Speciality Restaurants Ltd
NSE:SPECIALITY
Income Statement
Earnings Waterfall
Speciality Restaurants Ltd
Revenue
|
4B
INR
|
Cost of Revenue
|
-1.2B
INR
|
Gross Profit
|
2.8B
INR
|
Operating Expenses
|
-2.4B
INR
|
Operating Income
|
389.2m
INR
|
Other Expenses
|
426.8m
INR
|
Net Income
|
816m
INR
|
Income Statement
Speciality Restaurants Ltd
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
2 149
N/A
|
2 269
+6%
|
2 345
+3%
|
2 438
+4%
|
2 548
+5%
|
2 639
+4%
|
2 740
+4%
|
2 850
+4%
|
2 933
+3%
|
2 994
+2%
|
3 092
+3%
|
3 139
+2%
|
3 180
+1%
|
3 214
+1%
|
3 198
0%
|
3 198
0%
|
3 185
0%
|
3 124
-2%
|
794
-75%
|
1 643
+107%
|
2 628
+60%
|
3 464
+32%
|
3 546
+2%
|
3 581
+1%
|
3 660
+2%
|
3 578
-2%
|
2 785
-22%
|
2 096
-25%
|
1 601
-24%
|
1 501
-6%
|
1 723
+15%
|
2 144
+24%
|
2 466
+15%
|
2 529
+3%
|
3 125
+24%
|
3 445
+10%
|
3 592
+4%
|
3 750
+4%
|
3 797
+1%
|
3 838
+1%
|
3 960
+3%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(575)
|
(610)
|
(641)
|
(673)
|
(712)
|
(899)
|
(823)
|
(875)
|
(917)
|
(1 109)
|
(967)
|
(992)
|
(1 018)
|
(1 244)
|
(1 056)
|
(1 054)
|
(1 041)
|
(1 198)
|
(254)
|
(522)
|
(825)
|
(1 290)
|
(1 110)
|
(1 124)
|
(1 152)
|
(1 339)
|
(887)
|
(661)
|
(502)
|
(541)
|
(514)
|
(640)
|
(734)
|
(865)
|
(934)
|
(1 036)
|
(1 080)
|
(1 292)
|
(1 158)
|
(1 167)
|
(1 203)
|
|
Gross Profit |
1 574
N/A
|
1 660
+5%
|
1 705
+3%
|
1 764
+4%
|
1 836
+4%
|
1 740
-5%
|
1 917
+10%
|
1 975
+3%
|
2 016
+2%
|
1 885
-6%
|
2 126
+13%
|
2 147
+1%
|
2 162
+1%
|
1 969
-9%
|
2 142
+9%
|
2 144
+0%
|
2 144
+0%
|
1 927
-10%
|
540
-72%
|
1 122
+108%
|
1 802
+61%
|
2 174
+21%
|
2 436
+12%
|
2 458
+1%
|
2 508
+2%
|
2 239
-11%
|
1 897
-15%
|
1 435
-24%
|
1 099
-23%
|
961
-13%
|
1 209
+26%
|
1 504
+24%
|
1 731
+15%
|
1 664
-4%
|
2 191
+32%
|
2 409
+10%
|
2 513
+4%
|
2 458
-2%
|
2 639
+7%
|
2 670
+1%
|
2 757
+3%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(1 366)
|
(1 441)
|
(1 521)
|
(1 583)
|
(1 658)
|
(1 590)
|
(1 801)
|
(1 886)
|
(1 969)
|
(1 846)
|
(2 082)
|
(2 140)
|
(2 184)
|
(2 081)
|
(2 365)
|
(2 404)
|
(2 428)
|
(2 249)
|
(621)
|
(1 248)
|
(1 867)
|
(2 299)
|
(2 508)
|
(2 506)
|
(2 534)
|
(2 243)
|
(2 102)
|
(1 767)
|
(1 536)
|
(1 274)
|
(1 422)
|
(1 531)
|
(1 566)
|
(1 502)
|
(1 864)
|
(1 992)
|
(2 103)
|
(2 003)
|
(2 224)
|
(2 329)
|
(2 368)
|
|
Selling, General & Administrative |
(825)
|
(851)
|
(897)
|
(929)
|
(964)
|
(1 400)
|
(1 035)
|
(1 082)
|
(1 138)
|
(1 434)
|
(1 203)
|
(1 236)
|
(1 251)
|
(1 798)
|
(1 333)
|
(1 347)
|
(1 355)
|
(1 783)
|
(358)
|
(721)
|
(1 085)
|
(1 862)
|
(1 326)
|
(1 199)
|
(1 080)
|
(1 507)
|
(816)
|
(672)
|
(601)
|
(897)
|
(523)
|
(582)
|
(594)
|
(1 137)
|
(716)
|
(785)
|
(834)
|
(1 587)
|
(911)
|
(953)
|
(1 017)
|
|
Depreciation & Amortization |
(143)
|
(149)
|
(157)
|
(170)
|
(180)
|
(190)
|
(206)
|
(218)
|
(236)
|
(252)
|
(259)
|
(265)
|
(280)
|
(283)
|
(330)
|
(333)
|
(327)
|
(327)
|
(61)
|
(131)
|
(189)
|
(287)
|
(374)
|
(458)
|
(555)
|
(575)
|
(494)
|
(434)
|
(360)
|
(322)
|
(326)
|
(294)
|
(280)
|
(274)
|
(274)
|
(286)
|
(303)
|
(317)
|
(343)
|
(370)
|
(394)
|
|
Other Operating Expenses |
(399)
|
(441)
|
(467)
|
(484)
|
(514)
|
0
|
(559)
|
(586)
|
(595)
|
(160)
|
(620)
|
(639)
|
(654)
|
0
|
(703)
|
(724)
|
(745)
|
(140)
|
(202)
|
(397)
|
(593)
|
(150)
|
(809)
|
(849)
|
(899)
|
(161)
|
(793)
|
(660)
|
(574)
|
(55)
|
(574)
|
(654)
|
(693)
|
(92)
|
(875)
|
(921)
|
(967)
|
(99)
|
(971)
|
(1 006)
|
(957)
|
|
Operating Income |
208
N/A
|
219
+5%
|
183
-16%
|
181
-1%
|
178
-2%
|
149
-16%
|
116
-22%
|
89
-24%
|
47
-47%
|
39
-17%
|
44
+12%
|
6
-85%
|
(22)
N/A
|
(112)
-411%
|
(224)
-100%
|
(260)
-17%
|
(284)
-9%
|
(323)
-14%
|
(82)
+75%
|
(127)
-55%
|
(65)
+49%
|
(125)
-94%
|
(72)
+42%
|
(48)
+33%
|
(26)
+45%
|
(3)
+87%
|
(205)
-6 097%
|
(331)
-62%
|
(436)
-32%
|
(313)
+28%
|
(213)
+32%
|
(27)
+87%
|
165
N/A
|
162
-2%
|
327
+102%
|
417
+28%
|
409
-2%
|
455
+11%
|
415
-9%
|
341
-18%
|
389
+14%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(12)
|
(5)
|
(0)
|
(0)
|
(1)
|
91
|
(1)
|
(1)
|
(1)
|
69
|
(1)
|
(1)
|
(1)
|
70
|
(1)
|
(0)
|
(0)
|
49
|
(0)
|
(0)
|
(0)
|
93
|
(47)
|
(102)
|
(160)
|
(123)
|
(197)
|
(194)
|
(179)
|
(105)
|
(172)
|
(157)
|
(190)
|
(131)
|
(207)
|
(204)
|
(160)
|
(49)
|
(132)
|
(131)
|
(137)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(17)
|
0
|
0
|
0
|
(37)
|
0
|
0
|
0
|
(270)
|
(276)
|
(232)
|
(232)
|
107
|
44
|
0
|
0
|
14
|
0
|
0
|
0
|
79
|
84
|
84
|
0
|
|
Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(7)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
67
|
0
|
0
|
0
|
|
Total Other Income |
69
|
91
|
103
|
94
|
98
|
7
|
90
|
93
|
85
|
7
|
79
|
96
|
90
|
9
|
77
|
54
|
53
|
2
|
18
|
39
|
60
|
1
|
100
|
106
|
106
|
7
|
106
|
92
|
98
|
26
|
161
|
174
|
163
|
41
|
203
|
209
|
212
|
83
|
190
|
217
|
265
|
|
Pre-Tax Income |
265
N/A
|
305
+15%
|
286
-6%
|
275
-4%
|
276
+0%
|
247
-10%
|
206
-17%
|
181
-12%
|
131
-27%
|
115
-12%
|
121
+5%
|
101
-17%
|
68
-33%
|
(29)
N/A
|
(147)
-401%
|
(207)
-41%
|
(231)
-11%
|
(290)
-25%
|
(63)
+78%
|
(88)
-39%
|
(5)
+94%
|
(68)
-1 208%
|
(20)
+71%
|
(44)
-125%
|
(81)
-84%
|
(389)
-381%
|
(571)
-47%
|
(666)
-17%
|
(749)
-12%
|
(292)
+61%
|
(181)
+38%
|
(11)
+94%
|
138
N/A
|
82
-41%
|
323
+295%
|
422
+31%
|
461
+9%
|
634
+38%
|
557
-12%
|
512
-8%
|
517
+1%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(62)
|
(71)
|
(67)
|
(67)
|
(67)
|
(58)
|
(45)
|
(37)
|
(22)
|
(21)
|
(23)
|
(17)
|
(5)
|
32
|
69
|
93
|
60
|
34
|
0
|
0
|
(2)
|
(10)
|
(10)
|
(10)
|
1
|
9
|
9
|
9
|
0
|
(2)
|
(2)
|
(2)
|
(2)
|
0
|
(5)
|
(20)
|
(17)
|
333
|
328
|
320
|
303
|
|
Income from Continuing Operations |
203
|
234
|
219
|
208
|
208
|
189
|
161
|
144
|
109
|
95
|
98
|
85
|
62
|
3
|
(78)
|
(114)
|
(170)
|
(255)
|
(63)
|
(88)
|
(7)
|
(78)
|
(30)
|
(54)
|
(80)
|
(380)
|
(562)
|
(657)
|
(749)
|
(293)
|
(182)
|
(12)
|
137
|
82
|
318
|
402
|
444
|
968
|
885
|
831
|
819
|
|
Income to Minority Interest |
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
|
(3)
|
|
Net Income (Common) |
203
N/A
|
234
+15%
|
219
-7%
|
208
-5%
|
208
+0%
|
189
-9%
|
161
-15%
|
144
-10%
|
109
-24%
|
95
-14%
|
98
+4%
|
85
-14%
|
62
-26%
|
3
-96%
|
(78)
N/A
|
(114)
-46%
|
(170)
-49%
|
(255)
-50%
|
(63)
+75%
|
(88)
-39%
|
(7)
+92%
|
(78)
-1 032%
|
(30)
+62%
|
(54)
-82%
|
(80)
-49%
|
(380)
-374%
|
(562)
-48%
|
(657)
-17%
|
(749)
-14%
|
(293)
+61%
|
(182)
+38%
|
(12)
+93%
|
137
N/A
|
82
-40%
|
318
+289%
|
402
+27%
|
444
+10%
|
968
+118%
|
885
-9%
|
831
-6%
|
816
-2%
|
|
EPS (Diluted) |
4.31
N/A
|
4.95
+15%
|
4.66
-6%
|
4.45
-5%
|
4.43
0%
|
4.02
-9%
|
3.42
-15%
|
3.07
-10%
|
2.34
-24%
|
2.01
-14%
|
2.09
+4%
|
1.8
-14%
|
1.32
-27%
|
0.06
-95%
|
-1.67
N/A
|
-2.44
-46%
|
-3.63
-49%
|
-5.44
-50%
|
-1.35
+75%
|
-1.88
-39%
|
-0.15
+92%
|
-1.66
-1 007%
|
-0.62
+63%
|
-1.14
-84%
|
-1.71
-50%
|
-8.09
-373%
|
-11.98
-48%
|
-14
-17%
|
-16.03
-15%
|
-6.25
+61%
|
-3.89
+38%
|
-0.27
+93%
|
2.9
N/A
|
1.74
-40%
|
6.76
+289%
|
8.57
+27%
|
9.47
+11%
|
20.5
+116%
|
18.21
-11%
|
17.03
-6%
|
16.52
-3%
|