Ruchi Infrastructure Ltd
NSE:RUCHINFRA
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
R
|
Ruchi Infrastructure Ltd
NSE:RUCHINFRA
|
IN |
|
D
|
Deutsche Eigenheim Union AG
XETRA:JZ6
|
DE |
|
J
|
Jinling Pharmaceutical Co Ltd
SZSE:000919
|
CN |
Income Statement
Earnings Waterfall
Ruchi Infrastructure Ltd
Income Statement
Ruchi Infrastructure Ltd
| Mar-2006 | Jun-2006 | Sep-2006 | Dec-2006 | Mar-2007 | Jun-2007 | Sep-2007 | Dec-2007 | Mar-2008 | Jun-2008 | Sep-2008 | Dec-2008 | Mar-2009 | Jun-2009 | Sep-2009 | Dec-2009 | Mar-2010 | Jun-2010 | Sep-2010 | Dec-2010 | Mar-2011 | Jun-2011 | Sep-2011 | Dec-2011 | Mar-2012 | 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 |
78
|
0
|
0
|
0
|
102
|
0
|
0
|
0
|
90
|
0
|
0
|
0
|
101
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
113
|
0
|
0
|
0
|
122
|
0
|
0
|
0
|
189
|
2
|
2
|
7
|
164
|
0
|
0
|
0
|
127
|
0
|
0
|
0
|
111
|
0
|
0
|
0
|
88
|
0
|
0
|
0
|
59
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
6 427
N/A
|
6 485
+1%
|
7 104
+10%
|
7 669
+8%
|
8 745
+14%
|
8 991
+3%
|
8 948
0%
|
8 767
-2%
|
9 715
+11%
|
10 816
+11%
|
11 002
+2%
|
11 423
+4%
|
11 883
+4%
|
11 290
-5%
|
11 972
+6%
|
14 418
+20%
|
14 780
+3%
|
15 505
+5%
|
15 517
+0%
|
13 859
-11%
|
20 640
+49%
|
27 150
+32%
|
31 079
+14%
|
36 321
+17%
|
29 713
-18%
|
357
-99%
|
506
+42%
|
623
+23%
|
750
+20%
|
561
-25%
|
720
+28%
|
778
+8%
|
861
+11%
|
850
-1%
|
700
-18%
|
666
-5%
|
622
-7%
|
635
+2%
|
649
+2%
|
657
+1%
|
694
+6%
|
699
+1%
|
674
-4%
|
706
+5%
|
643
-9%
|
633
-2%
|
642
+1%
|
608
-5%
|
638
+5%
|
631
-1%
|
624
-1%
|
611
-2%
|
584
-4%
|
591
+1%
|
602
+2%
|
605
+1%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(6 147)
|
(5 758)
|
(6 271)
|
(6 688)
|
(8 369)
|
(8 122)
|
(8 132)
|
(8 005)
|
(9 499)
|
(10 574)
|
(10 645)
|
(11 214)
|
(11 216)
|
(10 347)
|
(11 055)
|
(13 301)
|
(13 526)
|
(14 117)
|
(14 128)
|
(12 415)
|
(18 924)
|
(25 279)
|
(29 332)
|
(34 589)
|
(28 279)
|
(166)
|
(170)
|
(174)
|
(184)
|
(27)
|
(136)
|
(194)
|
(264)
|
(260)
|
(165)
|
(124)
|
(84)
|
(90)
|
(80)
|
(73)
|
(107)
|
(99)
|
(95)
|
(135)
|
(82)
|
(63)
|
(60)
|
(28)
|
(77)
|
(55)
|
(55)
|
(35)
|
(26)
|
(3)
|
0
|
(2)
|
|
| Gross Profit |
280
N/A
|
729
+160%
|
835
+15%
|
982
+18%
|
376
-62%
|
869
+131%
|
816
-6%
|
762
-7%
|
216
-72%
|
244
+13%
|
359
+47%
|
211
-41%
|
668
+217%
|
944
+41%
|
917
-3%
|
1 117
+22%
|
1 254
+12%
|
1 387
+11%
|
1 389
+0%
|
1 444
+4%
|
1 716
+19%
|
1 872
+9%
|
1 747
-7%
|
1 732
-1%
|
1 434
-17%
|
191
-87%
|
336
+76%
|
449
+34%
|
566
+26%
|
534
-6%
|
584
+9%
|
585
+0%
|
597
+2%
|
591
-1%
|
536
-9%
|
542
+1%
|
538
-1%
|
546
+1%
|
570
+4%
|
585
+3%
|
586
+0%
|
599
+2%
|
578
-4%
|
570
-1%
|
561
-2%
|
570
+2%
|
581
+2%
|
580
0%
|
561
-3%
|
575
+2%
|
569
-1%
|
576
+1%
|
558
-3%
|
588
+5%
|
0
N/A
|
443
N/A
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(138)
|
(686)
|
(745)
|
(844)
|
(124)
|
(816)
|
(842)
|
(846)
|
(148)
|
(167)
|
(365)
|
(499)
|
(916)
|
(1 166)
|
(1 000)
|
(873)
|
(1 019)
|
(1 306)
|
(1 325)
|
(1 383)
|
(1 182)
|
(1 661)
|
(1 818)
|
(1 849)
|
(1 010)
|
(150)
|
(311)
|
(461)
|
(625)
|
(604)
|
(615)
|
(618)
|
(596)
|
(572)
|
(526)
|
(499)
|
(484)
|
(495)
|
(489)
|
(485)
|
(761)
|
(1 181)
|
(1 167)
|
(1 171)
|
(466)
|
(508)
|
(538)
|
(522)
|
(494)
|
(510)
|
(516)
|
(538)
|
(528)
|
(561)
|
(557)
|
(560)
|
|
| Selling, General & Administrative |
(17)
|
1
|
(1)
|
(2)
|
(15)
|
(1)
|
(2)
|
(6)
|
(23)
|
(1)
|
2
|
2
|
(686)
|
(76)
|
(83)
|
(79)
|
(759)
|
(93)
|
(101)
|
(108)
|
(835)
|
(86)
|
(81)
|
(89)
|
(671)
|
(20)
|
(42)
|
(62)
|
(89)
|
(93)
|
(96)
|
(99)
|
(101)
|
(101)
|
(100)
|
(106)
|
(105)
|
(106)
|
(108)
|
(103)
|
316
|
(109)
|
(110)
|
(119)
|
(292)
|
(119)
|
(128)
|
(124)
|
(310)
|
(133)
|
(133)
|
(137)
|
(328)
|
(137)
|
(148)
|
(149)
|
|
| Depreciation & Amortization |
(122)
|
(119)
|
(115)
|
(112)
|
(109)
|
(112)
|
(105)
|
(102)
|
(125)
|
(144)
|
(175)
|
(199)
|
(229)
|
(237)
|
(242)
|
(246)
|
(260)
|
(269)
|
(276)
|
(292)
|
(280)
|
(276)
|
(274)
|
(280)
|
(260)
|
(53)
|
(100)
|
(154)
|
(218)
|
(216)
|
(223)
|
(220)
|
(213)
|
(209)
|
(203)
|
(200)
|
(190)
|
(185)
|
(179)
|
(173)
|
(166)
|
(163)
|
(159)
|
(156)
|
(156)
|
(156)
|
(154)
|
(151)
|
(148)
|
(150)
|
(153)
|
(158)
|
(166)
|
(169)
|
(173)
|
(175)
|
|
| Other Operating Expenses |
0
|
(569)
|
(630)
|
(730)
|
0
|
(703)
|
(734)
|
(737)
|
0
|
(23)
|
(194)
|
(304)
|
0
|
(853)
|
(675)
|
(548)
|
0
|
(944)
|
(947)
|
(982)
|
(66)
|
(1 299)
|
(1 464)
|
(1 482)
|
(80)
|
(77)
|
(170)
|
(247)
|
(317)
|
(297)
|
(297)
|
(299)
|
(282)
|
(262)
|
(223)
|
(194)
|
(189)
|
(205)
|
(204)
|
(210)
|
(910)
|
(910)
|
(898)
|
(895)
|
(17)
|
(232)
|
(255)
|
(247)
|
(37)
|
(227)
|
(230)
|
(243)
|
(34)
|
(254)
|
(236)
|
(236)
|
|
| Operating Income |
141
N/A
|
41
-71%
|
88
+115%
|
137
+56%
|
252
+84%
|
53
-79%
|
(25)
N/A
|
(83)
-232%
|
67
N/A
|
76
+13%
|
(8)
N/A
|
(290)
-3 525%
|
(248)
+14%
|
(222)
+10%
|
(83)
+63%
|
244
N/A
|
235
-4%
|
81
-66%
|
65
-20%
|
62
-5%
|
534
+761%
|
212
-60%
|
(71)
N/A
|
(117)
-65%
|
424
N/A
|
41
-90%
|
25
-39%
|
(12)
N/A
|
(59)
-392%
|
(70)
-19%
|
(30)
+57%
|
(33)
-10%
|
1
N/A
|
19
+1 800%
|
9
-53%
|
43
+378%
|
54
+26%
|
51
-6%
|
81
+59%
|
100
+23%
|
(174)
N/A
|
(581)
-234%
|
(588)
-1%
|
(599)
-2%
|
95
N/A
|
63
-34%
|
44
-29%
|
58
+30%
|
67
+16%
|
65
-3%
|
53
-19%
|
38
-28%
|
30
-21%
|
27
-10%
|
44
+63%
|
43
-3%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(16)
|
(29)
|
(26)
|
(35)
|
14
|
38
|
51
|
70
|
65
|
45
|
36
|
34
|
22
|
17
|
22
|
4
|
(51)
|
(29)
|
(50)
|
(31)
|
(102)
|
9
|
102
|
142
|
(243)
|
(50)
|
(97)
|
(145)
|
(189)
|
(186)
|
(179)
|
(165)
|
(164)
|
(156)
|
(149)
|
(147)
|
(127)
|
(125)
|
(121)
|
(116)
|
(109)
|
(105)
|
(98)
|
(92)
|
(78)
|
(83)
|
(77)
|
(70)
|
(43)
|
(54)
|
(50)
|
(48)
|
(41)
|
(52)
|
(50)
|
(48)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
12
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(20)
|
(20)
|
(20)
|
(20)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
73
|
73
|
68
|
73
|
0
|
0
|
38
|
0
|
0
|
0
|
|
| Gain/Loss on Disposition of Assets |
121
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(23)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
(218)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
41
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
39
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
1
|
239
|
212
|
212
|
3
|
224
|
223
|
223
|
2
|
8
|
8
|
8
|
3
|
3
|
3
|
3
|
(51)
|
27
|
27
|
30
|
17
|
33
|
46
|
53
|
(40)
|
26
|
65
|
75
|
60
|
54
|
49
|
55
|
87
|
127
|
100
|
87
|
22
|
29
|
26
|
23
|
796
|
1 217
|
1 224
|
1 227
|
12
|
68
|
65
|
72
|
15
|
31
|
29
|
26
|
12
|
125
|
128
|
130
|
|
| Pre-Tax Income |
247
N/A
|
249
+1%
|
273
+10%
|
313
+15%
|
269
-14%
|
315
+17%
|
250
-21%
|
211
-16%
|
112
-47%
|
129
+15%
|
36
-72%
|
(248)
N/A
|
(223)
+10%
|
(201)
+10%
|
(56)
+72%
|
253
N/A
|
139
-45%
|
79
-43%
|
40
-49%
|
59
+48%
|
244
+314%
|
253
+4%
|
77
-70%
|
78
+1%
|
139
+78%
|
17
-88%
|
(7)
N/A
|
(83)
-1 086%
|
(181)
-118%
|
(202)
-12%
|
(160)
+21%
|
(142)
+11%
|
(55)
+61%
|
(30)
+45%
|
(60)
-100%
|
(37)
+38%
|
(50)
-35%
|
(45)
+10%
|
(14)
+69%
|
7
N/A
|
513
+7 229%
|
530
+3%
|
536
+1%
|
534
0%
|
28
-95%
|
46
+65%
|
104
+125%
|
133
+28%
|
146
+10%
|
114
-22%
|
32
-72%
|
15
-52%
|
39
+153%
|
99
+157%
|
122
+23%
|
124
+2%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(28)
|
(30)
|
(39)
|
(50)
|
(66)
|
(78)
|
(94)
|
(78)
|
(45)
|
(48)
|
(17)
|
(27)
|
(2)
|
0
|
(6)
|
0
|
(40)
|
(28)
|
(25)
|
(45)
|
(28)
|
(44)
|
(3)
|
16
|
(43)
|
(8)
|
3
|
15
|
26
|
34
|
18
|
9
|
(7)
|
(5)
|
(4)
|
(18)
|
(3)
|
(15)
|
(15)
|
(14)
|
(141)
|
(141)
|
(142)
|
(136)
|
(15)
|
(19)
|
(4)
|
(6)
|
(6)
|
(1)
|
(14)
|
(16)
|
(22)
|
(19)
|
(23)
|
(19)
|
|
| Income from Continuing Operations |
219
|
221
|
235
|
264
|
203
|
235
|
154
|
130
|
67
|
80
|
18
|
(274)
|
(225)
|
(200)
|
(61)
|
253
|
98
|
51
|
16
|
14
|
216
|
209
|
73
|
94
|
96
|
9
|
(4)
|
(68)
|
(156)
|
(167)
|
(141)
|
(133)
|
(62)
|
(36)
|
(65)
|
(55)
|
(53)
|
(60)
|
(29)
|
(7)
|
372
|
390
|
395
|
399
|
13
|
28
|
100
|
126
|
140
|
113
|
17
|
(0)
|
17
|
81
|
99
|
105
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
23
|
0
|
0
|
0
|
69
|
0
|
0
|
0
|
(6)
|
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)
|
|
| Equity Earnings Affiliates |
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Income (Common) |
219
N/A
|
221
+1%
|
235
+6%
|
264
+12%
|
203
-23%
|
235
+16%
|
442
+88%
|
418
-5%
|
316
-24%
|
330
+4%
|
(20)
N/A
|
(312)
-1 460%
|
(146)
+53%
|
(121)
+17%
|
49
N/A
|
423
+763%
|
226
-47%
|
191
-15%
|
125
-35%
|
63
-50%
|
172
+173%
|
165
-4%
|
29
-82%
|
50
+72%
|
58
+16%
|
9
-84%
|
(4)
N/A
|
(68)
-1 600%
|
(156)
-129%
|
(167)
-7%
|
(141)
+16%
|
(133)
+6%
|
(95)
+29%
|
(69)
+27%
|
(98)
-42%
|
(88)
+10%
|
(86)
+2%
|
(93)
-8%
|
(62)
+33%
|
(40)
+35%
|
339
N/A
|
357
+5%
|
362
+1%
|
366
+1%
|
(20)
N/A
|
(5)
+74%
|
67
N/A
|
93
+40%
|
107
+15%
|
81
-25%
|
(15)
N/A
|
(33)
-117%
|
(16)
+52%
|
48
N/A
|
66
+38%
|
72
+10%
|
|
| EPS (Diluted) |
1.08
N/A
|
1.09
+1%
|
1.16
+6%
|
1.3
+12%
|
0.85
-35%
|
0.98
+15%
|
2.18
+122%
|
1.65
-24%
|
1.29
-22%
|
1.35
+5%
|
-0.12
N/A
|
-1.55
-1 192%
|
-0.71
+54%
|
-0.51
+28%
|
0.21
N/A
|
1.94
+824%
|
1.04
-46%
|
0.86
-17%
|
0.58
-33%
|
0.28
-52%
|
0.79
+182%
|
0.8
+1%
|
0.14
-83%
|
0.22
+57%
|
0.28
+27%
|
0.04
-86%
|
-0.02
N/A
|
-0.33
-1 550%
|
-0.76
-130%
|
-0.81
-7%
|
-0.69
+15%
|
-0.65
+6%
|
-0.46
+29%
|
-0.34
+26%
|
-0.73
-115%
|
-0.52
+29%
|
-0.42
+19%
|
-0.45
-7%
|
-0.3
+33%
|
-0.26
+13%
|
1.65
N/A
|
1.27
-23%
|
1.76
+39%
|
2.55
+45%
|
-0.1
N/A
|
-0.01
+90%
|
0.3
N/A
|
0.41
+37%
|
0.48
+17%
|
0.21
-56%
|
-0.06
N/A
|
-0.23
-283%
|
-0.07
+70%
|
0.2
N/A
|
0.27
+35%
|
0.31
+15%
|
|