Rishabh Instruments Ltd
NSE:RISHABH
Income Statement
Earnings Waterfall
Rishabh Instruments Ltd
Income Statement
Rishabh Instruments Ltd
| Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||
| Interest Expense |
0
|
0
|
0
|
55
|
0
|
0
|
0
|
|
| Revenue |
1 693
N/A
|
3 517
+108%
|
5 329
+52%
|
7 203
+35%
|
7 413
+3%
|
7 553
+2%
|
7 577
+0%
|
|
| Gross Profit | ||||||||
| Cost of Revenue |
(744)
|
(1 508)
|
(2 280)
|
(3 009)
|
(2 954)
|
(2 936)
|
(2 810)
|
|
| Gross Profit |
949
N/A
|
2 009
+112%
|
3 048
+52%
|
4 194
+38%
|
4 460
+6%
|
4 617
+4%
|
4 768
+3%
|
|
| Operating Income | ||||||||
| Operating Expenses |
(934)
|
(1 952)
|
(2 919)
|
(3 980)
|
(4 054)
|
(4 006)
|
(4 014)
|
|
| Selling, General & Administrative |
(529)
|
(1 093)
|
(1 636)
|
(2 964)
|
(2 215)
|
(2 202)
|
(2 254)
|
|
| Depreciation & Amortization |
(60)
|
(123)
|
(193)
|
(273)
|
(288)
|
(312)
|
(339)
|
|
| Other Operating Expenses |
(344)
|
(736)
|
(1 089)
|
(744)
|
(1 551)
|
(1 492)
|
(1 420)
|
|
| Operating Income |
15
N/A
|
57
+274%
|
130
+128%
|
214
+65%
|
406
+89%
|
611
+51%
|
754
+23%
|
|
| Pre-Tax Income | ||||||||
| Interest Income Expense |
(8)
|
(25)
|
(39)
|
56
|
(59)
|
(53)
|
(53)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
39
|
69
|
119
|
34
|
148
|
167
|
173
|
|
| Pre-Tax Income |
46
N/A
|
101
+119%
|
210
+108%
|
301
+43%
|
495
+64%
|
725
+47%
|
875
+21%
|
|
| Net Income | ||||||||
| Tax Provision |
(14)
|
(30)
|
(60)
|
(89)
|
(119)
|
(167)
|
(191)
|
|
| Income from Continuing Operations |
32
|
71
|
150
|
212
|
376
|
558
|
684
|
|
| Income to Minority Interest |
4
|
7
|
12
|
14
|
11
|
9
|
(2)
|
|
| Net Income (Common) |
36
N/A
|
78
+113%
|
162
+109%
|
226
+39%
|
387
+71%
|
567
+47%
|
682
+20%
|
|
| EPS (Diluted) |
0.95
N/A
|
2.02
+113%
|
3.94
+95%
|
5.9
+50%
|
10.05
+70%
|
14.72
+46%
|
17.65
+20%
|
|