Sandesh Ltd
NSE:SANDESH
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Sandesh Ltd
NSE:SANDESH
|
IN |
|
I
|
Ideal Capital Bhd
KLSE:IDEAL
|
MY |
Income Statement
Earnings Waterfall
Sandesh Ltd
Income Statement
Sandesh Ltd
| 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-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-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 |
42
|
0
|
0
|
0
|
44
|
0
|
0
|
0
|
41
|
0
|
0
|
0
|
52
|
0
|
0
|
0
|
87
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
65
|
0
|
0
|
0
|
43
|
0
|
0
|
0
|
15
|
0
|
0
|
0
|
10
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
2 635
N/A
|
2 647
+0%
|
2 717
+3%
|
2 685
-1%
|
1 540
-43%
|
2 798
+82%
|
2 277
-19%
|
2 128
-7%
|
1 997
-6%
|
2 458
+23%
|
2 432
-1%
|
2 567
+6%
|
2 017
-21%
|
2 391
+19%
|
2 482
+4%
|
2 617
+5%
|
2 722
+4%
|
2 855
+5%
|
2 983
+4%
|
2 976
0%
|
3 068
+3%
|
3 057
0%
|
3 061
+0%
|
3 101
+1%
|
3 132
+1%
|
3 212
+3%
|
3 315
+3%
|
3 369
+2%
|
3 449
+2%
|
3 527
+2%
|
3 581
+2%
|
3 646
+2%
|
3 752
+3%
|
3 810
+2%
|
3 818
+0%
|
3 761
-1%
|
3 643
-3%
|
1 217
-67%
|
2 120
+74%
|
3 101
+46%
|
4 190
+35%
|
3 878
-7%
|
3 820
-2%
|
3 693
-3%
|
3 432
-7%
|
2 957
-14%
|
2 712
-8%
|
2 644
-3%
|
2 737
+4%
|
2 834
+4%
|
2 971
+5%
|
2 961
0%
|
3 088
+4%
|
3 378
+9%
|
3 456
+2%
|
3 677
+6%
|
3 408
-7%
|
3 309
-3%
|
3 218
-3%
|
3 134
-3%
|
3 221
+3%
|
3 183
-1%
|
3 164
-1%
|
3 046
-4%
|
2 942
-3%
|
2 989
+2%
|
3 062
+2%
|
3 039
-1%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(2 151)
|
(1 616)
|
(1 723)
|
(1 721)
|
(2 084)
|
(1 970)
|
(1 401)
|
(1 164)
|
(1 333)
|
(1 126)
|
(1 109)
|
(1 178)
|
(1 188)
|
(1 033)
|
(1 148)
|
(1 294)
|
(1 432)
|
(1 499)
|
(1 437)
|
(1 328)
|
(1 295)
|
(1 168)
|
(1 204)
|
(1 251)
|
(1 548)
|
(1 397)
|
(1 433)
|
(1 429)
|
(1 638)
|
(1 341)
|
(1 301)
|
(1 271)
|
(1 496)
|
(1 260)
|
(1 252)
|
(1 246)
|
(1 468)
|
(657)
|
(1 054)
|
(1 463)
|
(2 081)
|
(1 575)
|
(1 516)
|
(1 422)
|
(1 504)
|
(1 044)
|
(873)
|
(822)
|
(1 059)
|
(975)
|
(1 004)
|
(981)
|
(1 326)
|
(1 332)
|
(1 471)
|
(1 553)
|
(1 529)
|
(1 330)
|
(1 277)
|
(1 232)
|
(1 278)
|
(1 047)
|
(1 003)
|
(977)
|
(1 131)
|
(963)
|
(954)
|
(925)
|
|
| Gross Profit |
484
N/A
|
1 031
+113%
|
994
-4%
|
964
-3%
|
(545)
N/A
|
828
N/A
|
876
+6%
|
964
+10%
|
664
-31%
|
1 332
+101%
|
1 323
-1%
|
1 389
+5%
|
829
-40%
|
1 359
+64%
|
1 334
-2%
|
1 323
-1%
|
1 290
-2%
|
1 357
+5%
|
1 546
+14%
|
1 649
+7%
|
1 773
+8%
|
1 889
+7%
|
1 856
-2%
|
1 850
0%
|
1 584
-14%
|
1 815
+15%
|
1 882
+4%
|
1 940
+3%
|
1 811
-7%
|
2 186
+21%
|
2 280
+4%
|
2 375
+4%
|
2 256
-5%
|
2 550
+13%
|
2 566
+1%
|
2 514
-2%
|
2 175
-14%
|
560
-74%
|
1 066
+90%
|
1 638
+54%
|
2 109
+29%
|
2 304
+9%
|
2 304
+0%
|
2 270
-1%
|
1 928
-15%
|
1 913
-1%
|
1 839
-4%
|
1 822
-1%
|
1 678
-8%
|
1 860
+11%
|
1 967
+6%
|
1 980
+1%
|
1 763
-11%
|
2 046
+16%
|
1 985
-3%
|
2 124
+7%
|
1 879
-12%
|
1 979
+5%
|
1 942
-2%
|
1 902
-2%
|
1 943
+2%
|
2 136
+10%
|
2 161
+1%
|
2 069
-4%
|
1 811
-12%
|
2 025
+12%
|
2 108
+4%
|
2 114
+0%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(364)
|
(545)
|
(545)
|
(515)
|
(398)
|
(570)
|
(576)
|
(614)
|
(395)
|
(587)
|
(605)
|
(654)
|
(528)
|
(738)
|
(701)
|
(693)
|
(622)
|
(699)
|
(836)
|
(946)
|
(1 043)
|
(1 125)
|
(1 116)
|
(1 092)
|
(834)
|
(1 079)
|
(1 098)
|
(1 150)
|
(924)
|
(1 197)
|
(1 226)
|
(1 229)
|
(1 049)
|
(1 298)
|
(1 320)
|
(1 333)
|
(1 102)
|
(325)
|
(701)
|
(1 118)
|
(1 319)
|
(1 586)
|
(1 584)
|
(1 567)
|
(1 301)
|
(1 410)
|
(1 261)
|
(1 176)
|
(989)
|
(1 109)
|
(1 155)
|
(1 173)
|
(1 062)
|
(1 212)
|
(1 198)
|
(1 214)
|
(988)
|
(1 178)
|
(1 235)
|
(1 283)
|
(1 193)
|
(1 392)
|
(1 407)
|
(1 540)
|
(1 194)
|
(1 529)
|
(1 724)
|
(1 565)
|
|
| Selling, General & Administrative |
(197)
|
(103)
|
(96)
|
(90)
|
(178)
|
(120)
|
(126)
|
(133)
|
(187)
|
(140)
|
(142)
|
(149)
|
(219)
|
(168)
|
(166)
|
(168)
|
(206)
|
(167)
|
(181)
|
(185)
|
(212)
|
(216)
|
(221)
|
(227)
|
(673)
|
(237)
|
(248)
|
(254)
|
(741)
|
(299)
|
(309)
|
(324)
|
(841)
|
(326)
|
(335)
|
(334)
|
(897)
|
(83)
|
(163)
|
(242)
|
(1 010)
|
(337)
|
(341)
|
(342)
|
(1 000)
|
(310)
|
(297)
|
(290)
|
(768)
|
(300)
|
(319)
|
(331)
|
(772)
|
(365)
|
(367)
|
(384)
|
(744)
|
(363)
|
(358)
|
(353)
|
(881)
|
(371)
|
(374)
|
(366)
|
(936)
|
(364)
|
(378)
|
(383)
|
|
| Depreciation & Amortization |
(49)
|
(49)
|
(51)
|
(51)
|
(52)
|
(52)
|
(52)
|
(54)
|
(55)
|
(59)
|
(65)
|
(66)
|
(70)
|
(70)
|
(69)
|
(71)
|
(66)
|
(68)
|
(72)
|
(75)
|
(82)
|
(82)
|
(80)
|
(79)
|
(78)
|
(76)
|
(74)
|
(73)
|
(80)
|
(75)
|
(76)
|
(77)
|
(77)
|
(77)
|
(77)
|
(77)
|
(77)
|
(21)
|
(43)
|
(66)
|
(89)
|
(88)
|
(86)
|
(83)
|
(79)
|
(75)
|
(72)
|
(71)
|
(69)
|
(69)
|
(68)
|
(67)
|
(64)
|
(61)
|
(59)
|
(57)
|
(59)
|
(61)
|
(63)
|
(65)
|
(66)
|
(68)
|
(69)
|
(68)
|
(67)
|
(72)
|
(72)
|
(74)
|
|
| Other Operating Expenses |
(118)
|
(393)
|
(398)
|
(373)
|
(168)
|
(398)
|
(398)
|
(427)
|
(154)
|
(388)
|
(399)
|
(438)
|
(240)
|
(500)
|
(466)
|
(455)
|
(350)
|
(464)
|
(583)
|
(686)
|
(749)
|
(828)
|
(815)
|
(786)
|
(83)
|
(766)
|
(775)
|
(824)
|
(103)
|
(824)
|
(841)
|
(828)
|
(131)
|
(895)
|
(908)
|
(922)
|
(128)
|
(221)
|
(495)
|
(810)
|
(220)
|
(1 161)
|
(1 157)
|
(1 142)
|
(222)
|
(1 025)
|
(892)
|
(816)
|
(151)
|
(741)
|
(768)
|
(775)
|
(226)
|
(786)
|
(773)
|
(773)
|
(185)
|
(754)
|
(814)
|
(864)
|
(245)
|
(954)
|
(963)
|
(1 105)
|
(191)
|
(1 093)
|
(1 274)
|
(1 107)
|
|
| Operating Income |
120
N/A
|
487
+306%
|
449
-8%
|
449
+0%
|
(942)
N/A
|
259
N/A
|
300
+16%
|
351
+17%
|
269
-23%
|
745
+177%
|
718
-4%
|
736
+2%
|
301
-59%
|
621
+106%
|
633
+2%
|
630
0%
|
668
+6%
|
658
-2%
|
710
+8%
|
703
-1%
|
731
+4%
|
764
+5%
|
741
-3%
|
759
+2%
|
749
-1%
|
736
-2%
|
784
+7%
|
790
+1%
|
888
+12%
|
989
+11%
|
1 055
+7%
|
1 145
+9%
|
1 207
+5%
|
1 252
+4%
|
1 246
-1%
|
1 182
-5%
|
1 073
-9%
|
235
-78%
|
365
+55%
|
520
+43%
|
791
+52%
|
718
-9%
|
720
+0%
|
704
-2%
|
628
-11%
|
502
-20%
|
578
+15%
|
646
+12%
|
690
+7%
|
750
+9%
|
812
+8%
|
807
-1%
|
701
-13%
|
834
+19%
|
787
-6%
|
910
+16%
|
891
-2%
|
801
-10%
|
706
-12%
|
619
-12%
|
750
+21%
|
743
-1%
|
755
+2%
|
529
-30%
|
617
+17%
|
496
-20%
|
384
-23%
|
549
+43%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
130
|
(55)
|
(64)
|
(56)
|
(37)
|
(36)
|
(34)
|
(37)
|
(37)
|
(41)
|
(48)
|
(59)
|
65
|
(80)
|
(84)
|
(95)
|
(84)
|
(100)
|
(78)
|
(67)
|
(39)
|
(64)
|
(87)
|
(81)
|
(80)
|
(72)
|
(61)
|
(53)
|
(43)
|
(27)
|
(16)
|
(19)
|
9
|
(17)
|
(17)
|
(10)
|
47
|
(1)
|
2
|
6
|
196
|
9
|
6
|
9
|
129
|
60
|
90
|
147
|
464
|
(54)
|
(84)
|
(149)
|
267
|
(2)
|
(1)
|
(2)
|
383
|
(2)
|
(1)
|
(2)
|
1 654
|
(3)
|
(3)
|
(447)
|
365
|
(28)
|
(28)
|
416
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
(1)
|
0
|
46
|
46
|
46
|
0
|
(45)
|
(45)
|
(45)
|
1
|
1
|
1
|
1
|
(7)
|
88
|
87
|
87
|
96
|
1
|
0
|
1
|
0
|
(2)
|
(0)
|
(1)
|
0
|
1
|
1
|
1
|
0
|
0
|
5
|
5
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(2)
|
6
|
19
|
9
|
10
|
2
|
31
|
16
|
31
|
31
|
46
|
41
|
27
|
26
|
0
|
3
|
1
|
1
|
1
|
(0)
|
2
|
5
|
0
|
0
|
0
|
(23)
|
|
| Gain/Loss on Disposition of Assets |
3
|
0
|
0
|
0
|
13
|
0
|
0
|
0
|
13
|
0
|
0
|
0
|
15
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(9)
|
0
|
0
|
0
|
(15)
|
0
|
0
|
0
|
166
|
0
|
0
|
0
|
58
|
0
|
0
|
0
|
2
|
0
|
0
|
3
|
5
|
5
|
5
|
0
|
|
| Total Other Income |
131
|
3
|
9
|
18
|
1 357
|
172
|
182
|
174
|
312
|
(131)
|
(114)
|
(58)
|
243
|
128
|
98
|
35
|
8
|
22
|
26
|
39
|
18
|
36
|
32
|
30
|
8
|
12
|
10
|
9
|
8
|
18
|
27
|
29
|
16
|
49
|
50
|
56
|
5
|
35
|
74
|
128
|
7
|
201
|
214
|
215
|
3
|
240
|
269
|
444
|
4
|
408
|
365
|
224
|
2
|
309
|
607
|
642
|
4
|
776
|
651
|
1 022
|
(0)
|
1 873
|
2 135
|
1 664
|
1
|
586
|
156
|
459
|
|
| Pre-Tax Income |
384
N/A
|
435
+13%
|
395
-9%
|
411
+4%
|
391
-5%
|
440
+13%
|
495
+12%
|
533
+8%
|
557
+4%
|
528
-5%
|
511
-3%
|
575
+13%
|
626
+9%
|
669
+7%
|
648
-3%
|
571
-12%
|
586
+3%
|
668
+14%
|
745
+12%
|
762
+2%
|
806
+6%
|
737
-9%
|
686
-7%
|
709
+3%
|
682
-4%
|
674
-1%
|
733
+9%
|
744
+1%
|
859
+15%
|
980
+14%
|
1 066
+9%
|
1 155
+8%
|
1 232
+7%
|
1 285
+4%
|
1 283
0%
|
1 232
-4%
|
1 130
-8%
|
269
-76%
|
441
+64%
|
654
+48%
|
992
+52%
|
926
-7%
|
938
+1%
|
934
0%
|
769
-18%
|
812
+6%
|
946
+17%
|
1 240
+31%
|
1 172
-5%
|
1 120
-4%
|
1 125
+0%
|
914
-19%
|
1 182
+29%
|
1 181
0%
|
1 419
+20%
|
1 577
+11%
|
1 335
-15%
|
1 579
+18%
|
1 356
-14%
|
1 640
+21%
|
2 408
+47%
|
2 613
+9%
|
2 889
+11%
|
1 753
-39%
|
987
-44%
|
1 060
+7%
|
517
-51%
|
1 402
+171%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(120)
|
(140)
|
(137)
|
(149)
|
(113)
|
(120)
|
(132)
|
(137)
|
(186)
|
(183)
|
(165)
|
(184)
|
(187)
|
(201)
|
(206)
|
(180)
|
(195)
|
(179)
|
(199)
|
(232)
|
(230)
|
(253)
|
(239)
|
(219)
|
(224)
|
(216)
|
(241)
|
(242)
|
(288)
|
(335)
|
(364)
|
(402)
|
(433)
|
(447)
|
(468)
|
(448)
|
(402)
|
(94)
|
(150)
|
(219)
|
(344)
|
(317)
|
(266)
|
(245)
|
(158)
|
(143)
|
(204)
|
(251)
|
(273)
|
(262)
|
(289)
|
(261)
|
(283)
|
(303)
|
(330)
|
(381)
|
(321)
|
(366)
|
(325)
|
(363)
|
(522)
|
(553)
|
(707)
|
(355)
|
(216)
|
(213)
|
(14)
|
(306)
|
|
| Income from Continuing Operations |
264
|
295
|
258
|
262
|
278
|
320
|
363
|
396
|
370
|
345
|
346
|
391
|
439
|
468
|
442
|
391
|
392
|
490
|
547
|
529
|
576
|
485
|
448
|
490
|
458
|
459
|
492
|
502
|
570
|
645
|
703
|
753
|
799
|
838
|
816
|
784
|
728
|
175
|
291
|
435
|
648
|
609
|
673
|
689
|
611
|
669
|
742
|
989
|
900
|
858
|
836
|
653
|
898
|
878
|
1 088
|
1 195
|
1 014
|
1 213
|
1 031
|
1 277
|
1 886
|
2 060
|
2 183
|
1 398
|
771
|
847
|
503
|
1 096
|
|
| Net Income (Common) |
264
N/A
|
295
+12%
|
258
-13%
|
262
+1%
|
278
+6%
|
320
+15%
|
363
+13%
|
396
+9%
|
370
-7%
|
345
-7%
|
346
+0%
|
391
+13%
|
439
+12%
|
468
+7%
|
442
-5%
|
391
-12%
|
392
+0%
|
490
+25%
|
547
+12%
|
529
-3%
|
576
+9%
|
485
-16%
|
448
-8%
|
490
+9%
|
458
-7%
|
459
+0%
|
492
+7%
|
502
+2%
|
570
+14%
|
645
+13%
|
703
+9%
|
753
+7%
|
799
+6%
|
838
+5%
|
816
-3%
|
784
-4%
|
728
-7%
|
175
-76%
|
291
+66%
|
435
+50%
|
648
+49%
|
609
-6%
|
673
+10%
|
689
+2%
|
611
-11%
|
669
+10%
|
742
+11%
|
989
+33%
|
900
-9%
|
858
-5%
|
836
-3%
|
653
-22%
|
898
+38%
|
878
-2%
|
1 088
+24%
|
1 195
+10%
|
1 014
-15%
|
1 213
+20%
|
1 031
-15%
|
1 277
+24%
|
1 886
+48%
|
2 060
+9%
|
2 183
+6%
|
1 398
-36%
|
771
-45%
|
847
+10%
|
503
-41%
|
1 096
+118%
|
|
| EPS (Diluted) |
30.67
N/A
|
34.29
+12%
|
29.65
-14%
|
30.43
+3%
|
32.33
+6%
|
37.23
+15%
|
42.15
+13%
|
46.6
+11%
|
43.05
-8%
|
40.61
-6%
|
40.69
+0%
|
45.96
+13%
|
51.64
+12%
|
55.04
+7%
|
51.43
-7%
|
45.94
-11%
|
46.05
+0%
|
57.6
+25%
|
63.58
+10%
|
62.28
-2%
|
67.78
+9%
|
63.77
-6%
|
58.12
-9%
|
64.47
+11%
|
60.27
-7%
|
60.34
+0%
|
64.75
+7%
|
66.05
+2%
|
75.05
+14%
|
84.89
+13%
|
92.43
+9%
|
99.07
+7%
|
105.13
+6%
|
110.22
+5%
|
107.31
-3%
|
103.17
-4%
|
95.8
-7%
|
23.05
-76%
|
38.26
+66%
|
57.21
+50%
|
85.27
+49%
|
80.13
-6%
|
87.33
+9%
|
90.65
+4%
|
80.39
-11%
|
88.05
+10%
|
97.67
+11%
|
130.15
+33%
|
118.39
-9%
|
112.9
-5%
|
110.03
-3%
|
85.88
-22%
|
118.19
+38%
|
115.53
-2%
|
141.33
+22%
|
157.28
+11%
|
133.99
-15%
|
160.19
+20%
|
136.21
-15%
|
168.7
+24%
|
249.16
+48%
|
272.17
+9%
|
288.36
+6%
|
184.71
-36%
|
101.89
-45%
|
111.87
+10%
|
66.49
-41%
|
144.84
+118%
|
|