Income Statement

Revenue

-10%

+56%

10Y

Currency: INR

	Mar-2002	Jun-2002	Sep-2002	Dec-2002	Mar-2003	Jun-2003	Sep-2003	Dec-2003	Mar-2004	Jun-2004	Sep-2004	Dec-2004	Mar-2005	Jun-2005	Sep-2005	Dec-2005	Mar-2006	Jun-2006	Sep-2006	Dec-2006	Mar-2007	Jun-2007	Sep-2007	Dec-2007	Mar-2008	Jun-2008	Sep-2008	Dec-2008	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	0	0	0	0	3 536	0	0	0	1 484	0	0	0	2 386	0	0	0	2 076	0	0	0	6 341	0	0	0	45 394	0	0	0	37 907	0	0	0	34 943	0	0	0	32 070	0	0	0	38 846	0	0	0	35 766	0	0	0	38 994	0	0	0	41 218	0	0	0	42 214	0	0	0	50 722	0	0	0	54 547	0	0	0	76 601	0	0	0	75 807	0	0	0	76 067	0	0	0	54 622	0	0	0	62 987	0	0	0	75 076	0	0	0	0	0	0	0
Revenue	74 175 N/A	79 841 +8%	83 838 +5%	88 805 +6%	91 368 +3%	110 511 +21%	116 595 +6%	122 276 +5%	111 294 -9%	132 178 +19%	142 753 +8%	153 075 +7%	159 986 +5%	175 157 +9%	186 048 +6%	196 293 +6%	203 221 +4%	211 846 +4%	221 218 +4%	230 687 +4%	252 124 +9%	506 816 +101%	770 984 +52%	1 030 263 +34%	1 315 336 +28%	1 438 128 +9%	1 555 518 +8%	1 568 526 +1%	1 473 293 -6%	1 272 289 -14%	1 084 433 -15%	1 014 460 -6%	1 023 931 +1%	1 062 945 +4%	1 095 457 +3%	1 124 332 +3%	1 187 531 +6%	1 245 597 +5%	1 287 114 +3%	1 327 250 +3%	1 328 997 +0%	1 337 208 +1%	1 350 556 +1%	1 340 596 -1%	1 347 115 +0%	1 336 951 -1%	1 362 073 +2%	1 408 360 +3%	1 486 136 +6%	1 522 360 +2%	1 513 682 -1%	1 482 656 -2%	1 395 037 -6%	1 311 019 -6%	1 227 811 -6%	1 149 148 -6%	1 063 399 -7%	1 042 852 -2%	1 039 486 0%	1 072 064 +3%	1 174 199 +10%	1 212 688 +3%	1 266 132 +4%	1 310 351 +3%	1 241 097 -5%	1 286 304 +4%	1 370 635 +7%	1 448 368 +6%	1 576 690 +9%	1 604 881 +2%	1 541 701 -4%	1 484 706 -4%	1 489 717 +0%	1 373 131 -8%	1 398 879 +2%	1 439 616 +3%	1 562 942 +9%	1 854 711 +19%	2 087 043 +13%	2 298 933 +10%	2 439 592 +6%	2 539 238 +4%	2 534 142 0%	2 497 147 -1%	2 433 527 -3%	2 394 123 -2%	2 352 167 -2%	2 334 450 -1%	2 291 708 -2%	2 244 525 -2%	2 226 753 -1%	2 210 117 -1%	2 185 425 -1%	2 169 492 -1%	2 217 338 +2%	2 250 879 +2%
Gross Profit
Cost of Revenue	(61 480)	(32 786)	(33 334)	(33 881)	(68 476)	(40 725)	(42 483)	(44 717)	(77 417)	(55 705)	(55 631)	(56 397)	(100 318)	(55 400)	(63 472)	(71 534)	(67 365)	(79 001)	(81 566)	(83 483)	(87 258)	(215 545)	(352 474)	(488 195)	(913 026)	(655 490)	(727 163)	(768 096)	(1 058 084)	(970 725)	(870 065)	(788 113)	(730 087)	(473 064)	(481 788)	(517 261)	(648 071)	(623 634)	(662 821)	(699 303)	(797 993)	(707 048)	(709 126)	(675 138)	(782 596)	(642 918)	(635 201)	(644 759)	(831 414)	(702 833)	(688 087)	(674 227)	(754 473)	(578 988)	(552 050)	(526 058)	(592 762)	(463 472)	(439 570)	(423 419)	(587 158)	(484 599)	(522 092)	(546 176)	(616 277)	(471 296)	(485 665)	(519 441)	(794 485)	(637 690)	(628 902)	(634 945)	(836 509)	(602 454)	(607 221)	(565 246)	(770 806)	(632 040)	(669 380)	(741 515)	(1 167 773)	(900 350)	(1 025 037)	(1 124 005)	(1 511 641)	(1 176 809)	(1 120 570)	(1 044 809)	(1 374 926)	(968 635)	(949 035)	(963 874)	(1 244 444)	(931 563)	(936 394)	(921 507)
Gross Profit	12 695 N/A	47 056 +271%	50 504 +7%	54 925 +9%	22 892 -58%	69 788 +205%	74 114 +6%	77 560 +5%	33 878 -56%	76 473 +126%	87 122 +14%	96 678 +11%	59 668 -38%	119 757 +101%	122 576 +2%	124 759 +2%	135 857 +9%	132 845 -2%	139 653 +5%	147 205 +5%	164 866 +12%	291 272 +77%	418 510 +44%	542 068 +30%	402 310 -26%	782 638 +95%	828 355 +6%	800 430 -3%	415 209 -48%	301 564 -27%	214 369 -29%	226 349 +6%	293 845 +30%	589 883 +101%	613 670 +4%	607 071 -1%	539 460 -11%	621 963 +15%	624 293 +0%	627 947 +1%	531 004 -15%	630 160 +19%	641 430 +2%	665 458 +4%	564 520 -15%	694 033 +23%	726 872 +5%	763 602 +5%	654 722 -14%	819 529 +25%	825 597 +1%	808 430 -2%	640 565 -21%	732 031 +14%	675 762 -8%	623 091 -8%	470 637 -24%	579 381 +23%	599 916 +4%	648 645 +8%	587 042 -9%	728 089 +24%	744 040 +2%	764 175 +3%	624 820 -18%	815 009 +30%	884 971 +9%	928 928 +5%	782 205 -16%	967 190 +24%	912 798 -6%	849 760 -7%	653 209 -23%	770 677 +18%	791 658 +3%	874 370 +10%	792 136 -9%	1 222 672 +54%	1 417 663 +16%	1 557 418 +10%	1 271 819 -18%	1 638 888 +29%	1 509 105 -8%	1 373 142 -9%	921 886 -33%	1 217 314 +32%	1 231 597 +1%	1 289 641 +5%	916 782 -29%	1 275 890 +39%	1 277 718 +0%	1 246 243 -2%	940 981 -24%	1 237 929 +32%	1 280 945 +3%	1 329 373 +4%
Operating Income
Operating Expenses	(5 014)	(39 246)	(40 394)	(41 758)	(5 089)	(52 857)	(54 939)	(55 887)	(4 778)	(40 212)	(41 934)	(44 265)	(4 118)	(61 954)	(64 006)	(68 383)	(81 016)	(77 912)	(84 463)	(87 919)	(100 474)	(202 577)	(309 256)	(419 952)	(206 787)	(623 213)	(634 383)	(617 838)	(276 586)	(235 399)	(227 172)	(239 127)	(257 972)	(509 296)	(499 325)	(480 979)	(416 142)	(475 766)	(486 134)	(536 019)	(452 003)	(563 269)	(582 375)	(606 136)	(497 060)	(624 681)	(644 657)	(664 301)	(549 024)	(709 453)	(716 002)	(707 418)	(574 071)	(679 876)	(641 063)	(609 159)	(442 911)	(544 140)	(553 310)	(574 963)	(467 926)	(598 017)	(597 536)	(598 024)	(449 511)	(646 769)	(679 665)	(717 863)	(553 931)	(760 284)	(758 507)	(727 436)	(554 788)	(728 592)	(728 002)	(754 837)	(560 478)	(856 053)	(947 867)	(1 023 015)	(714 612)	(1 105 497)	(1 080 262)	(1 064 000)	(675 658)	(1 087 409)	(1 120 938)	(1 157 361)	(792 124)	(1 137 678)	(1 121 940)	(1 095 538)	(788 014)	(1 083 916)	(1 102 341)	(1 132 603)
Selling, General & Administrative	0	(17 128)	(17 620)	(18 058)	(10)	(20 808)	(21 901)	(22 344)	(20)	(16 626)	(16 924)	(17 948)	(8)	(24 992)	(25 802)	(26 948)	(29 127)	(26 596)	(24 092)	(25 383)	(34 133)	(84 772)	(134 886)	(184 777)	(170 895)	(567 604)	(576 368)	(576 526)	(241 765)	(225 777)	(220 440)	(218 342)	(221 327)	(224 048)	(219 996)	(216 804)	(224 208)	(225 798)	(227 081)	(233 969)	(239 698)	(245 579)	(253 505)	(259 454)	(391 602)	(266 045)	(275 869)	(281 965)	(438 678)	(303 573)	(306 326)	(304 962)	(451 092)	(287 247)	(276 150)	(266 472)	(367 082)	(225 929)	(204 631)	(185 275)	(371 539)	(185 963)	(185 377)	(187 841)	(376 808)	(174 055)	(178 667)	(181 857)	(425 428)	(190 503)	(188 998)	(184 496)	(424 112)	(187 985)	(184 420)	(194 623)	(433 111)	(210 259)	(226 394)	(230 082)	(543 569)	(235 649)	(230 213)	(226 803)	(561 298)	(223 813)	(229 796)	(241 643)	(605 374)	(250 511)	(254 612)	(250 066)	(594 171)	(250 206)	(250 431)	(253 239)
Depreciation & Amortization	(5 473)	(5 277)	(5 368)	(5 416)	(5 697)	(5 824)	(5 889)	(5 962)	(6 406)	(6 582)	(6 757)	(6 826)	(6 455)	(6 734)	(7 061)	(8 092)	(8 604)	(9 084)	(9 572)	(9 444)	(10 110)	(17 853)	(25 608)	(33 270)	(41 370)	(42 296)	(43 551)	(44 290)	(42 654)	(42 495)	(42 560)	(43 255)	(44 917)	(36 196)	(35 442)	(35 159)	(44 532)	(45 217)	(45 524)	(45 900)	(45 393)	(46 739)	(49 000)	(51 988)	(56 008)	(56 706)	(57 797)	(58 390)	(58 884)	(59 883)	(59 738)	(59 028)	(59 651)	(57 304)	(56 173)	(54 548)	(53 198)	(52 071)	(53 576)	(54 480)	(56 857)	(59 307)	(59 371)	(60 332)	(59 745)	(59 882)	(63 624)	(68 128)	(75 924)	(77 243)	(80 040)	(80 972)	(89 158)	(87 478)	(88 817)	(91 378)	(93 185)	(94 473)	(94 751)	(94 444)	(91 099)	(90 131)	(90 721)	(91 964)	(93 423)	(95 107)	(96 428)	(96 964)	(98 884)	(100 053)	(101 222)	(102 693)	(104 264)	(106 302)	(109 265)	(114 061)
Other Operating Expenses	459	(16 842)	(17 406)	(18 285)	618	(26 226)	(27 150)	(27 581)	1 646	(17 004)	(18 254)	(19 492)	2 345	(30 228)	(31 142)	(33 342)	(43 286)	(42 233)	(50 800)	(53 092)	(56 231)	(99 952)	(148 762)	(201 906)	5 478	(13 313)	(14 465)	2 977	7 834	32 871	35 827	22 468	8 271	(249 052)	(243 887)	(229 015)	(147 402)	(204 751)	(213 529)	(256 152)	(166 912)	(270 953)	(279 870)	(294 694)	(49 451)	(301 929)	(310 991)	(323 948)	(51 461)	(345 997)	(349 938)	(343 429)	(63 328)	(335 325)	(308 740)	(288 139)	(22 631)	(266 139)	(295 102)	(335 207)	(39 531)	(352 748)	(352 790)	(349 851)	(12 957)	(412 832)	(437 375)	(467 878)	(52 579)	(492 537)	(489 470)	(461 970)	(41 519)	(453 131)	(454 765)	(468 836)	(34 182)	(551 321)	(626 723)	(698 489)	(79 944)	(779 717)	(759 328)	(745 233)	(20 938)	(768 488)	(794 714)	(818 754)	(87 866)	(787 114)	(766 107)	(742 779)	(89 579)	(727 408)	(742 645)	(765 304)
Operating Income	7 682 N/A	7 810 +2%	10 112 +29%	13 168 +30%	17 803 +35%	16 930 -5%	19 173 +13%	21 672 +13%	29 099 +34%	36 262 +25%	45 189 +25%	52 414 +16%	55 550 +6%	57 804 +4%	58 571 +1%	56 377 -4%	54 840 -3%	54 934 +0%	55 190 +0%	59 286 +7%	64 391 +9%	88 694 +38%	109 254 +23%	122 116 +12%	195 523 +60%	159 425 -18%	193 972 +22%	182 591 -6%	138 623 -24%	66 163 -52%	(12 805) N/A	(12 780) +0%	35 872 N/A	80 586 +125%	114 344 +42%	126 092 +10%	123 319 -2%	146 196 +19%	138 158 -5%	91 927 -33%	79 001 -14%	66 891 -15%	59 055 -12%	59 323 +0%	67 459 +14%	69 353 +3%	82 216 +19%	99 300 +21%	105 698 +6%	110 074 +4%	109 594 0%	101 012 -8%	66 493 -34%	52 156 -22%	34 698 -33%	13 931 -60%	27 726 +99%	35 240 +27%	46 606 +32%	73 682 +58%	119 115 +62%	130 072 +9%	146 504 +13%	166 151 +13%	175 309 +6%	168 239 -4%	205 305 +22%	211 064 +3%	228 274 +8%	206 906 -9%	154 290 -25%	122 323 -21%	98 420 -20%	42 084 -57%	63 656 +51%	119 533 +88%	231 658 +94%	366 619 +58%	469 796 +28%	534 404 +14%	557 207 +4%	533 391 -4%	428 843 -20%	309 142 -28%	246 228 -20%	129 905 -47%	110 660 -15%	132 281 +20%	124 658 -6%	138 212 +11%	155 778 +13%	150 706 -3%	152 967 +2%	154 013 +1%	178 603 +16%	196 769 +10%
Pre-Tax Income
Interest Income Expense	(3 874)	(3 363)	(3 265)	(3 092)	(3 154)	(3 167)	(2 924)	(2 677)	(1 212)	(960)	(885)	(963)	(1 744)	(1 661)	(1 569)	(1 456)	(1 616)	(1 741)	(2 064)	(2 547)	(4 112)	(6 698)	(18 615)	(28 014)	(32 874)	(43 209)	(42 582)	(43 342)	(30 695)	(30 444)	(25 600)	(22 109)	(19 452)	(27 378)	(26 843)	(28 834)	(18 918)	(2 735)	(6 590)	(7 569)	4 298	(42 062)	(40 864)	(40 784)	(31 720)	(39 914)	(41 286)	(41 850)	(33 355)	(45 968)	(47 630)	(48 220)	(35 258)	(47 361)	(46 659)	(44 944)	(40 744)	(42 477)	(44 452)	(48 369)	(51 334)	(53 458)	(53 158)	(51 657)	(61 644)	(54 884)	(62 255)	(68 780)	(71 246)	(75 930)	(73 747)	(73 729)	(67 821)	(78 719)	(78 897)	(76 910)	(86 047)	(70 351)	(60 029)	(56 636)	(55 799)	(40 989)	(46 880)	(50 435)	(65 655)	(69 140)	(73 420)	(74 409)	(68 528)	(71 401)	(72 843)	(72 277)	(63 745)	(72 138)	(69 433)	(59 199)
Non-Reccuring Items	(2 323)	(2 330)	(2 611)	(2 670)	(2 325)	2 210	3 051	3 505	(2 166)	(1 705)	(1 953)	(2 064)	(1 206)	(1 260)	(1 284)	(1 264)	(542)	(427)	(583)	(788)	(1 530)	38 368	57 315	58 610	(1 500)	14 378	(4 304)	(5 352)	(40 945)	(39 654)	(48 588)	(50 297)	(17 200)	(15 248)	(6 451)	(3 271)	23 102	0	0	22 794	0	0	0	0	(73 899)	(73 721)	(73 721)	(73 717)	(276)	(3 079)	(3 098)	(3 102)	(51 327)	(49 577)	15 592	10 786	39 904	37 970	(27 773)	(23 253)	(44 101)	(48 592)	(48 446)	(59 316)	95 991	98 872	100 957	112 437	(1 210)	2 237	263	(3 567)	(46 796)	(46 372)	(45 604)	(43 634)	(9 934)	(12 341)	(7 614)	(8 012)	(2 146)	(1 054)	(6 344)	(2 823)	823	1 615	(67 293)	(72 247)	(78 839)	(82 504)	(13 297)	(11 899)	(9 333)	(7 156)	(11 519)	(20 133)
Gain/Loss on Disposition of Assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	2 544	0	0	0	449	0	0	0	1 090	0	0	0	1 004	0	0	0	(74)	0	0	0	745	0	0	0	(470)	0	11 469	11 469	13 471	11 469	0	0	336	0	0	0	860	859	859	859	(502)	0	0	0	2 665	0	0	0	(44)	0	0	0	1 480	0	0	0	1 262	308	308	308	(436)	0	0	0	10 126	0	0	1 137	2 879	0	0	0
Total Other Income	939	907	794	752	466	72	492	636	1 427	1 744	2 048	2 120	1 824	1 859	2 067	2 320	2 467	2 947	3 552	3 976	4 381	3 590	1 909	2 872	18	5 286	6 030	4 407	0	3 135	2 570	6 317	0	10 412	18 377	8 698	(7 487)	13 819	9 036	17 153	2 625	11 012	9 669	7 691	(3 915)	3 734	3 750	3 372	(4 375)	5 493	6 674	7 684	(7 260)	6 420	4 468	4 261	106	4 867	4 693	5 010	196	5 468	6 911	7 869	407	10 784	11 857	11 713	573	13 130	11 361	10 175	2 436	17 635	18 023	19 241	1 279	8 652	9 140	7 586	1 746	8 907	9 492	11 601	1 392	19 462	18 452	18 025	1 113	9 437	13 141	12 554	1 362	16 312	13 961	16 143
Pre-Tax Income	2 423 N/A	3 022 +25%	5 028 +66%	8 156 +62%	12 790 +57%	16 045 +25%	19 791 +23%	23 136 +17%	27 149 +17%	35 340 +30%	44 399 +26%	51 506 +16%	54 424 +6%	56 742 +4%	57 784 +2%	55 976 -3%	55 150 -1%	55 713 +1%	56 097 +1%	59 929 +7%	63 130 +5%	123 954 +96%	149 863 +21%	155 585 +4%	163 711 +5%	135 881 -17%	153 116 +13%	138 304 -10%	67 432 -51%	(800) N/A	(84 423) -10 453%	(78 869) +7%	310 N/A	48 373 +15 504%	99 428 +106%	102 686 +3%	121 020 +18%	157 280 +30%	140 604 -11%	124 305 -12%	85 850 -31%	35 841 -58%	27 860 -22%	26 229 -6%	(41 330) N/A	(40 549) +2%	(29 043) +28%	(12 896) +56%	67 221 N/A	66 520 -1%	77 010 +16%	68 844 -11%	(13 881) N/A	(26 892) -94%	8 101 N/A	(15 964) N/A	27 328 N/A	35 601 +30%	(20 926) N/A	7 070 N/A	24 736 +250%	34 349 +39%	52 670 +53%	63 906 +21%	209 561 +228%	223 011 +6%	255 864 +15%	266 434 +4%	159 057 -40%	146 343 -8%	92 167 -37%	55 203 -40%	(13 804) N/A	(65 370) -374%	(42 822) +34%	18 232 N/A	138 437 +659%	292 582 +111%	411 294 +41%	477 343 +16%	502 269 +5%	500 564 0%	385 419 -23%	267 793 -31%	182 351 -32%	81 842 -55%	(11 601) N/A	3 649 N/A	(11 470) N/A	(6 256) +45%	82 779 N/A	80 221 -3%	84 129 +5%	91 031 +8%	111 613 +23%	133 580 +20%
Net Income
Tax Provision	(487)	(537)	(809)	(1 481)	(2 567)	(3 836)	(5 558)	(7 233)	(9 363)	(12 616)	(15 893)	(18 395)	(18 712)	(18 867)	(18 596)	(17 580)	(17 939)	(18 135)	(18 270)	(19 841)	(21 474)	(29 058)	(33 266)	(35 512)	(40 493)	(36 897)	(40 172)	(32 060)	(18 940)	(12 240)	(2 851)	(11 404)	(21 518)	(29 294)	(33 469)	(31 561)	(32 459)	(33 684)	(35 299)	(35 362)	(36 365)	(34 120)	(31 663)	(31 045)	(32 294)	(26 822)	(24 686)	(27 952)	(30 582)	(37 872)	(45 148)	(40 664)	(25 674)	(15 877)	(2 447)	(1 306)	(6 900)	(13 296)	(18 612)	(22 270)	(27 780)	(27 781)	(35 527)	(38 051)	(33 923)	(37 477)	(49 265)	(53 763)	(67 184)	(67 403)	(3 735)	4 061	25 529	24 053	(22 576)	(32 083)	(56 539)	(66 909)	(76 499)	(86 456)	(84 776)	(103 614)	(100 976)	(104 351)	(101 598)	(72 980)	(57 619)	(42 628)	(37 626)	(38 903)	(55 238)	(54 946)	(52 391)	(48 406)	(44 745)	(42 363)
Income from Continuing Operations	1 936	2 486	4 219	6 676	10 223	12 210	14 234	15 904	17 786	22 725	28 507	33 112	35 712	37 875	39 188	38 396	37 211	37 578	37 827	40 089	41 656	94 897	116 598	120 074	123 218	98 985	112 945	106 244	48 492	(13 039)	(87 273)	(90 272)	(21 208)	19 079	65 959	71 125	88 561	123 595	105 303	88 940	49 485	1 718	(3 805)	(4 817)	(73 624)	(67 371)	(53 728)	(40 847)	36 640	28 649	31 862	28 180	(39 555)	(42 770)	5 652	(17 272)	20 428	22 304	(39 538)	(15 200)	(3 044)	6 567	17 143	25 855	175 638	185 535	206 599	212 672	91 873	78 941	88 433	59 263	11 725	(41 319)	(65 400)	(13 852)	81 898	225 672	334 795	390 887	417 493	396 950	284 443	163 442	80 754	8 862	(69 220)	(38 979)	(49 096)	(45 159)	27 541	25 275	31 738	42 626	66 868	91 217
Income to Minority Interest	(12)	0	0	0	(68)	0	0	0	(193)	(230)	(293)	(362)	(260)	(309)	(329)	(277)	(186)	(258)	(275)	(469)	(675)	(295)	153	(23)	(1 399)	(2 763)	(3 432)	(985)	409	1 761	1 908	(300)	(152)	(430)	(153)	375	603	916	1 355	1 616	1 731	1 883	1 616	1 055	2 145	1 775	1 125	1 072	(699)	(873)	(531)	(402)	133	255	481	786	1 143	926	631	(130)	(722)	(634)	(652)	1 153	(43 085)	(42 758)	(37 805)	(33 981)	10 962	10 982	7 162	3 200	3 841	6 153	4 249	(228)	(6 996)	(17 966)	(23 371)	(20 516)	(15 954)	(6 830)	1 639	4 675	6 851	7 432	8 408	5 539	4 722	4 041	1 638	2 037	2 467	2 760	1 201	472
Equity Earnings Affiliates	0	0	0	0	151	0	0	0	294	470	619	791	580	572	493	300	322	364	410	642	792	0	0	776	1 682	2 685	3 686	1 922	607	(310)	(1 011)	784	1 269	1 598	1 301	911	664	529	718	763	2 681	2 810	2 836	2 806	903	431	246	80	8	157	(22)	70	167	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)	1 904 N/A	2 463 +29%	4 196 +70%	6 653 +59%	10 307 +55%	12 293 +19%	14 317 +16%	15 987 +12%	17 888 +12%	22 966 +28%	28 834 +26%	33 542 +16%	36 033 +7%	38 137 +6%	39 351 +3%	38 419 -2%	37 346 -3%	37 685 +1%	37 963 +1%	40 261 +6%	41 773 +4%	95 185 +128%	117 218 +23%	120 827 +3%	123 240 +2%	98 646 -20%	112 939 +14%	106 923 -5%	48 229 -55%	(12 867) N/A	(87 657) -581%	(91 069) -4%	(20 629) +77%	19 711 N/A	66 572 +238%	71 875 +8%	89 782 +25%	124 995 +39%	107 331 -14%	91 274 -15%	52 147 -43%	4 660 -91%	(1 103) N/A	(2 707) -145%	(72 392) -2 574%	(66 981) +7%	(54 174) +19%	(41 511) +23%	34 178 N/A	26 161 -23%	29 536 +13%	26 075 -12%	(41 020) N/A	(47 585) -16%	(3 841) +92%	(32 429) -744%	(5 568) +83%	(34 448) -519%	(91 331) -165%	(62 295) +32%	(44 148) +29%	(3 018) +93%	7 636 N/A	18 481 +142%	132 609 +618%	143 057 +8%	168 986 +18%	178 982 +6%	100 452 -44%	88 130 -12%	86 197 -2%	52 491 -39%	13 574 -74%	(37 763) N/A	(56 163) -49%	(8 345) +85%	73 089 N/A	206 324 +182%	309 851 +50%	368 605 +19%	401 528 +9%	390 109 -3%	286 072 -27%	168 107 -41%	87 604 -48%	16 294 -81%	(60 813) N/A	(33 441) +45%	(44 374) -33%	(41 118) +7%	29 179 N/A	27 312 -6%	34 205 +25%	45 386 +33%	68 069 +50%	91 689 +35%
EPS (Diluted)	2.91 N/A	3.76 +29%	6.39 +70%	10.14 +59%	15.72 +55%	28.06 +78%	21.79 -22%	24.33 +12%	27.28 +12%	35.06 +29%	43.95 +25%	51.13 +16%	54.92 +7%	58.13 +6%	59.44 +2%	58.56 -1%	56.94 -3%	55.01 -3%	55.66 +1%	58.43 +5%	61.52 +5%	133.12 +116%	154.03 +16%	170.41 +11%	155.21 -9%	113.51 -27%	130.86 +15%	124.04 -5%	52.94 -57%	-17.04 N/A	-104.1 -511%	-97.5 +6%	-23.74 +76%	20.34 N/A	67.79 +233%	72.74 +7%	88.19 +21%	116.59 +32%	97.92 -16%	97.51 0%	49.52 -49%	4.57 -91%	-1.21 N/A	-2.81 -132%	-71.04 -2 428%	-65.73 +7%	-53.16 +19%	-37.16 +30%	33.53 N/A	25.67 -23%	28.98 +13%	25.58 -12%	-40.24 N/A	-50.56 -26%	-3.76 +93%	-31.82 -746%	-5.46 +83%	-33.8 -519%	-89.62 -165%	-61.43 +31%	-43.36 +29%	-2.96 +93%	7.49 N/A	18.15 +142%	128.12 +606%	124.94 -2%	144.92 +16%	153.36 +6%	87.73 -43%	76.96 -12%	75.28 -2%	45.64 -39%	11.86 -74%	-33.35 N/A	-47.47 -42%	-7.19 +85%	63.78 N/A	17.17 -73%	25.76 +50%	30.44 +18%	33.21 +9%	31.93 -4%	23.42 -27%	13.77 -41%	7.17 -48%	1.33 -81%	-4.98 N/A	-2.74 +45%	-3.62 -32%	-3.29 +9%	2.35 N/A	2.19 -7%	2.74 +25%	3.64 +33%	5.46 +50%	7.36 +35%

Income Statement Balance Sheet Cash Flow Statement

Tata Steel Ltd
OTC:TATLY

Income Statement

Earnings Waterfall
Tata Steel Ltd

Income Statement
Tata Steel Ltd

See Also

Company

Help

Tools

Stocks

Tata Steel Ltd OTC:TATLY

Income Statement

Earnings Waterfall Tata Steel Ltd

Income Statement Tata Steel Ltd

See Also

Company

Help

Tools

Stocks

Tata Steel Ltd
OTC:TATLY

Earnings Waterfall
Tata Steel Ltd

Income Statement
Tata Steel Ltd