Websol Energy System Ltd
NSE:WEBELSOLAR
Income Statement
Earnings Waterfall
Websol Energy System Ltd
Revenue
|
9.9m
INR
|
Cost of Revenue
|
-24.1m
INR
|
Gross Profit
|
-14.2m
INR
|
Operating Expenses
|
-145.2m
INR
|
Operating Income
|
-159.4m
INR
|
Other Expenses
|
-476.5m
INR
|
Net Income
|
-635.9m
INR
|
Income Statement
Websol Energy System Ltd
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 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
2 418
N/A
|
3 080
+27%
|
3 047
-1%
|
3 009
-1%
|
2 815
-6%
|
2 910
+3%
|
3 558
+22%
|
3 720
+5%
|
3 446
-7%
|
3 500
+2%
|
2 797
-20%
|
2 799
+0%
|
2 979
+6%
|
2 652
-11%
|
2 961
+12%
|
3 213
+9%
|
2 976
-7%
|
2 524
-15%
|
1 833
-27%
|
1 153
-37%
|
760
-34%
|
850
+12%
|
686
-19%
|
1 072
+56%
|
1 898
+77%
|
1 856
-2%
|
1 955
+5%
|
1 638
-16%
|
1 168
-29%
|
1 270
+9%
|
1 536
+21%
|
1 774
+16%
|
1 960
+10%
|
1 979
+1%
|
2 132
+8%
|
1 734
-19%
|
1 291
-26%
|
797
-38%
|
141
-82%
|
8
-94%
|
10
+22%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(2 132)
|
(2 784)
|
(2 749)
|
(2 746)
|
(3 340)
|
(3 442)
|
(3 300)
|
(3 439)
|
(2 413)
|
(2 395)
|
(2 550)
|
(2 543)
|
(2 636)
|
(2 238)
|
(2 431)
|
(2 647)
|
(2 506)
|
(2 208)
|
(1 500)
|
(1 027)
|
(686)
|
(785)
|
(676)
|
(973)
|
(1 633)
|
(1 553)
|
(1 691)
|
(1 330)
|
(861)
|
(973)
|
(1 037)
|
(1 298)
|
(1 517)
|
(1 511)
|
(1 689)
|
(1 404)
|
(1 034)
|
(646)
|
(114)
|
(20)
|
(24)
|
|
Gross Profit |
286
N/A
|
295
+3%
|
297
+1%
|
263
-12%
|
(525)
N/A
|
(532)
-1%
|
257
N/A
|
281
+9%
|
1 033
+268%
|
1 105
+7%
|
247
-78%
|
257
+4%
|
343
+34%
|
414
+21%
|
529
+28%
|
567
+7%
|
470
-17%
|
316
-33%
|
332
+5%
|
126
-62%
|
74
-41%
|
65
-12%
|
10
-85%
|
99
+900%
|
265
+168%
|
304
+15%
|
265
-13%
|
308
+17%
|
308
0%
|
297
-3%
|
499
+68%
|
476
-5%
|
443
-7%
|
467
+5%
|
443
-5%
|
331
-25%
|
256
-22%
|
151
-41%
|
27
-82%
|
(11)
N/A
|
(14)
-25%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(425)
|
(420)
|
(345)
|
(357)
|
(356)
|
(362)
|
(322)
|
(696)
|
(684)
|
(735)
|
(308)
|
(288)
|
(345)
|
(385)
|
(399)
|
(332)
|
(275)
|
(175)
|
(309)
|
(279)
|
(305)
|
(308)
|
(411)
|
(409)
|
(428)
|
(430)
|
(392)
|
(390)
|
(356)
|
(361)
|
(314)
|
(323)
|
(328)
|
(320)
|
(325)
|
(334)
|
(350)
|
(365)
|
(228)
|
(180)
|
(145)
|
|
Selling, General & Administrative |
(60)
|
(64)
|
(76)
|
(78)
|
(79)
|
(79)
|
(21)
|
(23)
|
(21)
|
(23)
|
(73)
|
(72)
|
(77)
|
(75)
|
(79)
|
(79)
|
(79)
|
(82)
|
(88)
|
(92)
|
(94)
|
(98)
|
(95)
|
(91)
|
(89)
|
(88)
|
(95)
|
(93)
|
(92)
|
(91)
|
(89)
|
(97)
|
(102)
|
(106)
|
(148)
|
(103)
|
(98)
|
(94)
|
(45)
|
(26)
|
(7)
|
|
Depreciation & Amortization |
(173)
|
(172)
|
(178)
|
(175)
|
(173)
|
(169)
|
(163)
|
(157)
|
(151)
|
(147)
|
(145)
|
(145)
|
(145)
|
(148)
|
(152)
|
(155)
|
(160)
|
(161)
|
(142)
|
(141)
|
(138)
|
(139)
|
(155)
|
(155)
|
(155)
|
(154)
|
(155)
|
(155)
|
(156)
|
(154)
|
(154)
|
(154)
|
(154)
|
(153)
|
(153)
|
(153)
|
(153)
|
(153)
|
(115)
|
(116)
|
(116)
|
|
Other Operating Expenses |
(192)
|
(185)
|
(92)
|
(104)
|
(103)
|
(114)
|
(139)
|
(516)
|
(512)
|
(565)
|
(90)
|
(71)
|
(124)
|
(162)
|
(169)
|
(99)
|
(36)
|
68
|
(79)
|
(46)
|
(73)
|
(71)
|
(161)
|
(164)
|
(184)
|
(188)
|
(143)
|
(142)
|
(108)
|
(115)
|
(72)
|
(72)
|
(73)
|
(62)
|
(23)
|
(78)
|
(98)
|
(117)
|
(68)
|
(38)
|
(22)
|
|
Operating Income |
(139)
N/A
|
(125)
+10%
|
(48)
+62%
|
(95)
-98%
|
(881)
-831%
|
(894)
-1%
|
(65)
+93%
|
(416)
-543%
|
350
N/A
|
371
+6%
|
(61)
N/A
|
(31)
+49%
|
(2)
+93%
|
29
N/A
|
131
+353%
|
234
+80%
|
195
-17%
|
141
-28%
|
24
-83%
|
(153)
N/A
|
(232)
-51%
|
(242)
-5%
|
(401)
-65%
|
(310)
+23%
|
(163)
+48%
|
(127)
+22%
|
(127)
0%
|
(81)
+36%
|
(48)
+41%
|
(64)
-32%
|
185
N/A
|
153
-17%
|
115
-25%
|
147
+28%
|
118
-19%
|
(3)
N/A
|
(94)
-2 653%
|
(214)
-128%
|
(201)
+6%
|
(191)
+5%
|
(159)
+17%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(576)
|
(645)
|
(689)
|
(411)
|
(286)
|
(135)
|
(85)
|
(3)
|
12
|
(19)
|
(22)
|
(36)
|
(38)
|
(16)
|
16
|
(6)
|
(48)
|
(81)
|
(53)
|
(92)
|
(71)
|
(60)
|
(28)
|
(56)
|
(55)
|
(61)
|
(52)
|
(66)
|
(83)
|
(94)
|
(14)
|
(86)
|
(63)
|
(42)
|
10
|
(29)
|
(32)
|
(38)
|
(29)
|
(25)
|
(17)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
(377)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(73)
|
(82)
|
(82)
|
471
|
556
|
566
|
566
|
25
|
11
|
12
|
2
|
(24)
|
(24)
|
(14)
|
(1 006)
|
|
Gain/Loss on Disposition of Assets |
0
|
0
|
(20)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(110)
|
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
|
|
Total Other Income |
101
|
98
|
12
|
6
|
6
|
7
|
8
|
9
|
9
|
7
|
(4)
|
8
|
9
|
10
|
752
|
660
|
679
|
690
|
77
|
162
|
174
|
245
|
140
|
129
|
132
|
113
|
99
|
110
|
93
|
43
|
(35)
|
53
|
49
|
42
|
(1)
|
36
|
29
|
27
|
14
|
7
|
1
|
|
Pre-Tax Income |
(614)
N/A
|
(672)
-9%
|
(744)
-11%
|
(500)
+33%
|
(1 161)
-132%
|
(1 021)
+12%
|
(519)
+49%
|
(409)
+21%
|
370
N/A
|
359
-3%
|
(87)
N/A
|
(59)
+32%
|
(31)
+48%
|
23
N/A
|
789
+3 314%
|
889
+13%
|
825
-7%
|
751
-9%
|
48
-94%
|
(84)
N/A
|
(129)
-54%
|
(58)
+55%
|
(289)
-402%
|
(237)
+18%
|
(86)
+64%
|
(75)
+13%
|
(153)
-105%
|
(121)
+21%
|
(121)
0%
|
356
N/A
|
693
+95%
|
687
-1%
|
667
-3%
|
172
-74%
|
138
-19%
|
15
-89%
|
(95)
N/A
|
(249)
-162%
|
(240)
+3%
|
(222)
+7%
|
(1 180)
-431%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
0
|
0
|
0
|
0
|
0
|
0
|
(5)
|
(5)
|
(5)
|
(5)
|
(12)
|
(12)
|
(12)
|
(12)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(6)
|
(19)
|
194
|
182
|
200
|
212
|
(199)
|
(198)
|
(209)
|
(229)
|
(42)
|
(26)
|
5
|
70
|
83
|
65
|
544
|
|
Income from Continuing Operations |
(614)
|
(672)
|
(744)
|
(500)
|
(1 161)
|
(1 021)
|
(524)
|
(414)
|
365
|
354
|
(99)
|
(71)
|
(43)
|
11
|
787
|
887
|
824
|
749
|
48
|
(84)
|
(129)
|
(58)
|
(290)
|
(238)
|
(92)
|
(93)
|
41
|
61
|
79
|
567
|
494
|
489
|
459
|
(57)
|
97
|
(11)
|
(90)
|
(178)
|
(157)
|
(158)
|
(636)
|
|
Net Income (Common) |
(614)
N/A
|
(672)
-9%
|
(744)
-11%
|
(500)
+33%
|
(1 161)
-132%
|
(1 021)
+12%
|
(524)
+49%
|
(414)
+21%
|
365
N/A
|
354
-3%
|
(99)
N/A
|
(71)
+28%
|
(43)
+40%
|
11
N/A
|
787
+7 058%
|
887
+13%
|
824
-7%
|
749
-9%
|
48
-94%
|
(84)
N/A
|
(129)
-54%
|
(58)
+55%
|
(290)
-402%
|
(238)
+18%
|
(92)
+61%
|
(93)
-1%
|
41
N/A
|
61
+49%
|
79
+28%
|
568
+621%
|
494
-13%
|
489
-1%
|
459
-6%
|
(57)
N/A
|
97
N/A
|
(11)
N/A
|
(90)
-747%
|
(178)
-98%
|
(157)
+12%
|
(158)
0%
|
(636)
-303%
|
|
EPS (Diluted) |
-27.65
N/A
|
-30.53
-10%
|
-33.79
-11%
|
-22.71
+33%
|
-52.29
-130%
|
-46.41
+11%
|
-23.8
+49%
|
-18.81
+21%
|
16.6
N/A
|
16.62
+0%
|
-4.49
N/A
|
-3.28
+27%
|
-1.95
+41%
|
0.5
N/A
|
22.43
+4 386%
|
25.28
+13%
|
37.28
+47%
|
31.09
-17%
|
1.36
-96%
|
-2.93
N/A
|
-4.46
-52%
|
-1.64
+63%
|
-10.01
-510%
|
-6.79
+32%
|
-2.62
+61%
|
-2.7
-3%
|
1.21
N/A
|
1.73
+43%
|
2.23
+29%
|
16.16
+625%
|
14.07
-13%
|
15.72
+12%
|
12.5
-20%
|
-1.73
N/A
|
2.91
N/A
|
-0.28
N/A
|
-2.45
-775%
|
-4.66
-90%
|
-4.05
+13%
|
-4.07
0%
|
-16.09
-295%
|