Watchlist Manager

Watchlist

Price: 574.5 INR 4.2% Market Closed

Market Cap: ₹73.4B

	Tips Music Ltd NSE:TIPSMUSIC	IN
S	Storytel AB (publ) STO:STORY B	SE
P	Powdertech Co Ltd TSE:5695	JP

Income Statement

Currency: INR

	Mar-2009	Jun-2009	Sep-2009	Dec-2009	Mar-2010	Jun-2010	Sep-2010	Dec-2010	Mar-2011	Jun-2011	Sep-2011	Dec-2011	Mar-2012	Jun-2012	Sep-2012	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-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	Mar-2024	Jun-2024	Sep-2024	Dec-2024	Mar-2025	Jun-2025	Sep-2025	Dec-2025
Revenue
Interest Expense	21	20	28	40	43	47	54	60	64	64	64	62	54	0	0	0	45	0	0	0	101	25	54	84	116	124	128	128	126	120	115	111	102	94	85	76	66	57	43	31	22	13	10	7	3	3	2	0	0	0	0	0	1	1	1	2	3	3	3	3	3	3	3	3	3	0	0	0
Revenue	647 N/A	619 -4%	328 -47%	747 +128%	842 +13%	989 +17%	1 009 +2%	599 -41%	666 +11%	588 -12%	600 +2%	601 +0%	723 +20%	683 -6%	637 -7%	633 -1%	1 379 +118%	1 384 +0%	1 733 +25%	2 085 +20%	1 037 -50%	1 038 +0%	1 388 +34%	1 012 -27%	1 024 +1%	1 031 +1%	371 -64%	453 +22%	684 +51%	763 +11%	749 -2%	680 -9%	470 -31%	404 -14%	424 +5%	454 +7%	475 +5%	1 867 +293%	1 896 +2%	1 926 +2%	2 032 +6%	905 -55%	868 -4%	977 +13%	910 -7%	693 -24%	741 +7%	814 +10%	905 +11%	1 037 +15%	1 163 +12%	1 291 +11%	1 356 +5%	1 417 +5%	1 621 +14%	1 689 +4%	1 868 +11%	2 052 +10%	2 165 +6%	2 303 +6%	2 416 +5%	2 629 +9%	2 826 +8%	2 955 +5%	3 107 +5%	3 248 +5%	3 335 +3%	3 501 +5%
Gross Profit
Cost of Revenue	(236)	(252)	(3)	(290)	(485)	(739)	(776)	(417)	(410)	(159)	(131)	(192)	(297)	(253)	(250)	(248)	(848)	(832)	(1 374)	(1 648)	(671)	(678)	(628)	(372)	(641)	(647)	(176)	(190)	(192)	0	0	(90)	(305)	0	(171)	0	(175)	(1 599)	(1 640)	(1 698)	(1 622)	(426)	(407)	(372)	(287)	(59)	(36)	(13)	0	0	0	0	(1)	0	0	0	(1)	0	0	0	(1)	0	(138)	(284)	(572)	(649)	(583)	(495)
Gross Profit	412 N/A	367 -11%	325 -11%	457 +41%	357 -22%	249 -30%	233 -7%	182 -22%	257 +41%	429 +67%	469 +9%	408 -13%	427 +4%	430 +1%	387 -10%	385 0%	531 +38%	553 +4%	359 -35%	437 +22%	365 -16%	361 -1%	760 +111%	640 -16%	383 -40%	384 +0%	195 -49%	263 +35%	492 +87%	0 N/A	0 N/A	317 N/A	165 -48%	0 N/A	152 N/A	0 N/A	300 N/A	166 -45%	153 -7%	228 +49%	410 +80%	479 +17%	461 -4%	605 +31%	623 +3%	635 +2%	705 +11%	801 +14%	905 +13%	0 N/A	0 N/A	0 N/A	1 355 N/A	0 N/A	0 N/A	0 N/A	1 866 N/A	0 N/A	0 N/A	0 N/A	2 415 N/A	0 N/A	668 N/A	1 299 +95%	2 534 +95%	2 599 +3%	2 752 +6%	3 006 +9%
Operating Income
Operating Expenses	(237)	(192)	(178)	(238)	(224)	(240)	(253)	(196)	(159)	(154)	(153)	(165)	(247)	(368)	(377)	(386)	(351)	(372)	(397)	(402)	(432)	(424)	(431)	(414)	(249)	(245)	(208)	(214)	(359)	(625)	(625)	(529)	(213)	(464)	(298)	(472)	(214)	(218)	(242)	(215)	(357)	(378)	(494)	(594)	(652)	(626)	(478)	(448)	(359)	(370)	(412)	(448)	(495)	(544)	(657)	(742)	(849)	(922)	(809)	(775)	(846)	(870)	(834)	(696)	(486)	(533)	(603)	(668)
Selling, General & Administrative	(48)	(47)	(35)	(91)	(147)	(157)	(156)	(100)	(45)	(40)	(43)	(42)	(50)	(45)	(52)	(62)	(77)	(74)	(72)	(65)	(61)	(58)	(58)	(59)	(58)	(59)	(58)	(58)	(59)	(62)	(64)	(66)	(66)	(65)	(65)	(64)	(66)	(66)	(66)	(69)	(71)	(72)	(74)	(77)	(74)	(76)	(76)	(75)	(81)	(77)	(74)	(69)	(462)	(63)	(66)	(69)	(796)	(76)	(79)	(87)	(814)	(118)	(125)	(129)	(450)	(304)	(371)	(428)
Depreciation & Amortization	(9)	(8)	(10)	(12)	(14)	(16)	(16)	(16)	(16)	(16)	(16)	(17)	(16)	(16)	(16)	(16)	(17)	(17)	(18)	(18)	(19)	(19)	(18)	(18)	(18)	(17)	(17)	(17)	(16)	(82)	(115)	(150)	(15)	(114)	(110)	(107)	(9)	(72)	(41)	(10)	(10)	(15)	(17)	(19)	(9)	(13)	(9)	(6)	(5)	(7)	(7)	(7)	(5)	(10)	(12)	(12)	(4)	(15)	(16)	(18)	(19)	(19)	(20)	(21)	(22)	(23)	(23)	(24)
Other Operating Expenses	(180)	(137)	(133)	(134)	(63)	(67)	(81)	(80)	(98)	(97)	(93)	(106)	(181)	(307)	(309)	(308)	(258)	(281)	(307)	(319)	(353)	(347)	(355)	(338)	(173)	(169)	(133)	(139)	(284)	(482)	(446)	(313)	(133)	(286)	(123)	(301)	(138)	(80)	(135)	(136)	(277)	(290)	(403)	(499)	(569)	(538)	(393)	(367)	(273)	(286)	(331)	(372)	(28)	(470)	(579)	(662)	(48)	(831)	(714)	(670)	(13)	(732)	(689)	(546)	(15)	(207)	(209)	(216)
Operating Income	174 N/A	175 +1%	147 -16%	219 +50%	134 -39%	9 -93%	(20) N/A	(14) +30%	98 N/A	276 +182%	317 +15%	244 -23%	180 -26%	62 -65%	10 -84%	(1) N/A	180 N/A	181 +0%	(38) N/A	35 N/A	(67) N/A	(64) +5%	329 N/A	226 -31%	134 -41%	139 +4%	(13) N/A	50 N/A	134 +169%	138 +4%	123 -11%	61 -50%	(48) N/A	(60) -25%	(45) +26%	(18) +60%	86 N/A	51 -41%	14 -72%	13 -7%	53 +300%	102 +91%	(33) N/A	11 N/A	(29) N/A	9 N/A	227 +2 534%	353 +56%	546 +55%	666 +22%	752 +13%	843 +12%	861 +2%	873 +1%	965 +10%	947 -2%	1 018 +8%	1 129 +11%	1 356 +20%	1 528 +13%	1 568 +3%	1 759 +12%	1 854 +5%	1 975 +6%	2 048 +4%	2 066 +1%	2 149 +4%	2 337 +9%
Pre-Tax Income
Interest Income Expense	(45)	(60)	(65)	(63)	(40)	(49)	(55)	(62)	(63)	(64)	(64)	(62)	(48)	(48)	(41)	(37)	(37)	(56)	(77)	(95)	(101)	(116)	(115)	(115)	(116)	(124)	(128)	(128)	(126)	(120)	(115)	(111)	(102)	(94)	(85)	(76)	(71)	(58)	(43)	(31)	(25)	(13)	(10)	(7)	(6)	(1)	0	2	(3)	0	0	0	21	(1)	(2)	(3)	38	(3)	(3)	(3)	106	(3)	(3)	(3)	183	(3)	(3)	(2)
Non-Reccuring Items	0	(2)	(2)	(2)	0	0	0	0	0	(2)	(2)	(2)	(30)	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	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Gain/Loss on Disposition of Assets	(3)	(3)	(4)	(4)	(0)	(0)	0	0	(1)	0	0	0	(38)	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	1	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Total Other Income	5	0	0	0	5	0	3	3	5	4	3	5	42	52	54	54	2	12	10	12	13	20	21	21	15	13	16	16	31	37	36	88	194	189	189	138	24	51	48	48	45	20	174	179	178	180	26	28	49	48	50	47	5	36	42	48	1	63	88	110	31	169	189	196	0	201	190	197
Pre-Tax Income	131 N/A	111 -15%	76 -32%	151 +100%	98 -35%	(41) N/A	(72) -78%	(73) -1%	39 N/A	214 +450%	253 +18%	184 -27%	106 -43%	66 -37%	23 -65%	17 -28%	146 +783%	137 -6%	(105) N/A	(49) +53%	(155) -218%	(160) -3%	235 N/A	132 -44%	33 -75%	28 -16%	(125) N/A	(63) +50%	38 N/A	55 +43%	44 -19%	39 -12%	43 +11%	35 -19%	59 +68%	43 -27%	40 -7%	45 +12%	20 -57%	30 +54%	73 +142%	109 +49%	131 +21%	183 +39%	144 -22%	187 +30%	253 +35%	383 +51%	592 +55%	715 +21%	802 +12%	890 +11%	886 0%	908 +2%	1 004 +11%	992 -1%	1 056 +7%	1 190 +13%	1 440 +21%	1 635 +13%	1 705 +4%	1 925 +13%	2 040 +6%	2 168 +6%	2 232 +3%	2 264 +1%	2 336 +3%	2 532 +8%
Net Income
Tax Provision	(16)	(14)	(13)	(26)	(13)	(11)	(2)	12	(9)	(19)	(32)	(35)	(18)	(10)	(1)	0	(29)	(27)	(23)	(21)	(7)	(7)	(43)	(35)	(6)	(6)	27	14	(8)	(10)	(10)	(12)	(13)	(11)	(15)	(9)	(9)	(10)	(5)	(7)	(44)	(51)	(53)	(65)	(30)	(47)	(71)	(127)	(158)	(184)	(224)	(221)	(241)	(247)	(250)	(250)	(291)	(325)	(388)	(437)	(434)	(489)	(519)	(551)	(566)	(576)	(598)	(648)
Income from Continuing Operations	115	97	63	126	85	(51)	(75)	(61)	30	195	221	150	88	56	22	17	117	110	(127)	(70)	(162)	(166)	192	98	27	22	(98)	(49)	30	45	34	27	30	24	44	34	31	35	15	23	29	57	78	118	113	141	182	256	435	530	578	669	646	661	755	741	765	864	1 053	1 197	1 272	1 436	1 521	1 617	1 666	1 688	1 739	1 883
Net Income (Common)	115 N/A	97 -16%	63 -34%	126 +98%	85 -32%	(51) N/A	(75) -45%	(61) +18%	30 N/A	195 +551%	221 +14%	150 -32%	88 -41%	56 -36%	22 -61%	17 -24%	117 +604%	110 -6%	(127) N/A	(70) +45%	(162) -132%	(166) -2%	192 N/A	98 -49%	27 -72%	22 -20%	(98) N/A	(49) +50%	30 N/A	45 +47%	34 -23%	27 -22%	30 +12%	24 -20%	44 +82%	34 -22%	31 -9%	35 +11%	15 -58%	23 +61%	29 +22%	57 +101%	78 +36%	118 +51%	113 -4%	141 +24%	182 +29%	256 +41%	435 +70%	530 +22%	578 +9%	669 +16%	646 -3%	661 +2%	755 +14%	741 -2%	765 +3%	864 +13%	1 053 +22%	1 197 +14%	1 272 +6%	1 436 +13%	1 521 +6%	1 617 +6%	1 666 +3%	1 688 +1%	1 739 +3%	1 883 +8%
EPS (Diluted)	0.66 N/A	0.56 -15%	0.36 -36%	0.72 +100%	0.49 -32%	-0.3 N/A	-0.43 -43%	-0.38 +12%	0.18 N/A	1.21 +572%	1.39 +15%	0.94 -32%	0.55 -41%	0.35 -36%	0.13 -63%	0.1 -23%	0.74 +640%	0.71 -4%	-0.83 N/A	-0.45 +46%	-1.06 -136%	-1.08 -2%	1.25 N/A	0.63 -50%	0.18 -71%	0.14 -22%	-0.64 N/A	-0.32 +50%	0.2 N/A	0.29 +45%	0.23 -21%	0.19 -17%	0.21 +11%	0.17 -19%	0.31 +82%	0.24 -23%	0.22 -8%	0.24 +9%	0.1 -58%	0.16 +60%	0.2 +25%	0.4 +100%	0.54 +35%	0.82 +52%	0.79 -4%	0.99 +25%	1.4 +41%	1.97 +41%	3.04 +54%	4.08 +34%	4.4 +8%	5.15 +17%	4.98 -3%	5.1 +2%	5.83 +14%	5.73 -2%	5.91 +3%	6.72 +14%	8.2 +22%	9.32 +14%	9.9 +6%	11.19 +13%	11.9 +6%	12.63 +6%	13.02 +3%	13.21 +1%	13.6 +3%	14.73 +8%

Income Statement Balance Sheet Cash Flow Statement

Tips Music Ltd
NSE:TIPSMUSIC

Income Statement

Earnings Waterfall
Tips Music Ltd

Income Statement
Tips Music Ltd

See Also

Company

Help

Tools

Stocks

Tips Music Ltd NSE:TIPSMUSIC

Income Statement

Earnings Waterfall Tips Music Ltd

Income Statement Tips Music Ltd

See Also

Company

Help

Tools

Stocks

Tips Music Ltd
NSE:TIPSMUSIC

Earnings Waterfall
Tips Music Ltd

Income Statement
Tips Music Ltd