Sterling and Wilson Renewable Energy Ltd
NSE:SWSOLAR
Income Statement
Earnings Waterfall
Sterling and Wilson Renewable Energy Ltd
Revenue
|
19.5B
INR
|
Cost of Revenue
|
-20.3B
INR
|
Gross Profit
|
-840.1m
INR
|
Operating Expenses
|
-3.4B
INR
|
Operating Income
|
-4.2B
INR
|
Other Expenses
|
-2.1B
INR
|
Net Income
|
-6.3B
INR
|
Income Statement
Sterling and Wilson Renewable Energy Ltd
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 |
82 404
N/A
|
76 868
-7%
|
64 076
-17%
|
58 400
-9%
|
55 753
-5%
|
53 982
-3%
|
55 415
+3%
|
57 768
+4%
|
50 808
-12%
|
52 075
+2%
|
53 093
+2%
|
54 925
+3%
|
51 989
-5%
|
52 112
+0%
|
40 855
-22%
|
29 976
-27%
|
20 150
-33%
|
13 230
-34%
|
17 699
+34%
|
19 458
+10%
|
|
Gross Profit | |||||||||||||||||||||
Cost of Revenue |
(69 827)
|
(66 608)
|
(53 106)
|
(49 458)
|
(48 622)
|
(47 526)
|
(49 741)
|
(51 993)
|
(49 982)
|
(51 790)
|
(55 585)
|
(61 306)
|
(56 553)
|
(59 064)
|
(48 787)
|
(35 284)
|
(27 611)
|
(18 301)
|
(19 520)
|
(20 298)
|
|
Gross Profit |
12 577
N/A
|
10 260
-18%
|
10 970
+7%
|
8 942
-18%
|
7 131
-20%
|
6 457
-9%
|
5 676
-12%
|
5 777
+2%
|
826
-86%
|
286
-65%
|
(2 492)
N/A
|
(6 382)
-156%
|
(4 564)
+28%
|
(6 952)
-52%
|
(7 932)
-14%
|
(5 307)
+33%
|
(7 460)
-41%
|
(5 070)
+32%
|
(1 822)
+64%
|
(840)
+54%
|
|
Operating Income | |||||||||||||||||||||
Operating Expenses |
(5 517)
|
(4 211)
|
(4 285)
|
(4 047)
|
(3 783)
|
(4 059)
|
(4 179)
|
(4 236)
|
(3 656)
|
(5 535)
|
(5 741)
|
(5 913)
|
(3 370)
|
(4 735)
|
(4 513)
|
(3 861)
|
(3 441)
|
(3 310)
|
(2 852)
|
(3 361)
|
|
Selling, General & Administrative |
(4 601)
|
(1 983)
|
(2 217)
|
(2 210)
|
(3 245)
|
(2 416)
|
(2 296)
|
(2 224)
|
(3 446)
|
(2 134)
|
(2 187)
|
(2 280)
|
(3 416)
|
(2 335)
|
(2 380)
|
(2 419)
|
(3 316)
|
(2 463)
|
(2 387)
|
(2 276)
|
|
Depreciation & Amortization |
(78)
|
(103)
|
(121)
|
(130)
|
(142)
|
(150)
|
(148)
|
(149)
|
(165)
|
(157)
|
(153)
|
(159)
|
(147)
|
(151)
|
(151)
|
(147)
|
(147)
|
(147)
|
(157)
|
(160)
|
|
Other Operating Expenses |
(838)
|
(2 124)
|
(1 946)
|
(1 707)
|
(396)
|
(1 495)
|
(1 737)
|
(1 864)
|
(45)
|
(3 244)
|
(3 401)
|
(3 474)
|
193
|
(2 250)
|
(1 983)
|
(1 295)
|
22
|
(700)
|
(309)
|
(924)
|
|
Operating Income |
7 060
N/A
|
6 049
-14%
|
6 685
+11%
|
4 894
-27%
|
3 348
-32%
|
2 397
-28%
|
1 495
-38%
|
1 540
+3%
|
(2 830)
N/A
|
(5 249)
-85%
|
(8 232)
-57%
|
(12 294)
-49%
|
(7 934)
+35%
|
(11 687)
-47%
|
(12 445)
-6%
|
(9 168)
+26%
|
(10 901)
-19%
|
(8 380)
+23%
|
(4 673)
+44%
|
(4 201)
+10%
|
|
Pre-Tax Income | |||||||||||||||||||||
Interest Income Expense |
(445)
|
(1 332)
|
(1 858)
|
(1 956)
|
421
|
(1 687)
|
(1 288)
|
(1 010)
|
(528)
|
(810)
|
(757)
|
(808)
|
(964)
|
(789)
|
(946)
|
(1 042)
|
(1 188)
|
(1 923)
|
(2 238)
|
(2 535)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(49)
|
0
|
0
|
0
|
(43)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Gain/Loss on Disposition of Assets |
(4)
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
10
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
981
|
2 605
|
2 650
|
2 865
|
216
|
2 706
|
2 376
|
1 666
|
9
|
1 596
|
1 516
|
1 231
|
(172)
|
663
|
1 331
|
1 364
|
301
|
1 141
|
332
|
500
|
|
Pre-Tax Income |
7 592
N/A
|
7 321
-4%
|
7 477
+2%
|
5 804
-22%
|
3 985
-31%
|
3 416
-14%
|
2 582
-24%
|
2 195
-15%
|
(3 400)
N/A
|
(4 463)
-31%
|
(7 473)
-67%
|
(11 872)
-59%
|
(9 102)
+23%
|
(11 813)
-30%
|
(12 060)
-2%
|
(8 847)
+27%
|
(11 787)
-33%
|
(9 162)
+22%
|
(6 579)
+28%
|
(6 236)
+5%
|
|
Net Income | |||||||||||||||||||||
Tax Provision |
(1 209)
|
(1 444)
|
(1 389)
|
(1 098)
|
(942)
|
(660)
|
(470)
|
(361)
|
500
|
631
|
647
|
532
|
(56)
|
(145)
|
(41)
|
42
|
38
|
19
|
(122)
|
(97)
|
|
Income from Continuing Operations |
6 382
|
5 877
|
6 087
|
4 705
|
3 043
|
2 755
|
2 112
|
1 834
|
(2 900)
|
(3 832)
|
(6 827)
|
(11 340)
|
(9 158)
|
(11 957)
|
(12 101)
|
(8 805)
|
(11 750)
|
(9 143)
|
(6 701)
|
(6 333)
|
|
Income to Minority Interest |
8
|
42
|
51
|
31
|
58
|
28
|
105
|
104
|
47
|
54
|
(32)
|
39
|
63
|
85
|
105
|
21
|
54
|
32
|
17
|
25
|
|
Net Income (Common) |
6 390
N/A
|
5 918
-7%
|
6 138
+4%
|
4 736
-23%
|
3 101
-35%
|
2 783
-10%
|
2 217
-20%
|
1 937
-13%
|
(2 854)
N/A
|
(3 780)
-32%
|
(6 860)
-81%
|
(11 300)
-65%
|
(9 095)
+20%
|
(11 873)
-31%
|
(11 996)
-1%
|
(8 784)
+27%
|
(11 696)
-33%
|
(9 111)
+22%
|
(6 684)
+27%
|
(6 308)
+6%
|
|
EPS (Diluted) |
39.93
N/A
|
36.98
-7%
|
38.36
+4%
|
29.41
-23%
|
19.38
-34%
|
17.28
-11%
|
13.85
-20%
|
12.1
-13%
|
-17.8
N/A
|
-23.58
-32%
|
-42.78
-81%
|
-70.38
-65%
|
-56.71
+19%
|
-62.59
-10%
|
-63.22
-1%
|
-46.33
+27%
|
-61.65
-33%
|
-48
+22%
|
-35.23
+27%
|
-32.79
+7%
|