Shradha Infraprojects Ltd
NSE:SHRADHA
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Shradha Infraprojects Ltd
NSE:SHRADHA
|
IN |
|
China Foods Ltd
HKEX:506
|
HK |
|
S
|
SPX Technologies Inc
F:SPW0
|
US |
|
Gentrack Group Ltd
NZX:GTK
|
NZ |
|
G
|
Grand Industrial Holding Co Ltd
SZSE:000626
|
CN |
Income Statement
Earnings Waterfall
Shradha Infraprojects Ltd
Income Statement
Shradha Infraprojects Ltd
| 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 |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
23
|
0
|
0
|
0
|
|
| Revenue |
18
N/A
|
20
+12%
|
20
-3%
|
456
+2 236%
|
904
+98%
|
1 117
+24%
|
1 422
+27%
|
1 253
-12%
|
1 104
-12%
|
1 180
+7%
|
995
-16%
|
943
-5%
|
1 066
+13%
|
1 037
-3%
|
1 103
+6%
|
1 160
+5%
|
|
| Gross Profit | |||||||||||||||||
| Cost of Revenue |
(16)
|
(18)
|
(17)
|
(361)
|
(767)
|
(948)
|
(1 206)
|
(1 075)
|
(869)
|
(900)
|
(747)
|
(669)
|
(758)
|
(730)
|
(754)
|
(789)
|
|
| Gross Profit |
2
N/A
|
2
+19%
|
3
+43%
|
95
+3 199%
|
137
+44%
|
169
+23%
|
217
+28%
|
177
-18%
|
236
+33%
|
280
+19%
|
248
-11%
|
274
+11%
|
308
+12%
|
307
0%
|
349
+13%
|
372
+7%
|
|
| Operating Income | |||||||||||||||||
| Operating Expenses |
(13)
|
(14)
|
(15)
|
(16)
|
(16)
|
(17)
|
(17)
|
(17)
|
(53)
|
(62)
|
(73)
|
(87)
|
(39)
|
(67)
|
(75)
|
(134)
|
|
| Selling, General & Administrative |
(9)
|
(9)
|
(9)
|
(9)
|
(8)
|
(8)
|
(8)
|
(7)
|
(7)
|
(6)
|
(7)
|
(7)
|
(23)
|
(9)
|
(11)
|
(48)
|
|
| Depreciation & Amortization |
(1)
|
(1)
|
(2)
|
0
|
(1)
|
(2)
|
(3)
|
(4)
|
(35)
|
(42)
|
(50)
|
(62)
|
(41)
|
(41)
|
(41)
|
(37)
|
|
| Other Operating Expenses |
(3)
|
(4)
|
(4)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(11)
|
(14)
|
(16)
|
(18)
|
25
|
(17)
|
(23)
|
(50)
|
|
| Operating Income |
(12)
N/A
|
(12)
-4%
|
(12)
0%
|
79
N/A
|
121
+53%
|
152
+26%
|
200
+31%
|
160
-20%
|
183
+14%
|
217
+19%
|
175
-20%
|
187
+7%
|
269
+44%
|
240
-11%
|
273
+14%
|
237
-13%
|
|
| Pre-Tax Income | |||||||||||||||||
| Interest Income Expense |
(0)
|
(0)
|
(1)
|
(0)
|
2
|
(0)
|
0
|
(1)
|
10
|
(1)
|
(3)
|
(3)
|
(3)
|
(42)
|
(48)
|
(54)
|
|
| Gain/Loss on Disposition of Assets |
4
|
0
|
0
|
0
|
45
|
0
|
0
|
0
|
45
|
0
|
0
|
0
|
46
|
0
|
0
|
0
|
|
| Total Other Income |
25
|
27
|
25
|
68
|
23
|
71
|
68
|
24
|
10
|
68
|
120
|
127
|
(10)
|
103
|
109
|
144
|
|
| Pre-Tax Income |
17
N/A
|
15
-11%
|
12
-17%
|
147
+1 082%
|
192
+30%
|
223
+16%
|
268
+20%
|
183
-32%
|
247
+35%
|
285
+15%
|
292
+2%
|
312
+7%
|
301
-3%
|
301
0%
|
334
+11%
|
327
-2%
|
|
| Net Income | |||||||||||||||||
| Tax Provision |
(2)
|
(2)
|
(2)
|
(36)
|
(49)
|
(57)
|
(71)
|
(42)
|
(47)
|
(56)
|
(54)
|
(74)
|
(81)
|
(81)
|
(86)
|
(79)
|
|
| Income from Continuing Operations |
15
|
13
|
10
|
112
|
143
|
166
|
197
|
141
|
200
|
228
|
237
|
237
|
221
|
219
|
248
|
248
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
(1)
|
1
|
(0)
|
(3)
|
(14)
|
(17)
|
(21)
|
(26)
|
(36)
|
(48)
|
(51)
|
(39)
|
|
| Net Income (Common) |
15
N/A
|
13
-11%
|
11
-18%
|
112
+945%
|
142
+27%
|
165
+16%
|
195
+18%
|
136
-30%
|
186
+37%
|
211
+13%
|
215
+2%
|
211
-2%
|
184
-13%
|
172
-7%
|
197
+15%
|
209
+6%
|
|
| EPS (Diluted) |
0.28
N/A
|
0.25
-11%
|
0.21
-16%
|
2.2
+948%
|
2.8
+27%
|
3.26
+16%
|
3.83
+17%
|
2.68
-30%
|
3.68
+37%
|
4.17
+13%
|
4.9
+18%
|
4.15
-15%
|
3.63
-13%
|
2.94
-19%
|
3.37
+15%
|
2.62
-22%
|
|