Tata Steel Long Products Ltd
NSE:TATASTLLP
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Tata Steel Long Products Ltd
NSE:TATASTLLP
|
IN |
|
L E Lundbergforetagen AB (publ)
STO:LUND B
|
SE |
Income Statement
Earnings Waterfall
Tata Steel Long Products Ltd
Income Statement
Tata Steel Long Products Ltd
| Mar-2012 | Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Dec-2013 | Mar-2014 | 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||
| Revenue |
6 340
N/A
|
6 773
+7%
|
6 992
+3%
|
7 682
+10%
|
7 958
+4%
|
4 098
-49%
|
7 822
+91%
|
1 566
-80%
|
3 241
+107%
|
4 787
+48%
|
6 330
+32%
|
5 954
-6%
|
5 815
-2%
|
5 845
+1%
|
6 152
+5%
|
6 877
+12%
|
7 013
+2%
|
7 582
+8%
|
8 166
+8%
|
8 861
+9%
|
9 351
+6%
|
9 814
+5%
|
9 921
+1%
|
14 357
+45%
|
19 973
+39%
|
27 358
+37%
|
34 900
+28%
|
34 385
-1%
|
38 466
+12%
|
42 115
+9%
|
47 499
+13%
|
57 844
+22%
|
62 359
+8%
|
65 489
+5%
|
68 016
+4%
|
71 083
+5%
|
73 401
+3%
|
77 754
+6%
|
90 521
+16%
|
105 658
+17%
|
116 442
+10%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(4 377)
|
(4 715)
|
(4 925)
|
(5 567)
|
(5 937)
|
(2 994)
|
(5 487)
|
(1 262)
|
(2 602)
|
(3 860)
|
(4 915)
|
(4 430)
|
(4 184)
|
(4 024)
|
(4 417)
|
(4 700)
|
(4 678)
|
(4 950)
|
(5 239)
|
(5 614)
|
(6 046)
|
(6 627)
|
(7 204)
|
(10 178)
|
(14 139)
|
(18 696)
|
(25 946)
|
(20 896)
|
(22 048)
|
(21 048)
|
(26 625)
|
(25 806)
|
(29 031)
|
(33 504)
|
(45 668)
|
(46 195)
|
(50 918)
|
(56 364)
|
(79 132)
|
(72 944)
|
(76 105)
|
|
| Gross Profit |
1 963
N/A
|
2 058
+5%
|
2 067
+0%
|
2 115
+2%
|
2 021
-4%
|
1 104
-45%
|
2 335
+112%
|
304
-87%
|
640
+111%
|
928
+45%
|
1 416
+53%
|
1 525
+8%
|
1 631
+7%
|
1 821
+12%
|
1 734
-5%
|
2 177
+26%
|
2 335
+7%
|
2 632
+13%
|
2 928
+11%
|
3 247
+11%
|
3 305
+2%
|
3 187
-4%
|
2 717
-15%
|
4 179
+54%
|
5 834
+40%
|
8 663
+48%
|
8 954
+3%
|
13 491
+51%
|
16 420
+22%
|
21 067
+28%
|
20 874
-1%
|
32 038
+53%
|
33 327
+4%
|
31 985
-4%
|
22 349
-30%
|
24 887
+11%
|
22 482
-10%
|
21 389
-5%
|
11 389
-47%
|
32 712
+187%
|
40 337
+23%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(1 017)
|
(1 029)
|
(1 009)
|
(1 029)
|
(999)
|
(601)
|
(1 074)
|
(295)
|
(650)
|
(949)
|
(1 292)
|
(1 372)
|
(1 322)
|
(1 426)
|
(1 245)
|
(1 386)
|
(1 368)
|
(1 290)
|
(1 223)
|
(1 325)
|
(1 427)
|
(1 485)
|
(1 360)
|
(3 856)
|
(6 981)
|
(10 566)
|
(10 352)
|
(15 355)
|
(16 033)
|
(16 949)
|
(12 906)
|
(19 238)
|
(19 984)
|
(20 200)
|
(13 534)
|
(22 210)
|
(26 344)
|
(32 582)
|
(25 115)
|
(46 072)
|
(50 144)
|
|
| Selling, General & Administrative |
(203)
|
(208)
|
(218)
|
(227)
|
(290)
|
(184)
|
(897)
|
(89)
|
(162)
|
(256)
|
(1 164)
|
(351)
|
(375)
|
(431)
|
(1 117)
|
(459)
|
(468)
|
(419)
|
(1 099)
|
(422)
|
(422)
|
(443)
|
(1 243)
|
(805)
|
(1 170)
|
(1 525)
|
(7 245)
|
(1 936)
|
(2 073)
|
(2 161)
|
(9 634)
|
(2 205)
|
(2 116)
|
(2 130)
|
(10 338)
|
(2 241)
|
(2 783)
|
(3 277)
|
(17 957)
|
(4 373)
|
(4 508)
|
|
| Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Depreciation & Amortization |
(184)
|
(183)
|
(182)
|
(181)
|
(179)
|
(89)
|
(178)
|
(32)
|
(64)
|
(98)
|
(129)
|
(128)
|
(129)
|
(127)
|
(128)
|
(129)
|
(127)
|
(126)
|
(123)
|
(121)
|
(119)
|
(117)
|
(116)
|
(762)
|
(1 516)
|
(2 318)
|
(3 108)
|
(3 231)
|
(3 234)
|
(3 250)
|
(3 272)
|
(3 311)
|
(3 348)
|
(3 322)
|
(3 196)
|
(3 215)
|
(4 662)
|
(5 885)
|
(7 158)
|
(8 278)
|
(8 216)
|
|
| Other Operating Expenses |
(630)
|
(638)
|
(610)
|
(622)
|
(532)
|
(330)
|
0
|
(174)
|
(424)
|
(594)
|
0
|
(891)
|
(816)
|
(866)
|
0
|
(796)
|
(771)
|
(744)
|
0
|
(783)
|
(887)
|
(926)
|
0
|
(2 289)
|
(4 294)
|
(6 722)
|
0
|
(10 187)
|
(10 726)
|
(11 539)
|
0
|
(13 722)
|
(14 519)
|
(14 748)
|
0
|
(16 753)
|
(18 899)
|
(23 422)
|
0
|
(33 422)
|
(37 421)
|
|
| Operating Income |
946
N/A
|
1 030
+9%
|
1 058
+3%
|
1 086
+3%
|
1 022
-6%
|
503
-51%
|
1 261
+151%
|
9
-99%
|
(11)
N/A
|
(22)
-100%
|
123
N/A
|
153
+24%
|
310
+103%
|
396
+28%
|
489
+23%
|
792
+62%
|
968
+22%
|
1 343
+39%
|
1 704
+27%
|
1 923
+13%
|
1 879
-2%
|
1 703
-9%
|
1 356
-20%
|
323
-76%
|
(1 147)
N/A
|
(1 903)
-66%
|
(1 398)
+27%
|
(1 865)
-33%
|
385
N/A
|
4 116
+969%
|
7 968
+94%
|
12 800
+61%
|
13 345
+4%
|
11 787
-12%
|
8 814
-25%
|
2 677
-70%
|
(3 863)
N/A
|
(11 194)
-190%
|
(13 726)
-23%
|
(13 360)
+3%
|
(9 807)
+27%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(56)
|
(56)
|
(57)
|
(67)
|
(79)
|
(154)
|
216
|
(6)
|
(12)
|
(18)
|
299
|
(55)
|
(55)
|
(58)
|
330
|
(25)
|
(20)
|
(34)
|
377
|
(30)
|
(32)
|
(30)
|
486
|
(704)
|
(1 504)
|
(2 211)
|
(2 614)
|
(2 942)
|
(2 767)
|
(2 607)
|
(2 238)
|
(1 970)
|
(1 587)
|
(1 242)
|
(902)
|
(4 202)
|
(7 406)
|
(10 681)
|
(12 148)
|
(14 021)
|
(14 247)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(190)
|
(274)
|
(274)
|
(1 611)
|
(1 421)
|
(1 337)
|
(1 337)
|
0
|
0
|
(147)
|
(271)
|
(271)
|
(271)
|
0
|
(17)
|
(17)
|
(18)
|
(18)
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
(21)
|
0
|
0
|
0
|
(96)
|
0
|
0
|
0
|
(120)
|
0
|
0
|
0
|
(18)
|
0
|
0
|
|
| Total Other Income |
230
|
252
|
282
|
301
|
315
|
167
|
22
|
94
|
186
|
269
|
16
|
380
|
381
|
384
|
16
|
378
|
380
|
411
|
21
|
448
|
502
|
545
|
35
|
871
|
839
|
772
|
342
|
515
|
555
|
820
|
515
|
1 060
|
1 548
|
1 288
|
1 063
|
2 591
|
2 464
|
2 717
|
528
|
2 076
|
2 136
|
|
| Pre-Tax Income |
1 121
N/A
|
1 227
+9%
|
1 284
+5%
|
1 321
+3%
|
1 259
-5%
|
516
-59%
|
1 498
+190%
|
97
-94%
|
163
+68%
|
229
+40%
|
434
+90%
|
478
+10%
|
636
+33%
|
723
+14%
|
835
+15%
|
1 147
+37%
|
1 330
+16%
|
1 720
+29%
|
2 102
+22%
|
2 340
+11%
|
2 348
+0%
|
2 218
-6%
|
1 878
-15%
|
300
-84%
|
(2 086)
N/A
|
(3 617)
-73%
|
(5 302)
-47%
|
(5 715)
-8%
|
(3 166)
+45%
|
992
N/A
|
6 149
+520%
|
11 890
+93%
|
13 159
+11%
|
11 561
-12%
|
8 584
-26%
|
795
-91%
|
(8 804)
N/A
|
(19 174)
-118%
|
(25 380)
-32%
|
(25 322)
+0%
|
(21 935)
+13%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(364)
|
(397)
|
(413)
|
(412)
|
(404)
|
(180)
|
(486)
|
(26)
|
(35)
|
(48)
|
(115)
|
(125)
|
(179)
|
(209)
|
(247)
|
(359)
|
(427)
|
(567)
|
(693)
|
(781)
|
(789)
|
(751)
|
(634)
|
(252)
|
(111)
|
30
|
140
|
(22)
|
(11)
|
(2)
|
(429)
|
(1 539)
|
(2 051)
|
(2 459)
|
(2 285)
|
(1 123)
|
510
|
1 970
|
2 342
|
3 052
|
1 681
|
|
| Income from Continuing Operations |
756
|
828
|
869
|
907
|
854
|
336
|
1 012
|
71
|
128
|
181
|
319
|
355
|
459
|
516
|
588
|
789
|
904
|
1 154
|
1 409
|
1 559
|
1 559
|
1 467
|
1 244
|
49
|
(2 196)
|
(3 586)
|
(5 162)
|
(5 736)
|
(3 176)
|
990
|
5 720
|
10 350
|
11 107
|
9 102
|
6 299
|
(328)
|
(8 294)
|
(17 204)
|
(23 039)
|
(22 270)
|
(20 254)
|
|
| 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
|
156
|
332
|
554
|
705
|
770
|
|
| Net Income (Common) |
756
N/A
|
828
+10%
|
869
+5%
|
907
+4%
|
854
-6%
|
336
-61%
|
1 012
+201%
|
71
-93%
|
128
+80%
|
181
+41%
|
319
+76%
|
355
+11%
|
459
+29%
|
516
+12%
|
588
+14%
|
789
+34%
|
904
+15%
|
1 154
+28%
|
1 409
+22%
|
1 559
+11%
|
1 559
N/A
|
1 467
-6%
|
1 244
-15%
|
49
-96%
|
(2 196)
N/A
|
(3 586)
-63%
|
(5 162)
-44%
|
(5 736)
-11%
|
(3 176)
+45%
|
990
N/A
|
5 720
+478%
|
10 350
+81%
|
11 107
+7%
|
9 102
-18%
|
6 299
-31%
|
(328)
N/A
|
(8 138)
-2 381%
|
(16 872)
-107%
|
(22 485)
-33%
|
(21 565)
+4%
|
(19 484)
+10%
|
|
| EPS (Diluted) |
42
N/A
|
46
+10%
|
48.27
+5%
|
50.38
+4%
|
47.44
-6%
|
18.66
-61%
|
56.22
+201%
|
3.94
-93%
|
7.1
+80%
|
10.05
+42%
|
17.72
+76%
|
19.72
+11%
|
25.5
+29%
|
28.66
+12%
|
32.66
+14%
|
43.83
+34%
|
50.22
+15%
|
64.11
+28%
|
78.27
+22%
|
86.61
+11%
|
86.61
N/A
|
81.5
-6%
|
69.11
-15%
|
3.26
-95%
|
-48.8
N/A
|
-79.68
-63%
|
-143.38
-80%
|
-127.46
+11%
|
-70.57
+45%
|
22
N/A
|
127.11
+478%
|
230
+81%
|
246.82
+7%
|
202.26
-18%
|
139.97
-31%
|
-7.28
N/A
|
-180.84
-2 384%
|
-374.93
-107%
|
-498.55
-33%
|
-478.17
+4%
|
-432.02
+10%
|
|