S Chand and Company Ltd
NSE:SCHAND
Income Statement
Earnings Waterfall
S Chand and Company Ltd
Revenue
|
6.2B
INR
|
Cost of Revenue
|
-2.4B
INR
|
Gross Profit
|
3.8B
INR
|
Operating Expenses
|
-3.6B
INR
|
Operating Income
|
229.3m
INR
|
Other Expenses
|
74.4m
INR
|
Net Income
|
303.6m
INR
|
Income Statement
S Chand and Company Ltd
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||
Revenue |
1 398
N/A
|
7 945
+468%
|
7 916
0%
|
7 909
0%
|
7 276
-8%
|
5 220
-28%
|
5 257
+1%
|
5 416
+3%
|
5 467
+1%
|
4 294
-21%
|
4 395
+2%
|
4 494
+2%
|
4 744
+6%
|
4 252
-10%
|
3 896
-8%
|
4 049
+4%
|
4 217
+4%
|
4 809
+14%
|
5 524
+15%
|
5 478
-1%
|
5 617
+3%
|
6 103
+9%
|
6 141
+1%
|
6 049
-2%
|
6 159
+2%
|
|
Gross Profit | ||||||||||||||||||||||||||
Cost of Revenue |
(556)
|
(2 562)
|
(2 632)
|
(2 582)
|
(2 270)
|
(1 807)
|
(1 733)
|
(1 881)
|
(2 160)
|
(1 598)
|
(1 547)
|
(1 598)
|
(1 631)
|
(1 571)
|
(1 463)
|
(1 454)
|
(1 477)
|
(1 729)
|
(1 965)
|
(1 949)
|
(1 912)
|
(2 561)
|
(2 203)
|
(2 220)
|
(2 357)
|
|
Gross Profit |
842
N/A
|
5 382
+540%
|
5 284
-2%
|
5 328
+1%
|
5 006
-6%
|
3 413
-32%
|
3 524
+3%
|
3 535
+0%
|
3 307
-6%
|
2 696
-18%
|
2 848
+6%
|
2 896
+2%
|
3 113
+7%
|
2 681
-14%
|
2 433
-9%
|
2 595
+7%
|
2 740
+6%
|
3 081
+12%
|
3 559
+16%
|
3 530
-1%
|
3 706
+5%
|
3 543
-4%
|
3 938
+11%
|
3 829
-3%
|
3 802
-1%
|
|
Operating Income | ||||||||||||||||||||||||||
Operating Expenses |
(2 400)
|
(3 644)
|
(3 684)
|
(3 847)
|
(4 029)
|
(3 950)
|
(3 893)
|
(3 800)
|
(3 526)
|
(3 320)
|
(3 165)
|
(2 948)
|
(2 687)
|
(2 549)
|
(2 534)
|
(2 600)
|
(2 740)
|
(2 856)
|
(3 047)
|
(3 058)
|
(3 086)
|
(2 960)
|
(3 265)
|
(3 526)
|
(3 573)
|
|
Selling, General & Administrative |
(1 761)
|
(2 806)
|
(2 825)
|
(2 926)
|
(3 034)
|
(3 673)
|
(2 752)
|
(2 607)
|
(2 386)
|
(2 875)
|
(2 118)
|
(1 987)
|
(1 773)
|
(2 099)
|
(1 704)
|
(1 686)
|
(1 722)
|
(2 340)
|
(1 342)
|
(1 312)
|
(1 267)
|
(2 368)
|
(1 403)
|
(1 451)
|
(1 499)
|
|
Depreciation & Amortization |
(141)
|
(193)
|
(198)
|
(209)
|
(229)
|
(233)
|
(271)
|
(305)
|
(332)
|
(408)
|
(415)
|
(423)
|
(424)
|
(416)
|
(423)
|
(426)
|
(434)
|
(421)
|
(427)
|
(436)
|
(443)
|
(464)
|
(462)
|
(473)
|
(472)
|
|
Other Operating Expenses |
(498)
|
(645)
|
(662)
|
(713)
|
(767)
|
(44)
|
(871)
|
(889)
|
(809)
|
(38)
|
(631)
|
(537)
|
(491)
|
(34)
|
(407)
|
(488)
|
(584)
|
(95)
|
(1 278)
|
(1 309)
|
(1 375)
|
(128)
|
(1 400)
|
(1 602)
|
(1 601)
|
|
Operating Income |
(1 558)
N/A
|
1 738
N/A
|
1 600
-8%
|
1 480
-7%
|
977
-34%
|
(537)
N/A
|
(369)
+31%
|
(265)
+28%
|
(220)
+17%
|
(625)
-185%
|
(317)
+49%
|
(51)
+84%
|
426
N/A
|
133
-69%
|
(101)
N/A
|
(4)
+96%
|
0
N/A
|
225
+102 064%
|
511
+127%
|
472
-8%
|
620
+31%
|
583
-6%
|
673
+15%
|
302
-55%
|
229
-24%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||
Interest Income Expense |
(189)
|
(194)
|
(180)
|
(197)
|
(222)
|
(209)
|
(315)
|
(346)
|
(363)
|
(276)
|
(350)
|
(339)
|
(319)
|
(314)
|
(320)
|
(303)
|
(294)
|
(249)
|
(244)
|
(222)
|
(209)
|
183
|
(194)
|
(185)
|
(173)
|
|
Non-Reccuring Items |
0
|
(0)
|
(58)
|
(58)
|
(284)
|
(218)
|
(175)
|
(175)
|
0
|
(102)
|
(72)
|
(64)
|
(64)
|
8
|
5
|
(2)
|
(2)
|
15
|
(12)
|
144
|
0
|
(24)
|
0
|
0
|
0
|
|
Gain/Loss on Disposition of Assets |
0
|
(4)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(25)
|
0
|
0
|
0
|
(15)
|
0
|
0
|
0
|
|
Total Other Income |
60
|
69
|
94
|
96
|
99
|
14
|
115
|
108
|
82
|
15
|
109
|
106
|
121
|
174
|
161
|
208
|
193
|
80
|
250
|
199
|
296
|
50
|
214
|
226
|
171
|
|
Pre-Tax Income |
(1 688)
N/A
|
1 609
N/A
|
1 456
-10%
|
1 322
-9%
|
570
-57%
|
(953)
N/A
|
(744)
+22%
|
(678)
+9%
|
(500)
+26%
|
(987)
-97%
|
(630)
+36%
|
(348)
+45%
|
164
N/A
|
(0)
N/A
|
(254)
-115 577%
|
(102)
+60%
|
(104)
-2%
|
46
N/A
|
505
+1 007%
|
593
+17%
|
707
+19%
|
777
+10%
|
693
-11%
|
344
-50%
|
228
-34%
|
|
Net Income | ||||||||||||||||||||||||||
Tax Provision |
508
|
(539)
|
(517)
|
(399)
|
(203)
|
283
|
195
|
97
|
(14)
|
(128)
|
(211)
|
(363)
|
(591)
|
(65)
|
(20)
|
(111)
|
(92)
|
35
|
(49)
|
77
|
105
|
(201)
|
(168)
|
(39)
|
18
|
|
Income from Continuing Operations |
(1 180)
|
1 071
|
938
|
923
|
367
|
(669)
|
(549)
|
(581)
|
(515)
|
(1 115)
|
(841)
|
(711)
|
(427)
|
(65)
|
(274)
|
(213)
|
(196)
|
80
|
456
|
670
|
812
|
576
|
524
|
305
|
246
|
|
Income to Minority Interest |
13
|
(0)
|
(3)
|
(10)
|
1
|
13
|
9
|
6
|
7
|
1
|
(1)
|
1
|
13
|
7
|
13
|
16
|
(3)
|
31
|
30
|
44
|
92
|
84
|
93
|
86
|
57
|
|
Net Income (Common) |
(1 167)
N/A
|
1 071
N/A
|
935
-13%
|
913
-2%
|
368
-60%
|
(656)
N/A
|
(540)
+18%
|
(575)
-7%
|
(508)
+12%
|
(1 114)
-119%
|
(843)
+24%
|
(710)
+16%
|
(414)
+42%
|
(58)
+86%
|
(261)
-349%
|
(197)
+25%
|
(199)
-1%
|
112
N/A
|
486
+335%
|
714
+47%
|
904
+27%
|
660
-27%
|
617
-7%
|
391
-37%
|
304
-22%
|
|
EPS (Diluted) |
-33.24
N/A
|
31.03
N/A
|
27.17
-12%
|
26.3
-3%
|
10.51
-60%
|
-18.76
N/A
|
-15.59
+17%
|
-16.47
-6%
|
-14.54
+12%
|
-31.85
-119%
|
-24.57
+23%
|
-20.29
+17%
|
-11.82
+42%
|
-1.66
+86%
|
-7.66
-361%
|
-5.72
+25%
|
-5.62
+2%
|
3.19
N/A
|
12.38
+288%
|
22.8
+84%
|
30.02
+32%
|
18.8
-37%
|
17.51
-7%
|
11.1
-37%
|
8.62
-22%
|