16 947)
|
(23 854)
|
(24 056)
|
(24 845)
|
(24 994)
|
(23 391)
|
(20 979)
|
(19 910)
|
(20 138)
|
(21 710)
|
(23 065)
|
(23 644)
|
(24 616)
|
(23 895)
|
(25 918)
|
(26 610)
|
(26 387)
|
(44 348)
|
(37 336)
|
(41 471)
|
(44 609)
|
|
Gross Profit |
4 503
N/A
|
4 604
+2%
|
4 687
+2%
|
4 724
+1%
|
4 986
+6%
|
5 192
+4%
|
5 381
+4%
|
5 804
+8%
|
5 718
-1%
|
6 190
+8%
|
6 791
+10%
|
7 132
+5%
|
7 590
+6%
|
7 743
+2%
|
7 988
+3%
|
9 771
+22%
|
18 183
+86%
|
27 447
+51%
|
38 090
+39%
|
38 352
+1%
|
37 824
-1%
|
37 288
-1%
|
36 171
-3%
|
31 226
-14%
|
31 660
+1%
|
32 062
+1%
|
34 161
+7%
|
37 316
+9%
|
38 271
+3%
|
38 410
+0%
|
39 169
+2%
|
42 139
+8%
|
43 038
+2%
|
44 639
+4%
|
29 258
-34%
|
37 579
+28%
|
35 189
-6%
|
31 591
-10%
|
|
Operating Income | |||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(4 210)
|
(4 162)
|
(4 175)
|
(4 206)
|
(4 392)
|
(4 576)
|
(4 699)
|
(4 917)
|
(4 605)
|
(4 766)
|
(4 732)
|
(4 671)
|
(4 633)
|
(4 498)
|
(4 689)
|
(8 294)
|
(16 263)
|
(24 866)
|
(34 080)
|
(34 480)
|
(34 122)
|
(33 569)
|
(32 934)
|
(30 128)
|
(29 901)
|
(29 714)
|
(30 841)
|
(33 082)
|
(34 176)
|
(35 176)
|
(37 030)
|
(40 235)
|
(42 504)
|
(44 923)
|
(29 484)
|
(37 622)
|
(34 616)
|
(30 263)
|
|
Selling, General & Administrative |
(3 618)
|
(3 579)
|
(3 526)
|
(3 517)
|
(3 770)
|
(3 867)
|
(4 018)
|
(4 179)
|
(1 281)
|
(1 431)
|
(1 468)
|
(1 447)
|
(1 257)
|
(1 170)
|
(1 262)
|
(6 440)
|
(12 515)
|
(19 170)
|
(26 175)
|
(26 382)
|
(25 825)
|
(25 164)
|
(29 697)
|
(21 278)
|
(20 993)
|
(20 546)
|
(27 215)
|
(22 873)
|
(23 367)
|
(23 765)
|
(32 972)
|
(27 428)
|
(28 983)
|
(30 536)
|
(24 631)
|
(23 205)
|
(19 608)
|
(15 936)
|
|
Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(47)
|
0
|
0
|
0
|
(41)
|
0
|
0
|
0
|
(53)
|
0
|
0
|
0
|
(50)
|
0
|
0
|
0
|
|
Depreciation & Amortization |
(318)
|
(305)
|
(300)
|
(299)
|
(300)
|
(303)
|
(305)
|
(306)
|
(307)
|
(308)
|
(310)
|
(312)
|
(318)
|
(320)
|
(319)
|
(474)
|
(958)
|
(1 459)
|
(2 000)
|
(2 099)
|
(2 202)
|
(2 300)
|
(2 441)
|
(2 600)
|
(2 796)
|
(2 833)
|
(2 925)
|
(2 963)
|
(2 883)
|
(2 998)
|
(3 097)
|
(3 335)
|
(3 533)
|
(3 795)
|
(3 887)
|
(3 890)
|
(3 941)
|
(3 921)
|
|
Other Operating Expenses |
(273)
|
(278)
|
(350)
|
(390)
|
(321)
|
(406)
|
(375)
|
(431)
|
(3 016)
|
(3 025)
|
(2 954)
|
(2 912)
|
(3 058)
|
(3 007)
|
(3 106)
|
(1 380)
|
(2 790)
|
(4 236)
|
(5 906)
|
(5 999)
|
(6 094)
|
(6 105)
|
(749)
|
(6 249)
|
(6 112)
|
(6 335)
|
(659)
|
(7 247)
|
(7 928)
|
(8 415)
|
(909)
|
(9 473)
|
(9 987)
|
(10 591)
|
(916)
|
(10 526)
|
(11 068)
|
(10 406)
|
|
Operating Income |
293
N/A
|
442
+51%
|
511
+16%
|
518
+1%
|
594
+15%
|
615
+4%
|
682
+11%
|
887
+30%
|
1 114
+26%
|
1 427
+28%
|
2 060
+44%
|
2 462
+20%
|
2 957
+20%
|
3 244
+10%
|
3 299
+2%
|
1 476
-55%
|
1 919
+30%
|
2 581
+34%
|
4 010
+55%
|
3 873
-3%
|
3 703
-4%
|
3 719
+0%
|
3 237
-13%
|
1 098
-66%
|
1 759
+60%
|
2 349
+34%
|
3 321
+41%
|
4 235
+28%
|
4 096
-3%
|
3 235
-21%
|
2 139
-34%
|
1 905
-11%
|
536
-72%
|
(283)
N/A
|
(227)
+20%
|
(42)
+82%
|
573
N/A
|
1 328
+132%
|
|
Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(253)
|
(216)
|
(200)
|
(215)
|
(214)
|
(246)
|
(285)
|
(276)
|
(189)
|
(151)
|
(78)
|
(23)
|
(63)
|
(34)
|
(26)
|
(548)
|
(1 089)
|
(1 635)
|
(2 151)
|
(2 163)
|
(2 226)
|
(2 350)
|
(2 092)
|
(2 483)
|
(2 410)
|
(2 215)
|
(1 600)
|
(1 944)
|
(1 882)
|
(1 842)
|
(1 396)
|
(1 697)
|
(1 651)
|
(1 700)
|
(1 429)
|
(1 822)
|
(1 798)
|
(1 769)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(113)
|
(113)
|
(113)
|
(113)
|
(437)
|
(103)
|
(284)
|
(404)
|
(394)
|
(374)
|
(212)
|
(92)
|
(22)
|
(19)
|
(68)
|
(68)
|
(111)
|
0
|
(1 424)
|
(1 424)
|
|
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
|
(12)
|
0
|
0
|
0
|
318
|
0
|
326
|
326
|
149
|
109
|
109
|
109
|
(23)
|
0
|
3 905
|
3 905
|
|
Total Other Income |
36
|
40
|
36
|
(7)
|
23
|
25
|
22
|
21
|
(19)
|
(18)
|
(18)
|
(7)
|
45
|
64
|
99
|
51
|
186
|
218
|
266
|
283
|
195
|
234
|
(76)
|
320
|
365
|
361
|
(80)
|
659
|
349
|
391
|
(30)
|
402
|
360
|
377
|
12
|
432
|
449
|
345
|
|
Pre-Tax Income |
76
N/A
|
266
+250%
|
347
+30%
|
297
-14%
|
403
+36%
|
394
-2%
|
419
+6%
|
631
+51%
|
906
+44%
|
1 258
+39%
|
1 964
+56%
|
2 433
+24%
|
2 941
+21%
|
3 274
+11%
|
3 372
+3%
|
979
-71%
|
1 016
+4%
|
1 164
+15%
|
2 012
+73%
|
1 880
-7%
|
1 559
-17%
|
1 490
-4%
|
621
-58%
|
(1 169)
N/A
|
(571)
+51%
|
90
N/A
|
1 565
+1 639%
|
2 576
+65%
|
2 676
+4%
|
2 016
-25%
|
839
-58%
|
699
-17%
|
(715)
N/A
|
(1 565)
-119%
|
(1 778)
-14%
|
(1 432)
+19%
|
1 704
N/A
|
2 384
+40%
|
|
Net Income | |||||||||||||||||||||||||||||||||||||||
Tax Provision |
(136)
|
(136)
|
(141)
|
(184)
|
(145)
|
(141)
|
(153)
|
(235)
|
(286)
|
(403)
|
(641)
|
(799)
|
(1 012)
|
(1 049)
|
(1 003)
|
(349)
|
(395)
|
(483)
|
(916)
|
(903)
|
(862)
|
(826)
|
(740)
|
(379)
|
(425)
|
(641)
|
(162)
|
(299)
|
(372)
|
(191)
|
(400)
|
(377)
|
(79)
|
144
|
201
|
222
|
(256)
|
(417)
|
|
Income from Continuing Operations |
(60)
|
130
|
206
|
113
|
258
|
253
|
267
|
397
|
621
|
856
|
1 323
|
1 634
|
1 929
|
2 225
|
2 369
|
630
|
621
|
681
|
1 096
|
976
|
697
|
664
|
(120)
|
(1 546)
|
(994)
|
(549)
|
1 403
|
2 278
|
2 304
|
1 825
|
440
|
322
|
(794)
|
(1 421)
|
(1 577)
|
(1 210)
|
1 448
|
1 967
|
|
Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
18
|
21
|
65
|
68
|
65
|
116
|
80
|
220
|
322
|
294
|
366
|
309
|
383
|
447
|
469
|
478
|
544
|
618
|
616
|
545
|
262
|
94
|
74
|
|
Net Income (Common) |
(60)
N/A
|
130
N/A
|
206
+58%
|
113
-45%
|
258
+128%
|
253
-2%
|
267
+6%
|
397
+49%
|
621
+56%
|
856
+38%
|
1 323
+55%
|
1 634
+24%
|
1 929
+18%
|
2 225
+15%
|
2 369
+6%
|
647
-73%
|
642
-1%
|
746
+16%
|
1 164
+56%
|
1 042
-10%
|
813
-22%
|
743
-9%
|
100
-87%
|
(1 226)
N/A
|
(702)
+43%
|
(184)
+74%
|
1 712
N/A
|
2 661
+55%
|
2 751
+3%
|
2 294
-17%
|
918
-60%
|
865
-6%
|
(177)
N/A
|
(805)
-355%
|
(1 032)
-28%
|
(947)
+8%
|
1 542
N/A
|
2 041
+32%
|
|
EPS (Diluted) |
-0.2
N/A
|
0.43
N/A
|
0.69
+60%
|
0.38
-45%
|
0.86
+126%
|
0.85
-1%
|
0.89
+5%
|
1.33
+49%
|
2.08
+56%
|
2.86
+38%
|
4.43
+55%
|
5.47
+23%
|
6.46
+18%
|
7.46
+15%
|
7.94
+6%
|
1.29
-84%
|
1.21
-6%
|
1.51
+25%
|
2.31
+53%
|
2.07
-10%
|
1.63
-21%
|
1.51
-7%
|
0.2
-87%
|
-2.44
N/A
|
-1.39
+43%
|
-0.36
+74%
|
3.4
N/A
|
5.24
+54%
|
5.5
+5%
|
4.57
-17%
|
1.82
-60%
|
1.74
-4%
|
-0.36
N/A
|
-1.61
-347%
|
-2.05
-27%
|
-1.9
+7%
|
3.07
N/A
|
4.14
+35%
|