Take Solutions Ltd
NSE:TAKE
Income Statement
Earnings Waterfall
Take Solutions Ltd
Revenue
|
850.7m
INR
|
Cost of Revenue
|
-379.6m
INR
|
Gross Profit
|
471.1m
INR
|
Operating Expenses
|
-394.2m
INR
|
Operating Income
|
77m
INR
|
Other Expenses
|
-724.9m
INR
|
Net Income
|
-647.9m
INR
|
Income Statement
Take Solutions Ltd
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-2017 | Sep-2017 | 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 |
8 142
N/A
|
8 155
+0%
|
7 814
-4%
|
7 396
-5%
|
7 120
-4%
|
7 304
+3%
|
7 975
+9%
|
8 701
+9%
|
9 332
+7%
|
10 301
+10%
|
11 192
+9%
|
12 058
+8%
|
13 011
+8%
|
13 446
+3%
|
13 813
+3%
|
14 239
+3%
|
14 888
+5%
|
15 872
+7%
|
17 004
+7%
|
18 454
+9%
|
19 590
+6%
|
20 390
+4%
|
21 542
+6%
|
22 467
+4%
|
23 762
+6%
|
22 129
-7%
|
17 961
-19%
|
13 584
-24%
|
9 237
-32%
|
7 740
-16%
|
8 173
+6%
|
8 440
+3%
|
8 350
-1%
|
6 552
-22%
|
5 040
-23%
|
3 514
-30%
|
1 976
-44%
|
1 891
-4%
|
1 486
-21%
|
1 218
-18%
|
851
-30%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(2 533)
|
(2 535)
|
(2 397)
|
(2 184)
|
(1 963)
|
(1 995)
|
(2 188)
|
(2 443)
|
(2 651)
|
(2 935)
|
(3 247)
|
(3 526)
|
(3 816)
|
(3 960)
|
(4 078)
|
(4 144)
|
(4 307)
|
(4 567)
|
(4 859)
|
(5 268)
|
(5 543)
|
(5 740)
|
(6 023)
|
(6 311)
|
(6 640)
|
(6 616)
|
(5 505)
|
(4 104)
|
(2 867)
|
(1 881)
|
(1 964)
|
(2 150)
|
(2 227)
|
(1 941)
|
(1 552)
|
(1 257)
|
(856)
|
(830)
|
(694)
|
(533)
|
(380)
|
|
Gross Profit |
5 609
N/A
|
5 620
+0%
|
5 416
-4%
|
5 211
-4%
|
5 157
-1%
|
5 309
+3%
|
5 786
+9%
|
6 258
+8%
|
6 682
+7%
|
7 366
+10%
|
7 945
+8%
|
8 533
+7%
|
9 195
+8%
|
9 485
+3%
|
9 735
+3%
|
10 095
+4%
|
10 581
+5%
|
11 305
+7%
|
12 145
+7%
|
13 186
+9%
|
14 047
+7%
|
14 650
+4%
|
15 519
+6%
|
16 157
+4%
|
17 122
+6%
|
15 513
-9%
|
12 455
-20%
|
9 480
-24%
|
6 370
-33%
|
5 859
-8%
|
6 209
+6%
|
6 289
+1%
|
6 123
-3%
|
4 611
-25%
|
3 487
-24%
|
2 258
-35%
|
1 121
-50%
|
1 061
-5%
|
792
-25%
|
686
-13%
|
471
-31%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(4 804)
|
(4 916)
|
(4 720)
|
(4 531)
|
(4 458)
|
(4 410)
|
(4 769)
|
(5 097)
|
(5 426)
|
(5 972)
|
(6 457)
|
(6 946)
|
(7 464)
|
(7 726)
|
(7 923)
|
(8 241)
|
(8 664)
|
(9 277)
|
(9 970)
|
(10 816)
|
(11 733)
|
(12 348)
|
(13 176)
|
(13 820)
|
(14 580)
|
(15 493)
|
(13 844)
|
(12 579)
|
(10 372)
|
(7 681)
|
(7 274)
|
(6 316)
|
(6 323)
|
(5 336)
|
(4 358)
|
(3 426)
|
(1 962)
|
(1 418)
|
(1 097)
|
(678)
|
(394)
|
|
Selling, General & Administrative |
(2 259)
|
(4 125)
|
(2 167)
|
(2 108)
|
(2 112)
|
(3 792)
|
(2 264)
|
(2 383)
|
(2 528)
|
(5 199)
|
(3 109)
|
(3 414)
|
(3 731)
|
(6 794)
|
(3 942)
|
(4 043)
|
(4 197)
|
(8 152)
|
(4 769)
|
(5 197)
|
(5 623)
|
(10 646)
|
(6 230)
|
(6 490)
|
(6 911)
|
(13 328)
|
(6 852)
|
(6 462)
|
(5 670)
|
(6 386)
|
(4 384)
|
(3 973)
|
(3 776)
|
(4 400)
|
(2 419)
|
(1 613)
|
(680)
|
(1 233)
|
(262)
|
(158)
|
(133)
|
|
Depreciation & Amortization |
(683)
|
(769)
|
(736)
|
(698)
|
(680)
|
(596)
|
(645)
|
(683)
|
(706)
|
(743)
|
(750)
|
(793)
|
(838)
|
(874)
|
(885)
|
(891)
|
(933)
|
(1 041)
|
(1 160)
|
(1 320)
|
(1 460)
|
(1 535)
|
(1 655)
|
(1 667)
|
(1 663)
|
(1 669)
|
(1 523)
|
(1 404)
|
(1 277)
|
(1 154)
|
(1 100)
|
(1 072)
|
(1 016)
|
(798)
|
(607)
|
(399)
|
(219)
|
(168)
|
(133)
|
(105)
|
(75)
|
|
Other Operating Expenses |
(1 862)
|
(23)
|
(1 817)
|
(1 724)
|
(1 666)
|
(22)
|
(1 860)
|
(2 030)
|
(2 192)
|
(30)
|
(2 597)
|
(2 738)
|
(2 895)
|
(57)
|
(3 097)
|
(3 307)
|
(3 535)
|
(84)
|
(4 041)
|
(4 299)
|
(4 650)
|
(168)
|
(5 291)
|
(5 663)
|
(6 006)
|
(495)
|
(5 469)
|
(4 713)
|
(3 425)
|
(142)
|
(1 789)
|
(1 272)
|
(1 532)
|
(138)
|
(1 332)
|
(1 414)
|
(1 064)
|
(16)
|
(703)
|
(415)
|
(186)
|
|
Operating Income |
805
N/A
|
704
-13%
|
696
-1%
|
681
-2%
|
699
+3%
|
900
+29%
|
1 018
+13%
|
1 161
+14%
|
1 255
+8%
|
1 394
+11%
|
1 488
+7%
|
1 587
+7%
|
1 732
+9%
|
1 760
+2%
|
1 812
+3%
|
1 854
+2%
|
1 917
+3%
|
2 028
+6%
|
2 175
+7%
|
2 370
+9%
|
2 314
-2%
|
2 302
-1%
|
2 343
+2%
|
2 336
0%
|
2 542
+9%
|
20
-99%
|
(1 389)
N/A
|
(3 100)
-123%
|
(4 002)
-29%
|
(1 822)
+54%
|
(1 064)
+42%
|
(27)
+97%
|
(201)
-639%
|
(725)
-261%
|
(870)
-20%
|
(1 169)
-34%
|
(842)
+28%
|
(357)
+58%
|
(306)
+14%
|
8
N/A
|
77
+851%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(133)
|
(39)
|
(132)
|
(112)
|
(128)
|
(13)
|
(128)
|
(133)
|
(127)
|
(48)
|
(186)
|
(208)
|
(224)
|
(22)
|
(208)
|
(203)
|
(206)
|
(106)
|
(213)
|
(213)
|
(218)
|
(94)
|
(300)
|
(345)
|
(398)
|
(263)
|
(412)
|
(407)
|
(393)
|
(341)
|
(378)
|
(361)
|
(358)
|
(264)
|
(205)
|
(142)
|
(64)
|
(7)
|
(71)
|
(71)
|
(72)
|
|
Non-Reccuring Items |
0
|
4
|
0
|
0
|
0
|
17
|
0
|
0
|
0
|
185
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
21
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
(1 566)
|
(1 566)
|
(1 566)
|
(2 251)
|
(684)
|
(684)
|
(684)
|
0
|
0
|
0
|
0
|
(104)
|
(108)
|
(108)
|
(108)
|
|
Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
|
Total Other Income |
46
|
(41)
|
62
|
66
|
68
|
(51)
|
252
|
236
|
227
|
(82)
|
93
|
121
|
136
|
(86)
|
69
|
50
|
40
|
(64)
|
138
|
259
|
272
|
(49)
|
31
|
(36)
|
(28)
|
114
|
289
|
228
|
290
|
26
|
112
|
130
|
122
|
136
|
187
|
204
|
131
|
13
|
41
|
2
|
(1)
|
|
Pre-Tax Income |
718
N/A
|
628
-13%
|
626
0%
|
635
+1%
|
640
+1%
|
854
+34%
|
1 142
+34%
|
1 264
+11%
|
1 356
+7%
|
1 450
+7%
|
1 396
-4%
|
1 500
+7%
|
1 645
+10%
|
1 650
+0%
|
1 673
+1%
|
1 700
+2%
|
1 752
+3%
|
1 880
+7%
|
2 100
+12%
|
2 415
+15%
|
2 368
-2%
|
2 157
-9%
|
2 074
-4%
|
1 956
-6%
|
2 116
+8%
|
(129)
N/A
|
(3 078)
-2 286%
|
(4 844)
-57%
|
(5 671)
-17%
|
(4 388)
+23%
|
(2 015)
+54%
|
(942)
+53%
|
(1 121)
-19%
|
(853)
+24%
|
(888)
-4%
|
(1 107)
-25%
|
(774)
+30%
|
(453)
+42%
|
(443)
+2%
|
(169)
+62%
|
(103)
+39%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(16)
|
(10)
|
(31)
|
(42)
|
(75)
|
(54)
|
(59)
|
(72)
|
(95)
|
(201)
|
(224)
|
(267)
|
(286)
|
(189)
|
(196)
|
(180)
|
(190)
|
(281)
|
(317)
|
(391)
|
(400)
|
(373)
|
(371)
|
(351)
|
(363)
|
20
|
98
|
178
|
237
|
(136)
|
(131)
|
(117)
|
(99)
|
(36)
|
(24)
|
(8)
|
(20)
|
(17)
|
(24)
|
(23)
|
(12)
|
|
Income from Continuing Operations |
702
|
618
|
595
|
593
|
564
|
799
|
1 083
|
1 192
|
1 261
|
1 249
|
1 172
|
1 234
|
1 358
|
1 462
|
1 477
|
1 520
|
1 562
|
1 599
|
1 783
|
2 024
|
1 968
|
1 784
|
1 703
|
1 605
|
1 753
|
(109)
|
(2 980)
|
(4 666)
|
(5 434)
|
(4 523)
|
(2 146)
|
(1 058)
|
(1 220)
|
(889)
|
(912)
|
(1 114)
|
(794)
|
(470)
|
(467)
|
(192)
|
(115)
|
|
Income to Minority Interest |
(97)
|
(38)
|
(18)
|
(33)
|
(7)
|
(100)
|
(119)
|
(112)
|
(104)
|
(52)
|
(26)
|
(23)
|
(17)
|
(31)
|
(29)
|
(14)
|
(15)
|
6
|
(6)
|
(18)
|
(16)
|
(11)
|
(13)
|
(17)
|
(18)
|
(14)
|
(16)
|
(6)
|
1
|
(11)
|
1
|
0
|
0
|
0
|
1
|
3
|
(0)
|
1
|
(0)
|
(1)
|
2
|
|
Net Income (Common) |
605
N/A
|
580
-4%
|
577
0%
|
560
-3%
|
557
-1%
|
699
+26%
|
964
+38%
|
1 080
+12%
|
1 156
+7%
|
1 197
+4%
|
1 146
-4%
|
1 210
+6%
|
1 341
+11%
|
1 431
+7%
|
1 447
+1%
|
1 506
+4%
|
1 547
+3%
|
1 605
+4%
|
1 778
+11%
|
2 006
+13%
|
1 953
-3%
|
1 773
-9%
|
1 690
-5%
|
1 588
-6%
|
1 735
+9%
|
(124)
N/A
|
(2 995)
-2 315%
|
(4 651)
-55%
|
(5 410)
-16%
|
(4 520)
+16%
|
(2 132)
+53%
|
(1 065)
+50%
|
(1 229)
-15%
|
(7 823)
-537%
|
(8 053)
-3%
|
(8 045)
+0%
|
(7 728)
+4%
|
(1 003)
+87%
|
(793)
+21%
|
(728)
+8%
|
(648)
+11%
|
|
EPS (Diluted) |
4.94
N/A
|
4.83
-2%
|
4.79
-1%
|
4.7
-2%
|
4.65
-1%
|
5.82
+25%
|
7.87
+35%
|
8.88
+13%
|
9.54
+7%
|
9.89
+4%
|
9.43
-5%
|
9.08
-4%
|
10.17
+12%
|
11.19
+10%
|
10.94
-2%
|
11.49
+5%
|
11.8
+3%
|
12.15
+3%
|
12.18
+0%
|
13.68
+12%
|
13.31
-3%
|
12.06
-9%
|
11.53
-4%
|
10.84
-6%
|
11.85
+9%
|
-0.85
N/A
|
-20.72
-2 338%
|
-32.38
-56%
|
-37.18
-15%
|
-30.95
+17%
|
-14.68
+53%
|
-7.3
+50%
|
-8.4
-15%
|
-53.58
-538%
|
-54.89
-2%
|
-54.87
+0%
|
-53.22
+3%
|
-6.85
+87%
|
-5.36
+22%
|
-5.17
+4%
|
-4.54
+12%
|