Vikas Ecotech Ltd
NSE:VIKASECO
Income Statement
Earnings Waterfall
Vikas Ecotech Ltd
Income Statement
Vikas Ecotech Ltd
| 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 |
90
|
0
|
0
|
0
|
83
|
0
|
0
|
0
|
113
|
0
|
0
|
0
|
93
|
0
|
0
|
0
|
119
|
0
|
0
|
0
|
167
|
0
|
0
|
0
|
152
|
0
|
0
|
0
|
180
|
0
|
0
|
0
|
94
|
0
|
0
|
0
|
61
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
2 110
N/A
|
2 055
-3%
|
2 285
+11%
|
2 608
+14%
|
3 072
+18%
|
3 544
+15%
|
3 624
+2%
|
3 638
+0%
|
3 877
+7%
|
3 975
+3%
|
4 290
+8%
|
4 551
+6%
|
2 362
-48%
|
1 777
-25%
|
1 098
-38%
|
628
-43%
|
2 453
+291%
|
2 417
-1%
|
2 504
+4%
|
2 391
-5%
|
1 922
-20%
|
1 465
-24%
|
1 391
-5%
|
1 158
-17%
|
1 162
+0%
|
1 268
+9%
|
1 572
+24%
|
2 041
+30%
|
2 504
+23%
|
3 210
+28%
|
3 814
+19%
|
4 174
+9%
|
4 027
-4%
|
3 717
-8%
|
2 981
-20%
|
2 552
-14%
|
2 586
+1%
|
3 020
+17%
|
3 305
+9%
|
3 468
+5%
|
3 777
+9%
|
3 802
+1%
|
3 557
-6%
|
3 396
-5%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(1 760)
|
(1 721)
|
(1 900)
|
(2 075)
|
(2 372)
|
(2 722)
|
(2 719)
|
(2 761)
|
(3 046)
|
(3 145)
|
(3 423)
|
(3 621)
|
(1 691)
|
(1 168)
|
(652)
|
(405)
|
(1 995)
|
(2 026)
|
(2 113)
|
(1 932)
|
(1 639)
|
(1 246)
|
(1 183)
|
(1 022)
|
(1 049)
|
(1 129)
|
(1 436)
|
(1 825)
|
(2 173)
|
(2 841)
|
(3 397)
|
(3 766)
|
(3 640)
|
(3 323)
|
(2 637)
|
(2 223)
|
(2 251)
|
(2 663)
|
(2 928)
|
(3 112)
|
(3 434)
|
(3 468)
|
(3 254)
|
(3 081)
|
|
| Gross Profit |
350
N/A
|
334
-4%
|
385
+15%
|
534
+39%
|
699
+31%
|
822
+18%
|
905
+10%
|
877
-3%
|
831
-5%
|
830
0%
|
868
+5%
|
930
+7%
|
671
-28%
|
609
-9%
|
446
-27%
|
223
-50%
|
458
+106%
|
391
-15%
|
391
0%
|
459
+17%
|
283
-38%
|
219
-23%
|
208
-5%
|
136
-34%
|
113
-17%
|
139
+24%
|
136
-3%
|
216
+59%
|
331
+53%
|
369
+12%
|
417
+13%
|
408
-2%
|
387
-5%
|
393
+2%
|
344
-13%
|
329
-4%
|
336
+2%
|
357
+6%
|
377
+6%
|
356
-6%
|
342
-4%
|
333
-3%
|
303
-9%
|
315
+4%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(218)
|
(205)
|
(222)
|
(236)
|
(243)
|
(237)
|
(246)
|
(261)
|
(197)
|
(366)
|
(192)
|
(357)
|
(190)
|
(194)
|
(172)
|
(150)
|
(210)
|
(211)
|
(213)
|
(239)
|
(186)
|
(108)
|
(168)
|
(125)
|
(99)
|
(116)
|
(119)
|
(125)
|
(124)
|
(139)
|
(178)
|
(201)
|
(197)
|
(220)
|
(183)
|
(186)
|
(194)
|
(257)
|
(284)
|
(291)
|
(271)
|
(243)
|
(238)
|
(240)
|
|
| Selling, General & Administrative |
(37)
|
(39)
|
(42)
|
(40)
|
(33)
|
(34)
|
(37)
|
(43)
|
(148)
|
(54)
|
(60)
|
(64)
|
(137)
|
(45)
|
(38)
|
(28)
|
(159)
|
(37)
|
(33)
|
(33)
|
(131)
|
(28)
|
(27)
|
(30)
|
(66)
|
(25)
|
(25)
|
(20)
|
(100)
|
(23)
|
(24)
|
(24)
|
(160)
|
(27)
|
(29)
|
(32)
|
(159)
|
(41)
|
(47)
|
(54)
|
(215)
|
(56)
|
(56)
|
(55)
|
|
| Research & Development |
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
|
(3)
|
0
|
0
|
0
|
|
| Depreciation & Amortization |
(34)
|
(35)
|
(35)
|
(37)
|
(34)
|
(36)
|
(39)
|
(41)
|
(43)
|
(41)
|
(38)
|
(40)
|
(36)
|
(39)
|
(42)
|
(42)
|
(48)
|
(49)
|
(50)
|
(47)
|
(48)
|
(45)
|
(43)
|
(42)
|
(35)
|
(39)
|
(38)
|
(38)
|
(32)
|
(35)
|
(35)
|
(35)
|
(40)
|
(40)
|
(41)
|
(40)
|
(38)
|
(40)
|
(40)
|
(45)
|
(53)
|
(55)
|
(59)
|
(55)
|
|
| Other Operating Expenses |
(146)
|
(132)
|
(146)
|
(159)
|
(177)
|
(166)
|
(169)
|
(178)
|
(6)
|
(271)
|
(94)
|
(254)
|
(17)
|
(110)
|
(91)
|
(79)
|
(3)
|
(125)
|
(130)
|
(159)
|
(8)
|
(35)
|
(98)
|
(54)
|
3
|
(52)
|
(56)
|
(67)
|
8
|
(81)
|
(119)
|
(141)
|
3
|
(152)
|
(113)
|
(114)
|
2
|
(176)
|
(197)
|
(192)
|
1
|
(132)
|
(123)
|
(129)
|
|
| Operating Income |
132
N/A
|
129
-3%
|
163
+27%
|
298
+83%
|
456
+53%
|
585
+28%
|
659
+13%
|
617
-6%
|
634
+3%
|
464
-27%
|
676
+46%
|
572
-15%
|
481
-16%
|
416
-14%
|
275
-34%
|
73
-73%
|
248
+240%
|
180
-27%
|
178
-1%
|
219
+23%
|
96
-56%
|
111
+15%
|
41
-63%
|
11
-72%
|
14
+24%
|
23
+63%
|
16
-29%
|
91
+458%
|
208
+128%
|
231
+11%
|
240
+4%
|
208
-13%
|
190
-9%
|
174
-9%
|
162
-7%
|
143
-12%
|
142
-1%
|
100
-29%
|
93
-8%
|
64
-30%
|
71
+11%
|
90
+27%
|
65
-28%
|
75
+16%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(90)
|
(108)
|
(106)
|
(110)
|
(83)
|
(114)
|
(112)
|
(106)
|
(108)
|
(134)
|
(138)
|
(144)
|
(75)
|
(105)
|
(94)
|
(100)
|
(119)
|
(158)
|
(186)
|
(191)
|
(186)
|
(185)
|
(181)
|
(180)
|
(147)
|
(188)
|
(197)
|
(198)
|
(180)
|
(173)
|
(147)
|
(129)
|
(93)
|
(103)
|
(96)
|
(84)
|
(54)
|
(52)
|
(40)
|
(37)
|
12
|
(44)
|
(47)
|
(51)
|
|
| Non-Reccuring Items |
19
|
0
|
3
|
5
|
2
|
2
|
0
|
0
|
(163)
|
0
|
(163)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
84
|
84
|
84
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
129
|
129
|
129
|
129
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(8)
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
2
|
41
|
31
|
47
|
18
|
45
|
38
|
27
|
(7)
|
18
|
32
|
29
|
3
|
58
|
103
|
158
|
120
|
162
|
123
|
75
|
43
|
28
|
14
|
42
|
(2)
|
48
|
50
|
14
|
(7)
|
18
|
12
|
16
|
6
|
39
|
31
|
25
|
3
|
164
|
177
|
189
|
4
|
(66)
|
(55)
|
(45)
|
|
| Pre-Tax Income |
62
N/A
|
63
+0%
|
91
+46%
|
241
+165%
|
393
+63%
|
519
+32%
|
585
+13%
|
538
-8%
|
357
-34%
|
348
-3%
|
407
+17%
|
458
+12%
|
412
-10%
|
368
-11%
|
285
-23%
|
132
-54%
|
248
+89%
|
184
-26%
|
198
+8%
|
188
-5%
|
29
-85%
|
(46)
N/A
|
(127)
-175%
|
(128)
0%
|
(131)
-3%
|
(117)
+10%
|
(131)
-12%
|
(93)
+29%
|
21
N/A
|
76
+265%
|
104
+37%
|
95
-9%
|
105
+11%
|
110
+5%
|
97
-12%
|
85
-12%
|
94
+11%
|
213
+126%
|
229
+7%
|
216
-6%
|
215
0%
|
109
-49%
|
92
-15%
|
107
+16%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(24)
|
(26)
|
(34)
|
(81)
|
(137)
|
(180)
|
(205)
|
(194)
|
(125)
|
(122)
|
(143)
|
(160)
|
(145)
|
(132)
|
(91)
|
(37)
|
(98)
|
(74)
|
(79)
|
(93)
|
(19)
|
(12)
|
9
|
25
|
(13)
|
(13)
|
(11)
|
(15)
|
(7)
|
(8)
|
(8)
|
(5)
|
(10)
|
(14)
|
(18)
|
(21)
|
(26)
|
(56)
|
(61)
|
(66)
|
(45)
|
(19)
|
(14)
|
(29)
|
|
| Income from Continuing Operations |
38
|
37
|
57
|
160
|
255
|
339
|
380
|
343
|
232
|
227
|
264
|
297
|
267
|
236
|
194
|
95
|
150
|
110
|
119
|
95
|
10
|
(58)
|
(118)
|
(102)
|
(144)
|
(130)
|
(142)
|
(108)
|
14
|
68
|
97
|
90
|
95
|
96
|
78
|
63
|
68
|
157
|
168
|
150
|
170
|
90
|
79
|
79
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Equity Earnings Affiliates |
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
|
|
| Net Income (Common) |
38
N/A
|
37
-2%
|
57
+54%
|
160
+180%
|
255
+60%
|
339
+33%
|
380
+12%
|
343
-10%
|
232
-32%
|
227
-2%
|
264
+16%
|
297
+13%
|
267
-10%
|
236
-12%
|
194
-18%
|
95
-51%
|
150
+58%
|
110
-27%
|
119
+8%
|
95
-21%
|
10
-89%
|
(58)
N/A
|
(118)
-102%
|
(102)
+13%
|
(144)
-40%
|
(130)
+10%
|
(142)
-9%
|
(108)
+24%
|
14
N/A
|
68
+387%
|
97
+43%
|
90
-7%
|
95
+6%
|
96
+1%
|
78
-18%
|
63
-19%
|
68
+8%
|
157
+129%
|
168
+7%
|
150
-11%
|
170
+13%
|
90
-47%
|
79
-12%
|
79
+0%
|
|
| EPS (Diluted) |
0.09
N/A
|
0.09
N/A
|
0.14
+56%
|
0.39
+179%
|
0.63
+62%
|
0.96
+52%
|
0.81
-16%
|
0.84
+4%
|
0.57
-32%
|
0.5
-12%
|
0.6
+20%
|
0.66
+10%
|
0.6
-9%
|
0.52
-13%
|
0.43
-17%
|
0.26
-40%
|
0.34
+31%
|
0.26
-24%
|
0.27
+4%
|
0.22
-19%
|
0.02
-91%
|
-0.13
N/A
|
-0.26
-100%
|
-0.23
+12%
|
-0.32
-39%
|
-0.39
-22%
|
-0.19
+51%
|
-0.11
+42%
|
0.01
N/A
|
0.08
+700%
|
0.12
+50%
|
0.11
-8%
|
0.1
-9%
|
0.06
-40%
|
0.07
+17%
|
0.05
-29%
|
0.06
+20%
|
0.11
+83%
|
0.11
N/A
|
0.1
-9%
|
0.12
+20%
|
0.07
-42%
|
0.05
-29%
|
0.04
-20%
|
|