R Systems International Ltd
NSE:RSYSTEMS
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
R Systems International Ltd
NSE:RSYSTEMS
|
IN |
|
G
|
G Mining Ventures Corp
OTC:GMINF
|
CA |
Income Statement
Earnings Waterfall
R Systems International Ltd
Income Statement
R Systems International 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-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
10
|
0
|
0
|
0
|
7
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
44
|
0
|
0
|
0
|
42
|
0
|
0
|
0
|
48
|
0
|
0
|
0
|
86
|
0
|
0
|
0
|
84
|
0
|
0
|
0
|
0
|
|
| Revenue |
3 266
N/A
|
3 089
-5%
|
2 949
-5%
|
2 921
-1%
|
2 905
-1%
|
3 053
+5%
|
3 341
+9%
|
3 706
+11%
|
4 095
+10%
|
4 320
+6%
|
4 540
+5%
|
4 561
+0%
|
4 650
+2%
|
4 802
+3%
|
5 062
+5%
|
5 521
+9%
|
5 961
+8%
|
6 275
+5%
|
6 429
+2%
|
6 510
+1%
|
6 485
0%
|
6 430
-1%
|
6 478
+1%
|
6 223
-4%
|
6 050
-3%
|
5 961
-1%
|
5 795
-3%
|
5 806
+0%
|
5 882
+1%
|
5 907
+0%
|
5 897
0%
|
5 905
+0%
|
5 926
+0%
|
6 005
+1%
|
6 215
+3%
|
6 630
+7%
|
6 999
+6%
|
7 440
+6%
|
7 780
+5%
|
7 890
+1%
|
8 094
+3%
|
8 223
+2%
|
8 299
+1%
|
8 568
+3%
|
8 806
+3%
|
9 190
+4%
|
9 822
+7%
|
10 636
+8%
|
11 556
+9%
|
12 511
+8%
|
13 525
+8%
|
14 450
+7%
|
15 158
+5%
|
15 768
+4%
|
16 086
+2%
|
16 677
+4%
|
16 845
+1%
|
16 971
+1%
|
17 224
+1%
|
17 091
-1%
|
17 417
+2%
|
17 676
+1%
|
17 975
+2%
|
18 521
+3%
|
19 582
+6%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(86)
|
0
|
0
|
0
|
(15)
|
0
|
0
|
0
|
(107)
|
0
|
0
|
0
|
(33)
|
0
|
0
|
0
|
(49)
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Gross Profit |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
2 905
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
4 009
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
4 635
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
5 854
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
6 452
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
6 001
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
5 879
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(3 023)
|
(3 136)
|
(3 021)
|
(2 794)
|
(2 814)
|
(2 983)
|
(3 203)
|
(3 555)
|
(3 809)
|
(4 096)
|
(4 306)
|
(4 314)
|
(4 410)
|
(4 575)
|
(4 801)
|
(5 090)
|
(5 160)
|
(5 485)
|
(5 544)
|
(5 626)
|
(5 658)
|
(5 683)
|
(5 725)
|
(5 565)
|
(5 412)
|
(5 384)
|
(5 222)
|
(5 251)
|
(5 280)
|
(5 334)
|
(5 503)
|
(5 563)
|
(5 723)
|
(5 814)
|
(5 963)
|
(6 282)
|
(6 554)
|
(6 858)
|
(7 144)
|
(7 317)
|
(7 487)
|
(7 641)
|
(7 689)
|
(7 775)
|
(7 873)
|
(8 169)
|
(8 665)
|
(9 376)
|
(10 211)
|
(11 083)
|
(12 021)
|
(12 906)
|
(13 397)
|
(14 021)
|
(14 288)
|
(14 682)
|
(14 863)
|
(15 066)
|
(15 300)
|
(15 301)
|
(15 480)
|
(15 594)
|
(15 796)
|
(16 304)
|
(17 179)
|
|
| Selling, General & Administrative |
(2 889)
|
(2 516)
|
(2 417)
|
(2 377)
|
(2 679)
|
(2 569)
|
(2 790)
|
(3 031)
|
(3 671)
|
(3 494)
|
(3 645)
|
(3 773)
|
(4 295)
|
(4 032)
|
(4 212)
|
(4 426)
|
(5 052)
|
(4 805)
|
(4 915)
|
(5 036)
|
(5 536)
|
(5 069)
|
(5 065)
|
(4 860)
|
(5 259)
|
(4 671)
|
(4 363)
|
(4 222)
|
(5 155)
|
(4 115)
|
(4 210)
|
(4 298)
|
(5 449)
|
(4 276)
|
(4 365)
|
(4 549)
|
(6 266)
|
(4 975)
|
(5 207)
|
(5 342)
|
(7 173)
|
(5 601)
|
(5 752)
|
(5 921)
|
(7 443)
|
(6 403)
|
(6 777)
|
(7 224)
|
(9 675)
|
(8 420)
|
(9 034)
|
(9 680)
|
(12 753)
|
(10 621)
|
(10 908)
|
(11 178)
|
(13 980)
|
(11 465)
|
(11 656)
|
(11 760)
|
(14 539)
|
(11 947)
|
(12 023)
|
(12 320)
|
(12 873)
|
|
| Depreciation & Amortization |
(135)
|
(139)
|
(137)
|
(134)
|
(133)
|
(133)
|
(133)
|
(132)
|
(131)
|
(128)
|
(119)
|
(111)
|
(101)
|
(92)
|
(94)
|
(96)
|
(102)
|
(108)
|
(110)
|
(112)
|
(112)
|
(131)
|
(138)
|
(136)
|
(140)
|
(123)
|
(116)
|
(119)
|
(114)
|
(119)
|
(125)
|
(129)
|
(133)
|
(136)
|
(135)
|
(136)
|
(134)
|
(146)
|
(157)
|
(167)
|
(147)
|
(172)
|
(193)
|
(212)
|
(255)
|
(253)
|
(250)
|
(257)
|
(275)
|
(297)
|
(316)
|
(332)
|
(348)
|
(369)
|
(387)
|
(473)
|
(543)
|
(608)
|
(675)
|
(668)
|
(652)
|
(634)
|
(625)
|
(626)
|
(664)
|
|
| Other Operating Expenses |
0
|
(481)
|
(467)
|
(283)
|
(2)
|
(281)
|
(280)
|
(393)
|
(7)
|
(474)
|
(541)
|
(429)
|
(14)
|
(451)
|
(494)
|
(567)
|
(6)
|
(573)
|
(520)
|
(478)
|
(10)
|
(482)
|
(522)
|
(569)
|
(14)
|
(591)
|
(742)
|
(910)
|
(11)
|
(1 100)
|
(1 168)
|
(1 136)
|
(140)
|
(1 403)
|
(1 463)
|
(1 597)
|
(153)
|
(1 737)
|
(1 780)
|
(1 807)
|
(166)
|
(1 869)
|
(1 744)
|
(1 642)
|
(175)
|
(1 514)
|
(1 638)
|
(1 895)
|
(261)
|
(2 366)
|
(2 671)
|
(2 894)
|
(296)
|
(3 031)
|
(2 993)
|
(3 032)
|
(340)
|
(2 992)
|
(2 970)
|
(2 873)
|
(289)
|
(3 013)
|
(3 148)
|
(3 358)
|
(3 642)
|
|
| Operating Income |
243
N/A
|
(47)
N/A
|
(72)
-54%
|
126
N/A
|
92
-27%
|
69
-25%
|
138
+99%
|
152
+10%
|
200
+32%
|
224
+12%
|
234
+4%
|
247
+6%
|
225
-9%
|
227
+1%
|
261
+15%
|
432
+65%
|
693
+61%
|
790
+14%
|
885
+12%
|
884
0%
|
794
-10%
|
747
-6%
|
753
+1%
|
658
-13%
|
589
-10%
|
578
-2%
|
573
-1%
|
555
-3%
|
600
+8%
|
573
-5%
|
395
-31%
|
343
-13%
|
203
-41%
|
191
-6%
|
252
+32%
|
348
+38%
|
445
+28%
|
582
+31%
|
636
+9%
|
573
-10%
|
607
+6%
|
583
-4%
|
610
+5%
|
794
+30%
|
933
+18%
|
1 021
+9%
|
1 157
+13%
|
1 260
+9%
|
1 345
+7%
|
1 428
+6%
|
1 504
+5%
|
1 544
+3%
|
1 761
+14%
|
1 747
-1%
|
1 798
+3%
|
1 995
+11%
|
1 983
-1%
|
1 905
-4%
|
1 923
+1%
|
1 790
-7%
|
1 937
+8%
|
2 081
+7%
|
2 179
+5%
|
2 217
+2%
|
2 403
+8%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
36
|
(10)
|
(10)
|
(8)
|
49
|
(9)
|
(12)
|
(13)
|
3
|
(8)
|
(7)
|
(7)
|
63
|
(6)
|
(7)
|
(7)
|
27
|
(8)
|
(8)
|
(9)
|
58
|
(9)
|
(9)
|
(9)
|
77
|
(9)
|
(9)
|
(9)
|
96
|
(9)
|
(8)
|
(6)
|
114
|
(2)
|
(2)
|
(2)
|
70
|
(6)
|
(9)
|
(13)
|
112
|
(25)
|
(35)
|
(46)
|
42
|
(57)
|
(53)
|
(50)
|
111
|
(48)
|
(47)
|
(47)
|
(82)
|
(54)
|
(60)
|
(79)
|
4
|
(107)
|
(110)
|
(96)
|
(55)
|
(70)
|
(72)
|
(93)
|
(142)
|
|
| Non-Reccuring Items |
(209)
|
0
|
209
|
0
|
0
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
26
|
250
|
250
|
250
|
790
|
603
|
603
|
603
|
37
|
46
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(19)
|
(19)
|
(19)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(246)
|
|
| Gain/Loss on Disposition of Assets |
(2)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
38
|
93
|
81
|
74
|
7
|
47
|
39
|
37
|
7
|
62
|
63
|
60
|
2
|
50
|
50
|
50
|
1
|
78
|
78
|
85
|
23
|
66
|
74
|
80
|
7
|
99
|
101
|
118
|
15
|
159
|
177
|
154
|
36
|
127
|
98
|
65
|
112
|
181
|
200
|
252
|
0
|
83
|
94
|
114
|
9
|
195
|
406
|
415
|
247
|
410
|
185
|
133
|
19
|
112
|
130
|
119
|
8
|
88
|
86
|
100
|
34
|
108
|
535
|
537
|
536
|
|
| Pre-Tax Income |
105
N/A
|
37
-65%
|
208
+468%
|
192
-8%
|
146
-24%
|
109
-25%
|
167
+53%
|
175
+5%
|
209
+19%
|
278
+33%
|
291
+4%
|
300
+3%
|
289
-4%
|
270
-6%
|
305
+13%
|
475
+56%
|
718
+51%
|
860
+20%
|
954
+11%
|
986
+3%
|
1 124
+14%
|
1 055
-6%
|
1 068
+1%
|
1 519
+42%
|
1 275
-16%
|
1 271
0%
|
1 269
0%
|
701
-45%
|
757
+8%
|
723
-4%
|
564
-22%
|
491
-13%
|
353
-28%
|
316
-10%
|
347
+10%
|
411
+18%
|
627
+53%
|
757
+21%
|
827
+9%
|
812
-2%
|
719
-11%
|
642
-11%
|
669
+4%
|
863
+29%
|
966
+12%
|
1 140
+18%
|
1 491
+31%
|
1 625
+9%
|
1 701
+5%
|
1 791
+5%
|
1 642
-8%
|
1 630
-1%
|
1 702
+4%
|
1 805
+6%
|
1 868
+3%
|
2 035
+9%
|
2 000
-2%
|
1 886
-6%
|
1 899
+1%
|
1 793
-6%
|
1 915
+7%
|
2 118
+11%
|
2 642
+25%
|
2 660
+1%
|
2 552
-4%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(28)
|
10
|
12
|
0
|
22
|
7
|
(12)
|
(22)
|
(44)
|
(73)
|
(82)
|
(91)
|
(105)
|
(89)
|
(101)
|
(137)
|
(191)
|
(242)
|
(273)
|
(304)
|
(343)
|
(335)
|
(344)
|
(457)
|
(297)
|
(298)
|
(273)
|
(117)
|
(220)
|
(215)
|
(173)
|
(149)
|
(128)
|
(100)
|
(95)
|
(91)
|
(116)
|
(165)
|
(205)
|
(206)
|
(126)
|
(77)
|
(59)
|
(90)
|
(144)
|
(164)
|
(216)
|
(245)
|
(286)
|
(328)
|
(323)
|
(319)
|
(305)
|
(347)
|
(583)
|
(679)
|
(599)
|
(568)
|
(477)
|
(413)
|
(603)
|
(696)
|
(709)
|
(773)
|
(690)
|
|
| Income from Continuing Operations |
77
|
47
|
221
|
192
|
168
|
116
|
155
|
153
|
165
|
205
|
209
|
209
|
184
|
182
|
204
|
338
|
527
|
619
|
681
|
683
|
781
|
720
|
724
|
1 062
|
978
|
973
|
996
|
584
|
537
|
508
|
392
|
342
|
225
|
217
|
253
|
320
|
510
|
593
|
622
|
606
|
594
|
565
|
610
|
773
|
822
|
976
|
1 276
|
1 380
|
1 414
|
1 462
|
1 319
|
1 311
|
1 397
|
1 458
|
1 284
|
1 356
|
1 401
|
1 318
|
1 422
|
1 381
|
1 312
|
1 423
|
1 933
|
1 888
|
1 862
|
|
| Net Income (Common) |
77
N/A
|
47
-39%
|
221
+370%
|
192
-13%
|
168
-13%
|
116
-31%
|
155
+34%
|
153
-1%
|
165
+8%
|
205
+24%
|
209
+2%
|
209
+0%
|
184
-12%
|
182
-1%
|
204
+13%
|
338
+66%
|
527
+56%
|
619
+17%
|
681
+10%
|
683
+0%
|
781
+14%
|
720
-8%
|
724
+1%
|
1 062
+47%
|
978
-8%
|
973
-1%
|
996
+2%
|
584
-41%
|
537
-8%
|
508
-5%
|
392
-23%
|
342
-13%
|
225
-34%
|
217
-4%
|
253
+16%
|
320
+27%
|
510
+59%
|
593
+16%
|
622
+5%
|
606
-3%
|
581
-4%
|
553
-5%
|
598
+8%
|
760
+27%
|
822
+8%
|
976
+19%
|
1 276
+31%
|
1 380
+8%
|
1 414
+2%
|
1 462
+3%
|
1 319
-10%
|
1 311
-1%
|
1 397
+7%
|
1 458
+4%
|
1 284
-12%
|
1 356
+6%
|
1 401
+3%
|
1 318
-6%
|
1 422
+8%
|
1 381
-3%
|
1 312
-5%
|
1 423
+8%
|
1 933
+36%
|
1 888
-2%
|
1 862
-1%
|
|
| EPS (Diluted) |
0.6
N/A
|
0.37
-38%
|
1.77
+378%
|
1.54
-13%
|
1.35
-12%
|
0.94
-30%
|
1.24
+32%
|
1.23
-1%
|
1.33
+8%
|
1.66
+25%
|
1.69
+2%
|
1.65
-2%
|
1.48
-10%
|
1.43
-3%
|
1.59
+11%
|
2.67
+68%
|
4.18
+57%
|
4.86
+16%
|
5.34
+10%
|
5.35
+0%
|
6.14
+15%
|
5.65
-8%
|
5.65
N/A
|
8.36
+48%
|
7.7
-8%
|
7.66
-1%
|
7.81
+2%
|
4.59
-41%
|
4.24
-8%
|
4.1
-3%
|
3.17
-23%
|
2.77
-13%
|
1.83
-34%
|
1.75
-4%
|
2.05
+17%
|
2.6
+27%
|
4.14
+59%
|
4.78
+15%
|
5.2
+9%
|
5.05
-3%
|
4.8
-5%
|
4.65
-3%
|
4.91
+6%
|
6.35
+29%
|
6.85
+8%
|
8.15
+19%
|
10.66
+31%
|
11.53
+8%
|
11.88
+3%
|
12.36
+4%
|
11.14
-10%
|
11.08
-1%
|
11.81
+7%
|
12.33
+4%
|
10.86
-12%
|
11.47
+6%
|
11.84
+3%
|
11.13
-6%
|
12.01
+8%
|
11.65
-3%
|
10.59
-9%
|
11.5
+9%
|
15.59
+36%
|
15.22
-2%
|
15.01
-1%
|
|