Time Technoplast Ltd
NSE:TIMETECHNO
Income Statement
Earnings Waterfall
Time Technoplast Ltd
Revenue
|
47.9B
INR
|
Cost of Revenue
|
-34.5B
INR
|
Gross Profit
|
13.4B
INR
|
Operating Expenses
|
-8.5B
INR
|
Operating Income
|
5B
INR
|
Other Expenses
|
-2.1B
INR
|
Net Income
|
2.8B
INR
|
Income Statement
Time Technoplast 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 |
20 899
N/A
|
21 863
+5%
|
22 667
+4%
|
23 395
+3%
|
24 229
+4%
|
24 761
+2%
|
25 143
+2%
|
25 316
+1%
|
24 471
-3%
|
24 227
-1%
|
23 999
-1%
|
24 311
+1%
|
25 555
+5%
|
27 546
+8%
|
28 154
+2%
|
28 866
+3%
|
29 702
+3%
|
31 027
+4%
|
32 037
+3%
|
33 064
+3%
|
34 244
+4%
|
35 637
+4%
|
36 504
+2%
|
36 934
+1%
|
37 439
+1%
|
35 780
-4%
|
31 850
-11%
|
30 582
-4%
|
29 698
-3%
|
30 049
+1%
|
32 841
+9%
|
34 550
+5%
|
35 622
+3%
|
36 498
+2%
|
38 401
+5%
|
39 495
+3%
|
41 361
+5%
|
42 894
+4%
|
44 243
+3%
|
45 945
+4%
|
47 906
+4%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(14 072)
|
(15 967)
|
(16 584)
|
(17 165)
|
(17 841)
|
(18 397)
|
(18 642)
|
(18 722)
|
(18 328)
|
(18 065)
|
(18 350)
|
(18 664)
|
(19 286)
|
(20 390)
|
(20 905)
|
(21 356)
|
(21 977)
|
(22 940)
|
(23 779)
|
(24 694)
|
(25 605)
|
(26 668)
|
(27 481)
|
(27 619)
|
(27 927)
|
(26 710)
|
(22 280)
|
(21 450)
|
(20 840)
|
(22 442)
|
(23 040)
|
(24 238)
|
(25 039)
|
(27 324)
|
(27 297)
|
(28 300)
|
(29 841)
|
(32 748)
|
(31 984)
|
(33 158)
|
(34 486)
|
|
Gross Profit |
6 827
N/A
|
5 896
-14%
|
6 085
+3%
|
6 232
+2%
|
6 390
+3%
|
6 364
0%
|
6 501
+2%
|
6 594
+1%
|
6 143
-7%
|
6 162
+0%
|
5 649
-8%
|
5 647
0%
|
6 268
+11%
|
7 156
+14%
|
7 248
+1%
|
7 509
+4%
|
7 725
+3%
|
8 087
+5%
|
8 258
+2%
|
8 370
+1%
|
8 640
+3%
|
8 970
+4%
|
9 023
+1%
|
9 316
+3%
|
9 512
+2%
|
9 070
-5%
|
9 571
+6%
|
9 132
-5%
|
8 858
-3%
|
7 608
-14%
|
9 800
+29%
|
10 311
+5%
|
10 582
+3%
|
9 175
-13%
|
11 103
+21%
|
11 194
+1%
|
11 519
+3%
|
10 146
-12%
|
12 259
+21%
|
12 787
+4%
|
13 420
+5%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(4 719)
|
(3 682)
|
(3 795)
|
(3 849)
|
(3 949)
|
(3 853)
|
(3 929)
|
(4 009)
|
(3 582)
|
(3 672)
|
(3 125)
|
(3 059)
|
(3 547)
|
(4 269)
|
(4 329)
|
(4 523)
|
(4 639)
|
(4 729)
|
(4 775)
|
(4 977)
|
(5 104)
|
(5 196)
|
(5 192)
|
(5 353)
|
(5 586)
|
(5 644)
|
(6 851)
|
(6 679)
|
(6 595)
|
(5 246)
|
(6 983)
|
(7 121)
|
(7 173)
|
(5 690)
|
(7 409)
|
(7 500)
|
(7 712)
|
(6 084)
|
(8 009)
|
(8 243)
|
(8 464)
|
|
Selling, General & Administrative |
(1 040)
|
(2 703)
|
(1 081)
|
(1 088)
|
(1 101)
|
(2 897)
|
(1 158)
|
(1 183)
|
(1 168)
|
(2 564)
|
(1 170)
|
(1 180)
|
(1 242)
|
(2 973)
|
(1 371)
|
(1 403)
|
(1 414)
|
(3 177)
|
(1 491)
|
(1 526)
|
(1 574)
|
(3 559)
|
(1 668)
|
(1 686)
|
(1 694)
|
(3 876)
|
(1 655)
|
(1 642)
|
(1 631)
|
(3 561)
|
(1 673)
|
(1 737)
|
(1 804)
|
(3 923)
|
(1 882)
|
(1 927)
|
(2 007)
|
(4 163)
|
(2 117)
|
(2 190)
|
(2 263)
|
|
Research & Development |
0
|
(13)
|
0
|
0
|
0
|
(12)
|
0
|
0
|
0
|
(12)
|
0
|
0
|
0
|
(11)
|
0
|
0
|
0
|
(17)
|
0
|
0
|
0
|
(19)
|
0
|
0
|
0
|
(21)
|
0
|
0
|
0
|
(13)
|
0
|
0
|
0
|
(15)
|
0
|
0
|
0
|
(17)
|
0
|
0
|
0
|
|
Depreciation & Amortization |
(855)
|
(869)
|
(892)
|
(914)
|
(945)
|
(875)
|
(874)
|
(894)
|
(893)
|
(988)
|
(1 020)
|
(1 032)
|
(1 080)
|
(1 155)
|
(1 219)
|
(1 274)
|
(1 312)
|
(1 372)
|
(1 437)
|
(1 509)
|
(1 462)
|
(1 461)
|
(1 462)
|
(1 463)
|
(1 576)
|
(1 562)
|
(1 543)
|
(1 519)
|
(1 497)
|
(1 510)
|
(1 520)
|
(1 537)
|
(1 553)
|
(1 574)
|
(1 596)
|
(1 622)
|
(1 660)
|
(1 709)
|
(1 757)
|
(1 798)
|
(1 783)
|
|
Other Operating Expenses |
(2 824)
|
(98)
|
(1 820)
|
(1 847)
|
(1 905)
|
(70)
|
(1 899)
|
(1 932)
|
(1 520)
|
(108)
|
(933)
|
(846)
|
(1 224)
|
(130)
|
(1 740)
|
(1 847)
|
(1 914)
|
(162)
|
(1 847)
|
(1 942)
|
(2 068)
|
(157)
|
(2 062)
|
(2 204)
|
(2 315)
|
(184)
|
(3 651)
|
(3 516)
|
(3 467)
|
(162)
|
(3 792)
|
(3 849)
|
(3 817)
|
(179)
|
(3 931)
|
(3 951)
|
(4 044)
|
(195)
|
(4 133)
|
(4 254)
|
(4 418)
|
|
Operating Income |
2 109
N/A
|
2 214
+5%
|
2 290
+3%
|
2 383
+4%
|
2 441
+2%
|
2 511
+3%
|
2 572
+2%
|
2 585
+1%
|
2 560
-1%
|
2 490
-3%
|
2 523
+1%
|
2 587
+3%
|
2 722
+5%
|
2 887
+6%
|
2 919
+1%
|
2 986
+2%
|
3 085
+3%
|
3 358
+9%
|
3 483
+4%
|
3 393
-3%
|
3 535
+4%
|
3 774
+7%
|
3 832
+2%
|
3 964
+3%
|
3 928
-1%
|
3 427
-13%
|
2 721
-21%
|
2 454
-10%
|
2 264
-8%
|
2 361
+4%
|
2 817
+19%
|
3 190
+13%
|
3 409
+7%
|
3 484
+2%
|
3 693
+6%
|
3 693
N/A
|
3 806
+3%
|
4 062
+7%
|
4 250
+5%
|
4 544
+7%
|
4 956
+9%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(955)
|
(918)
|
(1 035)
|
(1 075)
|
(1 070)
|
(960)
|
(1 020)
|
(983)
|
(959)
|
(887)
|
(947)
|
(929)
|
(925)
|
(814)
|
(877)
|
(855)
|
(844)
|
(784)
|
(892)
|
(923)
|
(959)
|
(889)
|
(1 034)
|
(1 075)
|
(1 097)
|
(984)
|
(1 061)
|
(1 028)
|
(1 000)
|
(876)
|
(958)
|
(941)
|
(930)
|
(806)
|
(917)
|
(927)
|
(953)
|
(926)
|
(1 086)
|
(1 100)
|
(1 094)
|
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Gain/Loss on Disposition of Assets |
0
|
12
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
13
|
0
|
0
|
0
|
|
Total Other Income |
59
|
(23)
|
61
|
51
|
51
|
(48)
|
36
|
36
|
38
|
(60)
|
21
|
25
|
23
|
(67)
|
24
|
24
|
25
|
(76)
|
23
|
20
|
20
|
(68)
|
31
|
34
|
37
|
(75)
|
23
|
25
|
26
|
(63)
|
39
|
36
|
37
|
(86)
|
31
|
31
|
45
|
(102)
|
41
|
40
|
38
|
|
Pre-Tax Income |
1 213
N/A
|
1 284
+6%
|
1 316
+2%
|
1 359
+3%
|
1 421
+5%
|
1 504
+6%
|
1 588
+6%
|
1 638
+3%
|
1 640
+0%
|
1 549
-6%
|
1 598
+3%
|
1 685
+5%
|
1 822
+8%
|
2 009
+10%
|
2 067
+3%
|
2 155
+4%
|
2 266
+5%
|
2 504
+11%
|
2 614
+4%
|
2 489
-5%
|
2 595
+4%
|
2 819
+9%
|
2 827
+0%
|
2 922
+3%
|
2 868
-2%
|
2 367
-17%
|
1 684
-29%
|
1 452
-14%
|
1 290
-11%
|
1 422
+10%
|
1 898
+33%
|
2 285
+20%
|
2 516
+10%
|
2 594
+3%
|
2 808
+8%
|
2 799
0%
|
2 900
+4%
|
3 048
+5%
|
3 207
+5%
|
3 484
+9%
|
3 899
+12%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(304)
|
(296)
|
(308)
|
(314)
|
(326)
|
(372)
|
(379)
|
(385)
|
(383)
|
(326)
|
(340)
|
(368)
|
(415)
|
(494)
|
(513)
|
(537)
|
(546)
|
(652)
|
(690)
|
(668)
|
(698)
|
(734)
|
(736)
|
(760)
|
(762)
|
(617)
|
(496)
|
(406)
|
(347)
|
(364)
|
(432)
|
(564)
|
(645)
|
(672)
|
(727)
|
(724)
|
(747)
|
(810)
|
(851)
|
(921)
|
(1 031)
|
|
Income from Continuing Operations |
910
|
988
|
1 008
|
1 045
|
1 096
|
1 132
|
1 210
|
1 254
|
1 257
|
1 223
|
1 258
|
1 316
|
1 406
|
1 514
|
1 553
|
1 618
|
1 720
|
1 853
|
1 924
|
1 821
|
1 897
|
2 085
|
2 091
|
2 162
|
2 106
|
1 750
|
1 188
|
1 046
|
943
|
1 058
|
1 466
|
1 721
|
1 872
|
1 922
|
2 082
|
2 076
|
2 153
|
2 238
|
2 356
|
2 563
|
2 868
|
|
Income to Minority Interest |
(31)
|
(34)
|
(37)
|
(38)
|
(40)
|
(35)
|
(36)
|
(35)
|
(35)
|
(37)
|
(37)
|
(39)
|
(43)
|
(43)
|
(38)
|
(39)
|
(39)
|
(49)
|
(50)
|
(51)
|
(53)
|
(58)
|
(59)
|
(60)
|
(60)
|
(59)
|
(51)
|
(51)
|
(49)
|
(24)
|
(31)
|
(27)
|
(24)
|
(42)
|
(43)
|
(42)
|
(45)
|
(47)
|
(49)
|
(51)
|
(52)
|
|
Net Income (Common) |
878
N/A
|
954
+9%
|
970
+2%
|
1 006
+4%
|
1 055
+5%
|
1 096
+4%
|
1 174
+7%
|
1 219
+4%
|
1 417
+16%
|
1 381
-3%
|
1 416
+3%
|
1 472
+4%
|
1 363
-7%
|
1 471
+8%
|
1 515
+3%
|
1 579
+4%
|
1 681
+6%
|
1 804
+7%
|
1 873
+4%
|
1 769
-6%
|
1 844
+4%
|
2 027
+10%
|
2 033
+0%
|
2 103
+3%
|
2 046
-3%
|
1 691
-17%
|
1 137
-33%
|
996
-12%
|
895
-10%
|
1 034
+16%
|
1 436
+39%
|
1 694
+18%
|
1 847
+9%
|
1 880
+2%
|
2 039
+8%
|
2 034
0%
|
2 110
+4%
|
2 190
+4%
|
2 308
+5%
|
2 514
+9%
|
2 817
+12%
|
|
EPS (Diluted) |
4.11
N/A
|
4.44
+8%
|
4.61
+4%
|
4.79
+4%
|
5.02
+5%
|
5.22
+4%
|
5.58
+7%
|
5.8
+4%
|
6.68
+15%
|
6.57
-2%
|
6.74
+3%
|
7
+4%
|
6.48
-7%
|
6.9
+6%
|
6.7
-3%
|
6.98
+4%
|
7.43
+6%
|
7.98
+7%
|
8.14
+2%
|
7.82
-4%
|
8.15
+4%
|
8.96
+10%
|
8.95
0%
|
9.28
+4%
|
9.02
-3%
|
7.46
-17%
|
5.05
-32%
|
4.4
-13%
|
3.93
-11%
|
4.56
+16%
|
6.35
+39%
|
7.46
+17%
|
8.14
+9%
|
8.29
+2%
|
9.02
+9%
|
9
0%
|
9.28
+3%
|
9.64
+4%
|
10.15
+5%
|
11.05
+9%
|
12.42
+12%
|