Income Statement

Revenue

+550%

+570%

10Y

Currency: INR

	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	290	0	0	0	361	0	0	0	423	0	0	0	1 035	0	0	0	1 327	0	0	0	1 178	0	0	0	1 346	0	0	0	1 262	0	0	0	1 601	0	0	0	1 692	0	0	0	1 606	0	0	0	0	0	0	0
Revenue	15 668 N/A	15 958 +2%	18 213 +14%	24 693 +36%	27 099 +10%	30 494 +13%	35 226 +16%	35 405 +1%	44 507 +26%	42 418 -5%	40 257 -5%	42 360 +5%	34 150 -19%	30 860 -10%	23 653 -23%	12 956 -45%	4 798 -63%	8 043 +68%	11 615 +44%	14 614 +26%	14 374 -2%	12 667 -12%	9 686 -24%	7 505 -23%	7 602 +1%	5 973 -21%	6 298 +5%	6 609 +5%	7 107 +8%	7 835 +10%	7 782 -1%	7 264 -7%	6 246 -14%	6 658 +7%	6 072 -9%	6 814 +12%	7 330 +8%	8 638 +18%	11 273 +30%	14 045 +25%	17 432 +24%	20 406 +17%	24 022 +18%	28 100 +17%	35 571 +27%	37 446 +5%	41 315 +10%	44 277 +7%
Gross Profit
Cost of Revenue	(12 197)	(12 509)	(14 180)	(19 088)	(20 364)	(22 780)	(26 465)	(26 138)	(34 116)	(31 214)	(29 272)	(31 001)	(25 319)	(21 444)	(16 308)	(8 427)	(3 208)	(5 409)	(7 760)	(9 789)	(11 051)	(9 163)	(7 301)	(5 647)	(5 366)	(4 132)	(4 637)	(5 142)	(5 936)	(6 271)	(6 340)	(5 949)	(5 141)	(5 872)	(5 224)	(6 023)	(6 381)	(7 026)	(8 767)	(10 343)	(12 235)	(13 860)	(15 657)	(18 084)	(22 605)	(23 414)	(26 028)	(27 566)
Gross Profit	3 471 N/A	3 451 -1%	4 034 +17%	5 606 +39%	6 736 +20%	7 716 +15%	8 763 +14%	9 270 +6%	10 391 +12%	11 205 +8%	10 986 -2%	11 359 +3%	8 831 -22%	9 416 +7%	7 345 -22%	4 529 -38%	1 590 -65%	2 634 +66%	3 854 +46%	4 824 +25%	3 323 -31%	3 502 +5%	2 384 -32%	1 858 -22%	2 236 +20%	1 842 -18%	1 662 -10%	1 467 -12%	1 171 -20%	1 564 +34%	1 443 -8%	1 317 -9%	1 105 -16%	788 -29%	850 +8%	792 -7%	949 +20%	1 613 +70%	2 506 +55%	3 703 +48%	5 197 +40%	6 546 +26%	8 365 +28%	10 017 +20%	12 967 +29%	14 032 +8%	15 288 +9%	16 711 +9%
Operating Income
Operating Expenses	(1 632)	(1 761)	(2 103)	(2 491)	(2 677)	(3 081)	(3 476)	(3 905)	(3 404)	(4 847)	(5 188)	(5 452)	(3 849)	(5 094)	(4 211)	(3 423)	(2 939)	(3 146)	(3 637)	(3 919)	(2 488)	(3 011)	(2 507)	(2 300)	(4 203)	(4 518)	(4 715)	(4 790)	(3 700)	(3 742)	(3 260)	(3 454)	(4 997)	(5 130)	(5 471)	(6 960)	(3 868)	(4 715)	(4 893)	(3 338)	(3 610)	(4 146)	(4 900)	(5 457)	(7 218)	(7 877)	(8 785)	(9 391)
Selling, General & Administrative	(1 161)	(418)	(446)	(493)	(2 122)	(621)	(692)	(799)	(2 859)	(1 022)	(1 135)	(1 163)	(3 073)	(1 153)	(1 100)	(1 060)	(2 304)	(952)	(930)	(914)	(1 880)	(934)	(933)	(939)	(3 246)	(912)	(922)	(942)	(2 616)	(950)	(902)	(853)	(4 408)	(808)	(820)	(850)	(3 218)	(940)	(991)	(1 026)	(2 511)	(1 146)	(1 292)	(1 485)	(5 395)	(1 832)	(1 984)	(2 038)
Depreciation & Amortization	(116)	(133)	(152)	(178)	(204)	(230)	(267)	(304)	(350)	(380)	(402)	(427)	(437)	(470)	(497)	(513)	(523)	(555)	(585)	(613)	(661)	(666)	(691)	(744)	(803)	(843)	(867)	(881)	(880)	(877)	(884)	(914)	(887)	(938)	(972)	(977)	(1 041)	(986)	(994)	(1 010)	(1 099)	(1 257)	(1 438)	(1 623)	(1 823)	(1 894)	(1 958)	(2 021)
Other Operating Expenses	(355)	(1 210)	(1 505)	(1 820)	(352)	(2 231)	(2 518)	(2 803)	(195)	(3 445)	(3 653)	(3 863)	(339)	(3 470)	(2 614)	(1 850)	(113)	(1 640)	(2 122)	(2 392)	53	(1 410)	(883)	(617)	(154)	(2 762)	(2 925)	(2 966)	(203)	(1 915)	(1 474)	(1 688)	298	(3 384)	(3 679)	(5 132)	391	(2 789)	(2 909)	(1 302)	0	(1 743)	(2 170)	(2 349)	0	(4 151)	(4 842)	(5 332)
Operating Income	1 839 N/A	1 688 -8%	1 930 +14%	3 114 +61%	4 058 +30%	4 634 +14%	5 285 +14%	5 362 +1%	6 987 +30%	6 357 -9%	5 797 -9%	5 908 +2%	4 982 -16%	4 323 -13%	3 135 -27%	1 106 -65%	(1 349) N/A	(513) +62%	217 N/A	905 +317%	835 -8%	493 -41%	(122) N/A	(441) -261%	(1 967) -346%	(2 676) -36%	(3 053) -14%	(3 323) -9%	(2 528) +24%	(2 178) +14%	(1 817) +17%	(2 138) -18%	(3 892) -82%	(4 343) -12%	(4 623) -6%	(6 169) -33%	(2 919) +53%	(3 103) -6%	(2 387) +23%	365 N/A	1 587 +335%	2 400 +51%	3 465 +44%	4 560 +32%	5 749 +26%	6 154 +7%	6 503 +6%	7 320 +13%
Pre-Tax Income
Interest Income Expense	(499)	(508)	(374)	(417)	(17)	(826)	(1 077)	(1 132)	(358)	(1 021)	(950)	(1 080)	(518)	(1 556)	(1 738)	(1 746)	(1 237)	(1 713)	(1 686)	(1 662)	(1 026)	(1 768)	(1 876)	(2 036)	(1 402)	(2 609)	(2 696)	(2 847)	(1 367)	(2 839)	(2 862)	(2 898)	(1 502)	(3 017)	(3 296)	(3 445)	(1 613)	(3 083)	(2 784)	(2 555)	(1 406)	(2 421)	(2 223)	(1 962)	(575)	(1 446)	(1 511)	(1 649)
Non-Reccuring Items	(8)	0	0	0	(3)	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	(47)	0	0	0	(647)	0	0	0	(89)	0	0	(271)	(65)	(135)	0	(0)
Gain/Loss on Disposition of Assets	0	0	0	0	0	0	0	0	0	0	0	0	(4)	0	0	0	0	0	0	0	(2)	0	0	0	8	0	0	0	(6)	0	0	0	0	0	0	0	(28)	0	0	0	1	0	0	0	0	0	0	0
Total Other Income	(54)	71	105	114	(147)	636	787	874	(135)	499	446	475	(192)	741	658	552	(219)	182	156	155	(429)	250	247	280	(937)	106	114	100	(689)	725	687	970	(561)	826	858	548	(1 478)	225	314	319	(563)	642	600	1 389	259	1 690	2 028	1 514
Pre-Tax Income	1 278 N/A	1 250 -2%	1 659 +33%	2 810 +69%	3 891 +38%	4 444 +14%	4 995 +12%	5 104 +2%	6 494 +27%	5 834 -10%	5 293 -9%	5 303 +0%	4 268 -20%	3 508 -18%	2 056 -41%	(87) N/A	(2 805) -3 124%	(2 043) +27%	(1 313) +36%	(603) +54%	(621) -3%	(1 025) -65%	(1 751) -71%	(2 196) -25%	(4 298) -96%	(5 179) -20%	(5 635) -9%	(6 070) -8%	(4 591) +24%	(4 293) +6%	(3 994) +7%	(4 068) -2%	(6 002) -48%	(6 536) -9%	(7 062) -8%	(9 067) -28%	(6 685) +26%	(5 961) +11%	(4 857) +19%	(1 871) +61%	(472) +75%	622 N/A	1 841 +196%	3 716 +102%	5 368 +44%	6 264 +17%	7 019 +12%	7 185 +2%
Net Income
Tax Provision	45	(29)	(231)	(565)	(927)	(1 110)	(1 267)	(1 325)	(1 882)	(1 707)	(1 541)	(1 533)	(1 235)	(984)	(564)	42	929	659	412	180	221	378	633	788	1 504	1 796	1 948	2 137	1 520	1 430	1 316	1 270	1 704	1 465	1 228	995	(283)	(341)	(398)	(468)	(36)	(27)	(52)	(842)	(1 018)	(1 411)	(1 863)	(1 885)
Income from Continuing Operations	1 323	1 222	1 429	2 246	2 964	3 334	3 728	3 779	4 612	4 125	3 750	3 768	3 033	2 524	1 492	(44)	(1 876)	(1 382)	(899)	(421)	(400)	(646)	(1 117)	(1 409)	(2 794)	(3 386)	(3 690)	(3 935)	(3 071)	(2 864)	(2 679)	(2 799)	(4 298)	(5 071)	(5 834)	(8 073)	(6 968)	(6 302)	(5 257)	(2 339)	(508)	595	1 790	2 873	4 351	4 852	5 156	5 300
Income to Minority Interest	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	4	3	1	1	(3)	(2)	0	0	16	18	21	39	24	27	33	21	38	39	57	44	125	132	132	189	106	177	(139)	(282)
Net Income (Common)	1 323 N/A	1 222 -8%	1 429 +17%	2 246 +57%	2 964 +32%	3 334 +12%	3 728 +12%	3 779 +1%	4 612 +22%	4 125 -11%	3 750 -9%	3 768 +0%	3 033 -20%	2 524 -17%	1 492 -41%	(44) N/A	(1 876) -4 164%	(1 382) +26%	(899) +35%	(421) +53%	(395) +6%	(642) -63%	(1 115) -74%	(1 406) -26%	(2 797) -99%	(3 387) -21%	(3 689) -9%	(3 935) -7%	(3 056) +22%	(2 846) +7%	(2 659) +7%	(2 760) -4%	(4 274) -55%	(5 044) -18%	(5 800) -15%	(8 051) -39%	(6 669) +17%	(6 015) +10%	(4 928) +18%	(2 045) +59%	(404) +80%	753 N/A	1 923 +155%	3 079 +60%	4 482 +46%	5 023 +12%	5 011 0%	5 019 +0%
EPS (Diluted)	6.61 N/A	5.5 -17%	7.93 +44%	11.23 +42%	14.81 +32%	15.01 +1%	16.79 +12%	17.02 +1%	20.78 +22%	18.58 -11%	16.89 -9%	16.97 +0%	13.67 -19%	11.37 -17%	6.72 -41%	-0.2 N/A	-8.45 -4 125%	-6.25 +26%	-4.14 +34%	-1.99 +52%	-1.78 +11%	-2.91 -63%	-5 -72%	-6.33 -27%	-12.6 -99%	-15.26 -21%	-16.62 -9%	-17.72 -7%	-13.77 +22%	-12.87 +7%	-12.03 +7%	-12.77 -6%	-19.26 -51%	-18.27 +5%	-21.09 -15%	-29.06 -38%	-5.04 +83%	-18.63 -270%	-4.23 +77%	-5.74 -36%	-0.29 +95%	0.57 N/A	1.47 +158%	2.3 +56%	2.7 +17%	2.8 +4%	3.82 +36%	3.12 -18%

Income Statement Balance Sheet Cash Flow Statement

Inox Wind Ltd
NSE:INOXWIND

Income Statement

Earnings Waterfall
Inox Wind Ltd

Income Statement
Inox Wind Ltd

See Also

Company

Help

Tools

Stocks

Inox Wind Ltd NSE:INOXWIND

Income Statement

Earnings Waterfall Inox Wind Ltd

Income Statement Inox Wind Ltd

See Also

Company

Help

Tools

Stocks

Inox Wind Ltd
NSE:INOXWIND

Earnings Waterfall
Inox Wind Ltd

Income Statement
Inox Wind Ltd