Dish TV India Ltd
OTC:DTTVY
Dish TV India Ltd
OTC:DTTVY
Price:
0.0001
USD
Market Cap:
$1.5m
Income Statement
Earnings Waterfall
Dish TV India Ltd
Dish TV India Ltd
Income Statement
Dish TV India Ltd
Dish TV India Ltd
Currency: INR
| 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 |
0
|
867
|
0
|
0
|
0
|
732
|
0
|
0
|
0
|
1 877
|
0
|
0
|
0
|
2 457
|
0
|
0
|
0
|
2 376
|
0
|
0
|
0
|
1 218
|
0
|
0
|
0
|
510
|
0
|
0
|
0
|
182
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
43
|
0
|
0
|
0
|
|
| Revenue |
22 606
N/A
|
30 599
+35%
|
31 019
+1%
|
31 288
+1%
|
31 053
-1%
|
30 144
-3%
|
29 748
-1%
|
29 441
-1%
|
38 104
+29%
|
46 342
+22%
|
64 244
+39%
|
72 701
+13%
|
71 733
-1%
|
61 661
-14%
|
54 369
-12%
|
47 358
-13%
|
40 861
-14%
|
35 563
-13%
|
34 657
-3%
|
34 189
-1%
|
33 668
-2%
|
32 494
-3%
|
31 449
-3%
|
30 167
-4%
|
29 117
-3%
|
28 025
-4%
|
26 802
-4%
|
25 583
-5%
|
23 997
-6%
|
22 619
-6%
|
21 534
-5%
|
20 362
-5%
|
19 544
-4%
|
18 565
-5%
|
18 117
-2%
|
17 281
-5%
|
16 309
-6%
|
15 676
-4%
|
14 417
-8%
|
13 372
-7%
|
12 632
-6%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(10 963)
|
(14 780)
|
(14 709)
|
(14 758)
|
(14 619)
|
(14 531)
|
(14 675)
|
(14 918)
|
(19 865)
|
(24 980)
|
(34 691)
|
(39 442)
|
(39 084)
|
(34 064)
|
(27 410)
|
(20 678)
|
(14 443)
|
(8 022)
|
(7 371)
|
(7 328)
|
(7 173)
|
(7 183)
|
(6 887)
|
(6 638)
|
(6 475)
|
(6 607)
|
(4 895)
|
(4 913)
|
(4 835)
|
(6 250)
|
(6 138)
|
(5 985)
|
(5 943)
|
(5 833)
|
(5 656)
|
(5 549)
|
(5 443)
|
(5 674)
|
(5 680)
|
(5 708)
|
(5 939)
|
|
| Gross Profit |
11 643
N/A
|
15 820
+36%
|
16 309
+3%
|
16 529
+1%
|
16 433
-1%
|
15 613
-5%
|
15 073
-3%
|
14 523
-4%
|
18 240
+26%
|
21 361
+17%
|
29 555
+38%
|
33 261
+13%
|
32 650
-2%
|
27 597
-15%
|
26 959
-2%
|
26 679
-1%
|
26 417
-1%
|
27 541
+4%
|
27 284
-1%
|
26 859
-2%
|
26 493
-1%
|
25 311
-4%
|
24 561
-3%
|
23 529
-4%
|
22 642
-4%
|
21 418
-5%
|
21 907
+2%
|
20 670
-6%
|
19 162
-7%
|
16 368
-15%
|
15 395
-6%
|
14 377
-7%
|
13 601
-5%
|
12 733
-6%
|
12 461
-2%
|
11 732
-6%
|
10 866
-7%
|
10 002
-8%
|
8 736
-13%
|
7 664
-12%
|
6 693
-13%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(8 451)
|
(11 176)
|
(11 714)
|
(12 200)
|
(12 638)
|
(12 672)
|
(13 129)
|
(13 291)
|
(16 212)
|
(18 765)
|
(24 049)
|
(26 286)
|
(25 485)
|
(21 456)
|
(21 296)
|
(21 230)
|
(21 028)
|
(20 145)
|
(20 131)
|
(38 469)
|
(37 796)
|
(19 867)
|
(28 187)
|
(27 714)
|
(19 101)
|
(15 399)
|
(16 669)
|
(15 799)
|
(15 518)
|
(13 477)
|
(14 764)
|
(13 961)
|
(13 138)
|
(9 517)
|
(9 956)
|
(9 755)
|
(9 372)
|
(8 977)
|
(8 755)
|
(8 642)
|
(9 261)
|
|
| Selling, General & Administrative |
(931)
|
(5 171)
|
(602)
|
(1 337)
|
(1 412)
|
(5 602)
|
(1 467)
|
(1 466)
|
(1 775)
|
(7 814)
|
(2 600)
|
(2 860)
|
(2 791)
|
(6 867)
|
(2 347)
|
(2 161)
|
(2 018)
|
(5 749)
|
(1 810)
|
(1 752)
|
(1 657)
|
(4 440)
|
(1 580)
|
(1 596)
|
(1 583)
|
(4 597)
|
(1 554)
|
(1 510)
|
(1 520)
|
(4 851)
|
(1 510)
|
(1 515)
|
(1 522)
|
(4 798)
|
(1 468)
|
(1 477)
|
(1 474)
|
(4 587)
|
(1 526)
|
(1 563)
|
(1 581)
|
|
| Depreciation & Amortization |
(4 391)
|
(5 907)
|
(5 958)
|
(6 311)
|
(6 566)
|
(6 908)
|
(7 081)
|
(7 297)
|
(9 104)
|
(10 717)
|
(14 181)
|
(15 957)
|
(15 964)
|
(14 409)
|
(14 429)
|
(14 441)
|
(14 381)
|
(14 262)
|
(14 053)
|
(13 752)
|
(13 428)
|
(15 319)
|
(14 871)
|
(14 405)
|
(13 697)
|
(10 709)
|
(10 055)
|
(9 281)
|
(8 866)
|
(8 491)
|
(7 392)
|
(6 432)
|
(5 572)
|
(4 719)
|
(4 551)
|
(4 570)
|
(4 476)
|
(4 391)
|
(4 393)
|
(4 225)
|
(4 173)
|
|
| Other Operating Expenses |
(3 129)
|
(99)
|
(5 155)
|
(4 554)
|
(4 661)
|
(163)
|
(4 580)
|
(4 527)
|
(5 332)
|
(234)
|
(7 269)
|
(7 469)
|
(6 730)
|
(180)
|
(4 519)
|
(4 628)
|
(4 629)
|
(134)
|
(4 268)
|
(22 965)
|
(22 711)
|
(108)
|
(11 736)
|
(11 713)
|
(3 821)
|
(93)
|
(5 061)
|
(5 008)
|
(5 132)
|
(135)
|
(5 861)
|
(6 015)
|
(6 045)
|
0
|
(3 937)
|
(3 708)
|
(3 422)
|
0
|
(2 836)
|
(2 854)
|
(3 507)
|
|
| Operating Income |
3 192
N/A
|
4 643
+45%
|
4 595
-1%
|
4 329
-6%
|
3 795
-12%
|
2 941
-23%
|
1 944
-34%
|
1 232
-37%
|
2 028
+65%
|
2 597
+28%
|
5 505
+112%
|
6 974
+27%
|
7 164
+3%
|
6 141
-14%
|
5 662
-8%
|
5 449
-4%
|
5 389
-1%
|
7 396
+37%
|
7 155
-3%
|
(11 608)
N/A
|
(11 301)
+3%
|
5 444
N/A
|
(3 626)
N/A
|
(4 186)
-15%
|
3 540
N/A
|
6 019
+70%
|
5 238
-13%
|
4 872
-7%
|
3 645
-25%
|
2 891
-21%
|
632
-78%
|
416
-34%
|
463
+11%
|
3 215
+595%
|
2 505
-22%
|
1 978
-21%
|
1 494
-24%
|
1 025
-31%
|
(19)
N/A
|
(978)
-5 072%
|
(2 568)
-163%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(1 577)
|
(397)
|
(2 130)
|
(2 156)
|
(2 220)
|
(204)
|
(2 362)
|
(2 399)
|
(3 220)
|
(1 433)
|
(6 082)
|
(7 063)
|
(6 929)
|
(2 121)
|
(5 836)
|
(5 626)
|
(5 695)
|
(2 464)
|
(5 401)
|
(5 088)
|
(4 693)
|
(1 180)
|
(3 801)
|
(3 568)
|
(3 372)
|
(1 498)
|
(3 142)
|
(3 043)
|
(3 007)
|
(46)
|
(2 710)
|
(2 630)
|
(2 542)
|
141
|
(2 677)
|
(2 684)
|
(2 740)
|
135
|
(2 660)
|
(2 686)
|
(2 660)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(15 625)
|
(15 625)
|
(15 625)
|
(15 625)
|
(19 468)
|
(19 155)
|
0
|
0
|
(8 018)
|
0
|
0
|
(7 798)
|
(25 530)
|
(26 539)
|
(26 539)
|
(26 539)
|
(20 395)
|
(19 076)
|
(19 076)
|
(19 076)
|
(4 353)
|
(4 027)
|
(4 027)
|
(4 027)
|
(3 479)
|
(3 354)
|
(3 354)
|
(4 054)
|
|
| Gain/Loss on Disposition of Assets |
0
|
(301)
|
0
|
0
|
0
|
(168)
|
0
|
0
|
0
|
(154)
|
0
|
0
|
0
|
(102)
|
0
|
0
|
0
|
(128)
|
0
|
0
|
0
|
(327)
|
0
|
0
|
0
|
(131)
|
0
|
0
|
0
|
(930)
|
0
|
0
|
0
|
(71)
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
|
| Total Other Income |
481
|
(1 050)
|
437
|
434
|
545
|
(1 474)
|
661
|
564
|
653
|
(1 989)
|
687
|
757
|
636
|
(3 649)
|
410
|
299
|
209
|
(3 210)
|
246
|
210
|
210
|
(2 894)
|
90
|
130
|
148
|
(2 672)
|
202
|
216
|
314
|
(2 402)
|
316
|
329
|
225
|
(2 618)
|
219
|
202
|
248
|
(2 560)
|
254
|
286
|
253
|
|
| Pre-Tax Income |
2 096
N/A
|
2 895
+38%
|
2 904
+0%
|
2 608
-10%
|
2 121
-19%
|
1 095
-48%
|
242
-78%
|
(603)
N/A
|
(540)
+10%
|
(979)
-81%
|
111
N/A
|
669
+503%
|
872
+30%
|
(15 357)
N/A
|
(15 389)
0%
|
(15 504)
-1%
|
(15 722)
-1%
|
(17 874)
-14%
|
(17 156)
+4%
|
(16 486)
+4%
|
(15 783)
+4%
|
(6 975)
+56%
|
(7 336)
-5%
|
(7 624)
-4%
|
(7 483)
+2%
|
(23 812)
-218%
|
(24 242)
-2%
|
(24 495)
-1%
|
(25 588)
-4%
|
(20 881)
+18%
|
(20 839)
+0%
|
(20 961)
-1%
|
(20 931)
+0%
|
(3 686)
+82%
|
(3 979)
-8%
|
(4 531)
-14%
|
(5 024)
-11%
|
(4 877)
+3%
|
(5 779)
-19%
|
(6 732)
-16%
|
(9 029)
-34%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
0
|
4 029
|
3 840
|
3 956
|
3 842
|
(274)
|
77
|
54
|
(1 776)
|
130
|
(2 213)
|
(2 395)
|
612
|
3 723
|
3 146
|
(886)
|
(5 848)
|
4 311
|
4 694
|
8 618
|
12 432
|
(4 924)
|
(4 817)
|
(4 819)
|
(5 022)
|
5 140
|
5 257
|
5 377
|
5 640
|
4 046
|
4 031
|
3 987
|
3 956
|
(15 979)
|
(15 907)
|
(15 784)
|
(15 728)
|
0
|
(27)
|
(27)
|
(27)
|
|
| Income from Continuing Operations |
2 096
|
6 924
|
6 744
|
6 565
|
5 964
|
821
|
320
|
(549)
|
(2 316)
|
(849)
|
(2 102)
|
(1 726)
|
1 484
|
(11 634)
|
(12 243)
|
(16 390)
|
(21 571)
|
(13 563)
|
(12 464)
|
(7 869)
|
(3 351)
|
(11 899)
|
(12 153)
|
(12 444)
|
(12 506)
|
(18 672)
|
(18 985)
|
(19 118)
|
(19 949)
|
(16 835)
|
(16 809)
|
(16 976)
|
(16 975)
|
(19 666)
|
(19 887)
|
(20 315)
|
(20 752)
|
(4 877)
|
(5 806)
|
(6 759)
|
(9 056)
|
|
| Income to Minority Interest |
0
|
0
|
15
|
29
|
49
|
99
|
107
|
110
|
136
|
99
|
117
|
158
|
202
|
185
|
197
|
189
|
121
|
160
|
139
|
89
|
110
|
123
|
166
|
120
|
81
|
359
|
302
|
348
|
344
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Income (Common) |
2 096
N/A
|
6 924
+230%
|
6 759
-2%
|
6 593
-2%
|
6 012
-9%
|
921
-85%
|
426
-54%
|
(439)
N/A
|
(2 180)
-397%
|
(750)
+66%
|
(1 985)
-165%
|
(1 568)
+21%
|
1 686
N/A
|
(11 449)
N/A
|
(12 047)
-5%
|
(13 216)
-10%
|
(15 478)
-17%
|
(16 388)
-6%
|
(15 310)
+7%
|
(13 751)
+10%
|
(12 199)
+11%
|
(11 776)
+3%
|
(11 987)
-2%
|
(12 324)
-3%
|
(12 425)
-1%
|
(18 314)
-47%
|
(18 683)
-2%
|
(18 770)
0%
|
(19 605)
-4%
|
(16 835)
+14%
|
(16 809)
+0%
|
(16 976)
-1%
|
(16 975)
+0%
|
(19 666)
-16%
|
(19 887)
-1%
|
(20 315)
-2%
|
(20 752)
-2%
|
(4 877)
+77%
|
(5 806)
-19%
|
(6 759)
-16%
|
(9 056)
-34%
|
|
| EPS (Diluted) |
1.97
N/A
|
6.5
+230%
|
6.34
-2%
|
6.18
-3%
|
5.64
-9%
|
0.86
-85%
|
0.45
-48%
|
-0.46
N/A
|
-1.94
-322%
|
-0.7
+64%
|
-1.07
-53%
|
-0.85
+21%
|
0.87
N/A
|
-5.95
N/A
|
-6.54
-10%
|
-7.17
-10%
|
-8.4
-17%
|
-8.51
-1%
|
-8.31
+2%
|
-6.75
+19%
|
-6.32
+6%
|
-6.12
+3%
|
-6.19
-1%
|
-6.4
-3%
|
-6.48
-1%
|
-9.52
-47%
|
-9.42
+1%
|
-9.35
+1%
|
-6.87
+27%
|
-8.75
-27%
|
-9
-3%
|
-9.41
-5%
|
-5.99
+36%
|
-10.22
-71%
|
-12.74
-25%
|
-10.32
+19%
|
-10.7
-4%
|
-2.53
+76%
|
-3
-19%
|
-3.51
-17%
|
-4.72
-34%
|
|
Switch to:
Switch to:
See Also
Discover More
