Tamilnadu Petroproducts Ltd
NSE:TNPETRO
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
T
|
Tamilnadu Petroproducts Ltd
NSE:TNPETRO
|
IN |
|
Tata Power Company Ltd
BSE:500400
|
IN |
|
Saudi Arabian Mining Company SJSC
SAU:1211
|
SA |
|
As One Corp
TSE:7476
|
JP |
|
Polyrocks Chemical Co Ltd
SSE:688669
|
CN |
|
O
|
Olvi Oyj
SWB:OVI
|
FI |
|
Nasmed Ozel Saglik Hizmetleri Ticaret AS
IST:EGEPO.E
|
TR |
|
V
|
VRL Logistics Ltd
BSE:539118
|
IN |
|
P
|
Pricol Ltd
NSE:PRICOLLTD
|
IN |
|
Axiata Group Bhd
KLSE:AXIATA
|
MY |
Income Statement
Earnings Waterfall
Tamilnadu Petroproducts Ltd
Income Statement
Tamilnadu Petroproducts Ltd
| Mar-2004 | Jun-2004 | Sep-2004 | 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 |
343
|
241
|
227
|
0
|
0
|
0
|
50
|
0
|
0
|
0
|
55
|
0
|
0
|
0
|
39
|
0
|
0
|
0
|
35
|
0
|
0
|
0
|
49
|
0
|
0
|
0
|
48
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
6 678
N/A
|
6 681
+0%
|
6 831
+2%
|
2 738
-60%
|
6 090
+122%
|
9 125
+50%
|
12 453
+36%
|
13 146
+6%
|
13 195
+0%
|
12 974
-2%
|
12 250
-6%
|
11 020
-10%
|
10 466
-5%
|
10 556
+1%
|
11 452
+8%
|
13 869
+21%
|
15 620
+13%
|
17 205
+10%
|
18 056
+5%
|
18 999
+5%
|
20 441
+8%
|
21 056
+3%
|
21 503
+2%
|
20 454
-5%
|
18 753
-8%
|
17 106
-9%
|
16 686
-2%
|
16 795
+1%
|
16 953
+1%
|
18 097
+7%
|
18 268
+1%
|
18 278
+0%
|
18 354
+0%
|
17 964
-2%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(5 477)
|
(5 563)
|
(5 467)
|
(1 533)
|
(3 422)
|
(5 091)
|
(7 353)
|
(7 174)
|
(7 014)
|
(6 783)
|
(6 909)
|
(5 721)
|
(5 169)
|
(5 018)
|
(5 456)
|
(5 856)
|
(6 836)
|
(7 806)
|
(9 038)
|
(9 842)
|
(11 256)
|
(11 888)
|
(17 389)
|
(13 806)
|
(13 656)
|
(13 509)
|
(13 808)
|
(13 730)
|
(14 047)
|
(15 029)
|
(15 254)
|
(14 083)
|
(13 404)
|
(12 562)
|
|
| Gross Profit |
1 201
N/A
|
1 118
-7%
|
1 364
+22%
|
1 205
-12%
|
2 668
+121%
|
4 035
+51%
|
5 100
+26%
|
5 972
+17%
|
6 181
+3%
|
6 191
+0%
|
5 341
-14%
|
5 299
-1%
|
5 296
0%
|
5 539
+5%
|
5 996
+8%
|
8 013
+34%
|
8 783
+10%
|
9 399
+7%
|
9 018
-4%
|
9 157
+2%
|
9 185
+0%
|
9 169
0%
|
4 113
-55%
|
6 648
+62%
|
5 097
-23%
|
3 597
-29%
|
2 878
-20%
|
3 065
+7%
|
2 905
-5%
|
3 068
+6%
|
3 014
-2%
|
4 195
+39%
|
4 950
+18%
|
5 402
+9%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||
| Operating Expenses |
(656)
|
(484)
|
(805)
|
(1 074)
|
(2 307)
|
(3 497)
|
(4 382)
|
(5 142)
|
(5 332)
|
(5 332)
|
(4 623)
|
(4 671)
|
(4 608)
|
(4 752)
|
(4 524)
|
(5 787)
|
(6 281)
|
(6 573)
|
(6 774)
|
(7 302)
|
(7 543)
|
(7 858)
|
(3 026)
|
(5 772)
|
(4 439)
|
(3 080)
|
(2 337)
|
(2 669)
|
(2 653)
|
(2 830)
|
(2 624)
|
(3 456)
|
(3 870)
|
(4 197)
|
|
| Selling, General & Administrative |
0
|
(441)
|
(752)
|
(629)
|
(1 400)
|
(2 171)
|
(4 042)
|
(3 154)
|
(3 191)
|
(3 136)
|
(4 264)
|
(2 682)
|
(2 546)
|
(2 550)
|
(4 145)
|
(3 197)
|
(3 460)
|
(3 779)
|
(6 366)
|
(4 111)
|
(4 479)
|
(4 660)
|
(1 257)
|
(2 777)
|
(1 600)
|
(501)
|
(1 158)
|
(504)
|
(510)
|
(517)
|
(1 205)
|
(565)
|
(575)
|
(601)
|
|
| Depreciation & Amortization |
(655)
|
(480)
|
(489)
|
(49)
|
(98)
|
(147)
|
(200)
|
(205)
|
(209)
|
(214)
|
(216)
|
(219)
|
(223)
|
(226)
|
(227)
|
(230)
|
(232)
|
(234)
|
(236)
|
(228)
|
(221)
|
(214)
|
(213)
|
(213)
|
(208)
|
(219)
|
(226)
|
(238)
|
(254)
|
(255)
|
(253)
|
(252)
|
(251)
|
(250)
|
|
| Other Operating Expenses |
0
|
436
|
436
|
(396)
|
(810)
|
(1 179)
|
(140)
|
(1 783)
|
(1 933)
|
(1 982)
|
(143)
|
(1 770)
|
(1 839)
|
(1 976)
|
(152)
|
(2 359)
|
(2 589)
|
(2 559)
|
(173)
|
(2 964)
|
(2 844)
|
(2 985)
|
(1 556)
|
(2 783)
|
(2 630)
|
(2 360)
|
(953)
|
(1 928)
|
(1 890)
|
(2 058)
|
(1 166)
|
(2 639)
|
(3 045)
|
(3 345)
|
|
| Operating Income |
546
N/A
|
634
+16%
|
559
-12%
|
131
-77%
|
360
+174%
|
538
+49%
|
718
+34%
|
831
+16%
|
848
+2%
|
859
+1%
|
717
-17%
|
628
-12%
|
689
+10%
|
787
+14%
|
1 473
+87%
|
2 226
+51%
|
2 502
+12%
|
2 826
+13%
|
2 244
-21%
|
1 855
-17%
|
1 642
-11%
|
1 310
-20%
|
1 087
-17%
|
876
-19%
|
659
-25%
|
517
-22%
|
540
+5%
|
396
-27%
|
252
-36%
|
238
-6%
|
390
+64%
|
739
+89%
|
1 080
+46%
|
1 206
+12%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(343)
|
(315)
|
(301)
|
(14)
|
(35)
|
(51)
|
25
|
(74)
|
(77)
|
(85)
|
104
|
(90)
|
(78)
|
(65)
|
97
|
(68)
|
(68)
|
(74)
|
136
|
(61)
|
(68)
|
(68)
|
139
|
(73)
|
(69)
|
(71)
|
122
|
(65)
|
(66)
|
(65)
|
164
|
(60)
|
(76)
|
(126)
|
|
| Non-Reccuring Items |
164
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
247
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(145)
|
(140)
|
(53)
|
(69)
|
67
|
185
|
95
|
108
|
117
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
(51)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
20
|
0
|
0
|
0
|
49
|
0
|
0
|
0
|
(8)
|
0
|
0
|
0
|
|
| Total Other Income |
0
|
0
|
0
|
43
|
60
|
80
|
7
|
82
|
97
|
107
|
(34)
|
175
|
188
|
198
|
(21)
|
162
|
167
|
172
|
(14)
|
206
|
206
|
207
|
(4)
|
259
|
303
|
339
|
77
|
367
|
355
|
337
|
55
|
282
|
335
|
351
|
|
| Pre-Tax Income |
367
N/A
|
319
-13%
|
259
-19%
|
160
-38%
|
386
+141%
|
567
+47%
|
745
+31%
|
839
+13%
|
868
+4%
|
881
+1%
|
788
-11%
|
712
-10%
|
799
+12%
|
921
+15%
|
1 745
+89%
|
2 321
+33%
|
2 602
+12%
|
2 924
+12%
|
2 364
-19%
|
2 000
-15%
|
1 780
-11%
|
1 449
-19%
|
1 242
-14%
|
1 061
-15%
|
892
-16%
|
641
-28%
|
648
+1%
|
646
0%
|
472
-27%
|
577
+22%
|
786
+36%
|
1 056
+34%
|
1 447
+37%
|
1 547
+7%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||
| Tax Provision |
(142)
|
(133)
|
(135)
|
(59)
|
(84)
|
(118)
|
(175)
|
(170)
|
(181)
|
(200)
|
(156)
|
(144)
|
(192)
|
(225)
|
(483)
|
(636)
|
(711)
|
(782)
|
(611)
|
(515)
|
(481)
|
(369)
|
(301)
|
(253)
|
(185)
|
(151)
|
(148)
|
(149)
|
(106)
|
(139)
|
(202)
|
(270)
|
(366)
|
(384)
|
|
| Income from Continuing Operations |
225
|
187
|
124
|
101
|
301
|
450
|
570
|
669
|
687
|
681
|
633
|
568
|
608
|
696
|
1 262
|
1 684
|
1 891
|
2 142
|
1 754
|
1 485
|
1 299
|
1 080
|
942
|
808
|
707
|
490
|
501
|
497
|
366
|
438
|
584
|
786
|
1 081
|
1 163
|
|
| Equity Earnings Affiliates |
1
|
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
|
|
| Net Income (Common) |
225
N/A
|
187
-17%
|
124
-34%
|
101
-19%
|
301
+199%
|
450
+49%
|
570
+27%
|
669
+17%
|
687
+3%
|
681
-1%
|
633
-7%
|
568
-10%
|
608
+7%
|
696
+15%
|
1 262
+81%
|
1 684
+33%
|
1 891
+12%
|
2 142
+13%
|
1 754
-18%
|
1 485
-15%
|
1 299
-13%
|
1 080
-17%
|
942
-13%
|
808
-14%
|
707
-12%
|
490
-31%
|
501
+2%
|
497
-1%
|
366
-26%
|
438
+20%
|
584
+33%
|
786
+35%
|
1 081
+38%
|
1 163
+8%
|
|
| EPS (Diluted) |
2.5
N/A
|
2.08
-17%
|
1.38
-34%
|
1.12
-19%
|
3.35
+199%
|
5
+49%
|
6.34
+27%
|
7.44
+17%
|
7.64
+3%
|
7.57
-1%
|
7.03
-7%
|
6.31
-10%
|
6.75
+7%
|
7.74
+15%
|
14.03
+81%
|
18.71
+33%
|
21.03
+12%
|
23.82
+13%
|
19.49
-18%
|
16.5
-15%
|
14.44
-12%
|
12
-17%
|
10.47
-13%
|
8.98
-14%
|
7.86
-12%
|
5.39
-31%
|
5.56
+3%
|
5.51
-1%
|
4.03
-27%
|
4.85
+20%
|
6.49
+34%
|
8.72
+34%
|
12.01
+38%
|
12.92
+8%
|
|