Mastek Ltd
NSE:MASTEK

Watchlist Manager
Mastek Ltd Logo
Mastek Ltd
NSE:MASTEK
Watchlist
Price: 2 066.5 INR -1.76% Market Closed
Market Cap: ₹64B

Income Statement

Earnings Waterfall
Mastek Ltd

Income Statement
Mastek Ltd

Rotate your device to view
Income Statement
Currency: INR
Sep-2001 Dec-2001 Mar-2002 Jun-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
11
12
12
8
1
9
9
10
9
12
12
12
15
11
10
13
11
9
9
10
11
9
0
0
0
36
0
0
0
48
0
0
0
13
0
0
0
7
0
0
0
9
0
0
2
0
0
0
5
0
0
0
13
0
0
0
2
0
0
0
8
0
0
0
26
0
0
0
26
2
4
7
29
0
0
0
66
0
0
0
56
0
0
0
168
0
0
0
332
0
0
0
403
0
0
0
Revenue
767
N/A
797
+4%
873
+10%
2 869
+229%
707
-75%
3 721
+426%
3 918
+5%
4 173
+7%
4 200
+1%
4 425
+5%
4 792
+8%
5 004
+4%
7 039
+41%
5 670
-19%
5 920
+4%
7 205
+22%
6 609
-8%
6 883
+4%
7 469
+9%
7 815
+5%
8 190
+5%
7 944
-3%
8 229
+4%
8 292
+1%
8 532
+3%
8 940
+5%
9 663
+8%
10 066
+4%
10 007
-1%
9 426
-6%
8 948
-5%
8 318
-7%
7 709
-7%
7 138
-7%
6 794
-5%
6 359
-6%
6 142
-3%
5 941
-3%
6 007
+1%
6 239
+4%
6 587
+6%
7 335
+11%
8 013
+9%
8 529
+6%
6 834
-20%
8 998
+32%
9 102
+1%
9 240
+2%
9 096
-2%
9 138
+0%
9 270
+1%
9 573
+3%
10 126
+6%
9 250
-9%
8 097
-12%
6 788
-16%
5 269
-22%
5 228
-1%
5 171
-1%
5 054
-2%
5 602
+11%
6 165
+10%
6 891
+12%
7 725
+12%
8 172
+6%
8 757
+7%
9 343
+7%
9 898
+6%
10 332
+4%
10 367
+0%
10 232
-1%
10 019
-2%
10 715
+7%
12 100
+13%
13 761
+14%
15 753
+14%
17 219
+9%
18 523
+8%
19 765
+7%
20 855
+6%
21 838
+5%
22 376
+2%
23 290
+4%
24 357
+5%
25 634
+5%
27 184
+6%
28 586
+5%
29 842
+4%
30 548
+2%
31 424
+3%
32 443
+3%
33 295
+3%
34 552
+4%
35 570
+3%
36 300
+2%
36 662
+1%
Gross Profit
Cost of Revenue
0
0
0
(2 035)
0
(2 684)
0
0
0
(3 315)
(2 607)
0
(2 361)
(4 224)
(1 223)
0
(1 748)
(5 055)
0
0
0
(5 875)
0
0
0
(799)
0
0
0
(720)
0
0
0
(1 019)
0
0
0
(81)
0
0
0
(56)
0
0
(21)
0
0
0
(50)
0
0
0
(39)
0
0
0
0
0
0
0
(39)
0
0
0
(33)
0
0
0
(28)
0
0
0
(25)
0
0
0
(20)
0
0
0
(20)
0
0
0
(26)
0
0
0
(28)
0
0
0
(26)
0
0
0
Gross Profit
0
N/A
0
N/A
0
N/A
834
N/A
0
N/A
1 037
N/A
0
N/A
0
N/A
0
N/A
1 109
N/A
1 595
+44%
0
N/A
4 210
N/A
1 446
-66%
4 697
+225%
0
N/A
3 085
N/A
1 828
-41%
0
N/A
0
N/A
0
N/A
2 069
N/A
0
N/A
0
N/A
0
N/A
8 141
N/A
0
N/A
0
N/A
0
N/A
8 706
N/A
0
N/A
0
N/A
0
N/A
6 120
N/A
0
N/A
0
N/A
0
N/A
5 860
N/A
0
N/A
0
N/A
0
N/A
7 279
N/A
0
N/A
0
N/A
6 813
N/A
0
N/A
0
N/A
0
N/A
9 046
N/A
0
N/A
0
N/A
0
N/A
10 087
N/A
0
N/A
0
N/A
0
N/A
5 269
N/A
0
N/A
0
N/A
0
N/A
5 563
N/A
0
N/A
0
N/A
0
N/A
8 139
N/A
0
N/A
0
N/A
0
N/A
10 304
N/A
0
N/A
0
N/A
0
N/A
10 690
N/A
0
N/A
0
N/A
0
N/A
17 199
N/A
0
N/A
0
N/A
0
N/A
21 819
N/A
0
N/A
0
N/A
0
N/A
25 608
N/A
0
N/A
0
N/A
0
N/A
30 520
N/A
0
N/A
0
N/A
0
N/A
34 526
N/A
0
N/A
0
N/A
0
N/A
Operating Income
Operating Expenses
(658)
(621)
(621)
(304)
(501)
(457)
(3 576)
(3 817)
(3 830)
(742)
(1 572)
(4 292)
(3 801)
(806)
(3 909)
(6 281)
(3 901)
(935)
(6 398)
(6 664)
(6 960)
(1 050)
(7 024)
(7 085)
(7 249)
(6 840)
(7 987)
(8 248)
(8 253)
(7 303)
(7 542)
(7 181)
(6 738)
(5 475)
(6 483)
(6 366)
(6 649)
(6 332)
(6 523)
(6 683)
(6 862)
(7 261)
(7 731)
(8 110)
(6 452)
(8 611)
(8 618)
(8 619)
(8 583)
(8 788)
(9 053)
(9 473)
(9 889)
(9 006)
(7 900)
(6 753)
(5 232)
(5 262)
(5 159)
(4 925)
(5 181)
(5 671)
(6 264)
(6 996)
(7 305)
(7 815)
(8 284)
(8 712)
(8 874)
(9 221)
(9 143)
(8 958)
(9 334)
(10 544)
(11 896)
(13 192)
(13 957)
(14 860)
(15 830)
(16 795)
(17 589)
(18 257)
(19 319)
(20 503)
(21 761)
(23 024)
(24 529)
(25 600)
(26 298)
(27 271)
(28 078)
(28 807)
(29 777)
(30 707)
(31 393)
(31 718)
Selling, General & Administrative
(404)
(393)
(406)
0
(276)
0
(326)
(485)
(511)
0
(1 165)
(1 242)
(2 747)
0
(2 984)
(3 891)
(3 380)
0
(4 643)
(4 861)
(5 323)
0
(5 121)
(5 116)
(4 838)
(5 722)
(5 302)
(5 542)
(5 679)
(6 230)
(5 131)
(4 833)
(4 482)
(4 576)
(4 663)
(4 681)
(4 839)
(5 990)
(5 338)
(5 483)
(5 699)
(6 941)
(6 507)
(6 903)
(6 212)
(7 394)
(7 330)
(7 318)
(8 242)
(6 955)
(7 202)
(7 549)
(9 340)
(6 834)
(5 837)
(4 734)
(4 921)
(3 881)
(3 563)
(3 184)
(4 991)
(3 598)
(4 030)
(4 582)
(7 063)
(5 119)
(5 453)
(5 683)
(8 870)
(5 825)
(5 679)
(5 551)
(9 072)
(6 528)
(7 281)
(8 171)
(9 279)
(9 363)
(9 998)
(10 473)
(11 736)
(11 470)
(12 132)
(12 864)
(14 661)
(14 577)
(15 468)
(16 314)
(17 750)
(17 252)
(17 714)
(18 018)
(19 613)
(19 042)
(19 234)
(19 536)
Depreciation & Amortization
(121)
(114)
(112)
(108)
(38)
(140)
(146)
(190)
(205)
(248)
(263)
(273)
(304)
(244)
(249)
(268)
(262)
(291)
(299)
(301)
(305)
(299)
(294)
(302)
(313)
(325)
(330)
(323)
(305)
(295)
(288)
(277)
(274)
(267)
(257)
(272)
(282)
(286)
(297)
(287)
(286)
(286)
(295)
(291)
(219)
(296)
(300)
(318)
(327)
(342)
(348)
(350)
(372)
(343)
(291)
(238)
(187)
(132)
(132)
(132)
(154)
(169)
(186)
(202)
(188)
(176)
(173)
(167)
(174)
(192)
(200)
(215)
(245)
(306)
(366)
(425)
(446)
(433)
(421)
(409)
(425)
(442)
(509)
(599)
(672)
(760)
(798)
(820)
(899)
(903)
(892)
(840)
(751)
(735)
(715)
(728)
Other Operating Expenses
(133)
(114)
(103)
(195)
(188)
(317)
(3 105)
(3 142)
(3 114)
(494)
(143)
(2 777)
(750)
(563)
(676)
(2 121)
(259)
(644)
(1 456)
(1 502)
(1 332)
(750)
(1 610)
(1 667)
(2 098)
(792)
(2 356)
(2 382)
(2 268)
(777)
(2 123)
(2 071)
(1 982)
(633)
(1 562)
(1 412)
(1 528)
(55)
(888)
(913)
(878)
(33)
(929)
(917)
(21)
(921)
(989)
(983)
(12)
(1 491)
(1 504)
(1 575)
(177)
(1 830)
(1 772)
(1 782)
(124)
(1 249)
(1 463)
(1 608)
(37)
(1 904)
(2 048)
(2 212)
(54)
(2 520)
(2 658)
(2 863)
171
(3 204)
(3 264)
(3 191)
(17)
(3 710)
(4 249)
(4 596)
(4 232)
(5 064)
(5 412)
(5 912)
(5 429)
(6 344)
(6 678)
(7 040)
(6 428)
(7 688)
(8 264)
(8 466)
(7 649)
(9 116)
(9 472)
(9 950)
(9 412)
(10 931)
(11 444)
(11 455)
Operating Income
109
N/A
176
+61%
252
+43%
530
+111%
206
-61%
579
+181%
342
-41%
356
+4%
371
+4%
368
-1%
613
+66%
712
+16%
876
+23%
640
-27%
788
+23%
924
+17%
960
+4%
893
-7%
1 071
+20%
1 151
+7%
1 230
+7%
1 020
-17%
1 205
+18%
1 207
+0%
1 283
+6%
1 301
+1%
1 676
+29%
1 818
+8%
1 754
-3%
1 403
-20%
1 406
+0%
1 137
-19%
971
-15%
644
-34%
311
-52%
(7)
N/A
(508)
-7 589%
(472)
+7%
(516)
-9%
(443)
+14%
(275)
+38%
18
N/A
282
+1 467%
419
+48%
361
-14%
387
+7%
484
+25%
621
+28%
463
-25%
350
-24%
217
-38%
99
-54%
198
+99%
244
+23%
197
-19%
35
-82%
37
+7%
(34)
N/A
12
N/A
130
+944%
382
+195%
495
+29%
627
+27%
729
+16%
834
+14%
942
+13%
1 059
+12%
1 186
+12%
1 431
+21%
1 146
-20%
1 090
-5%
1 062
-3%
1 356
+28%
1 556
+15%
1 866
+20%
2 561
+37%
3 242
+27%
3 663
+13%
3 935
+7%
4 060
+3%
4 229
+4%
4 120
-3%
3 971
-4%
3 855
-3%
3 847
0%
4 160
+8%
4 057
-2%
4 243
+5%
4 222
-1%
4 154
-2%
4 365
+5%
4 489
+3%
4 750
+6%
4 864
+2%
4 907
+1%
4 944
+1%
Pre-Tax Income
Interest Income Expense
(11)
(12)
(12)
(8)
8
(9)
(9)
(10)
(24)
(12)
(22)
(14)
(40)
(11)
(10)
(30)
3
(9)
(8)
(18)
(12)
(9)
(2)
15
(8)
53
(95)
(218)
(184)
(54)
(118)
(11)
16
7
(9)
48
18
57
(119)
(151)
(166)
7
4
1
70
(5)
(7)
(7)
68
(21)
(21)
(16)
113
(6)
22
28
79
26
56
70
29
(65)
(88)
(85)
49
(64)
(139)
(161)
76
(39)
10
(4)
208
96
72
177
48
(77)
(122)
(203)
259
(167)
(166)
(272)
235
243
177
136
(228)
(401)
(386)
(371)
(247)
(414)
(389)
(345)
Non-Reccuring Items
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
(207)
0
(272)
(272)
(65)
(65)
0
0
0
0
0
0
0
0
0
0
(39)
(117)
(83)
(89)
(45)
(25)
0
(1)
(6)
(34)
(34)
(34)
(34)
0
0
0
0
(263)
0
6
(40)
(260)
(221)
0
0
0
0
0
0
0
0
253
253
253
0
(41)
(41)
(41)
(41)
118
157
76
76
(42)
(81)
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
0
47
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
17
0
0
1
0
0
0
0
0
0
0
3
0
0
0
1
0
0
0
0
0
0
0
0
0
0
0
5
0
0
0
(2)
0
0
0
2
0
0
0
0
0
0
0
4
0
0
0
4
0
0
0
3
0
0
0
Total Other Income
0
0
0
0
0
0
0
0
0
110
0
0
0
96
0
0
0
128
0
0
0
159
0
0
0
58
0
0
0
122
0
0
0
21
25
50
71
132
203
204
214
11
133
159
6
165
173
160
146
242
242
241
27
171
177
171
72
133
109
91
14
113
127
164
78
188
246
234
86
252
239
303
139
404
354
176
102
158
245
355
(8)
687
671
715
(66)
(345)
(406)
(452)
(95)
133
135
196
10
287
387
501
Pre-Tax Income
98
N/A
165
+67%
241
+46%
522
+117%
214
-59%
571
+167%
333
-42%
346
+4%
347
+0%
466
+34%
591
+27%
697
+18%
836
+20%
726
-13%
778
+7%
894
+15%
963
+8%
1 012
+5%
1 063
+5%
1 134
+7%
1 218
+7%
1 170
-4%
1 203
+3%
1 222
+2%
1 275
+4%
1 459
+14%
1 581
+8%
1 600
+1%
1 571
-2%
1 472
-6%
1 288
-13%
1 126
-13%
987
-12%
673
-32%
327
-51%
(116)
N/A
(419)
-261%
(555)
-33%
(705)
-27%
(456)
+35%
(293)
+36%
53
N/A
418
+689%
578
+38%
438
-24%
547
+25%
650
+19%
774
+19%
677
-12%
571
-16%
438
-23%
286
-35%
223
-22%
326
+46%
306
-6%
189
-38%
165
-13%
125
-24%
177
+41%
284
+61%
391
+38%
508
+30%
632
+24%
775
+23%
960
+24%
1 065
+11%
1 166
+9%
1 258
+8%
1 334
+6%
1 360
+2%
1 344
-1%
1 321
-2%
1 441
+9%
1 835
+27%
2 292
+25%
2 914
+27%
3 393
+16%
3 744
+10%
4 058
+8%
4 213
+4%
4 480
+6%
4 639
+4%
4 730
+2%
4 551
-4%
4 274
-6%
4 058
-5%
3 788
-7%
3 886
+3%
3 862
-1%
3 845
0%
4 231
+10%
4 471
+6%
4 592
+3%
4 812
+5%
4 864
+1%
5 019
+3%
Net Income
Tax Provision
(15)
(15)
(16)
(105)
(56)
(68)
(59)
(62)
(59)
(21)
(29)
(28)
(57)
(82)
(97)
(128)
(171)
(169)
(188)
(231)
(218)
(307)
(306)
(282)
(277)
(200)
(163)
(140)
(126)
(60)
(24)
60
18
4
(48)
(118)
(39)
(4)
7
20
(2)
(48)
(75)
(145)
(95)
(133)
(150)
(166)
(54)
(10)
(11)
45
4
(63)
(34)
4
(27)
(8)
(13)
(8)
(67)
(61)
(84)
(162)
(261)
(288)
(312)
(324)
(319)
(327)
(317)
(299)
(303)
(474)
(585)
(765)
(876)
(891)
(980)
(1 004)
(1 146)
(1 264)
(1 307)
(1 292)
(1 171)
(1 064)
(1 002)
(994)
(752)
(755)
(508)
(578)
(832)
(848)
(1 211)
(1 230)
Income from Continuing Operations
84
150
225
417
158
503
274
284
288
445
563
669
779
643
682
766
792
843
875
903
1 000
863
897
939
999
1 259
1 418
1 460
1 445
1 412
1 264
1 186
1 005
677
279
(234)
(457)
(559)
(698)
(436)
(295)
5
343
434
343
414
500
608
623
561
428
331
227
263
272
193
137
117
163
276
324
447
549
613
700
778
854
935
1 015
1 032
1 028
1 023
1 138
1 362
1 707
2 150
2 518
2 854
3 078
3 209
3 334
3 376
3 422
3 259
3 103
2 994
2 785
2 892
3 110
3 089
3 723
3 893
3 759
3 965
3 653
3 789
Income to Minority Interest
0
0
0
(2)
0
0
0
0
0
(137)
(163)
0
(182)
(57)
(67)
(107)
(108)
(117)
(87)
(59)
(64)
(43)
(38)
(27)
(0)
0
1
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
0
(50)
(111)
(193)
(322)
(424)
(472)
(482)
(451)
(383)
(346)
(324)
(256)
(173)
(135)
(89)
(84)
(107)
(72)
(48)
(24)
0
0
0
0
Equity Earnings Affiliates
0
0
0
0
0
0
0
0
0
(18)
0
0
0
(52)
0
0
0
(35)
0
0
0
249
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
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)
84
N/A
150
+79%
225
+50%
406
+81%
158
-61%
503
+218%
274
-46%
284
+4%
288
+1%
291
+1%
382
+31%
489
+28%
580
+19%
535
-8%
563
+5%
608
+8%
632
+4%
691
+9%
753
+9%
809
+8%
1 066
+32%
1 069
+0%
1 109
+4%
1 161
+5%
1 083
-7%
1 259
+16%
1 419
+13%
1 462
+3%
1 445
-1%
1 412
-2%
1 264
-10%
1 186
-6%
1 005
-15%
677
-33%
279
-59%
(234)
N/A
(457)
-96%
(559)
-22%
(698)
-25%
(436)
+37%
(295)
+32%
5
N/A
343
+6 754%
434
+26%
343
-21%
414
+21%
500
+21%
608
+22%
518
-15%
456
-12%
323
-29%
226
-30%
177
-22%
213
+20%
222
+4%
143
-36%
137
-4%
117
-15%
163
+40%
276
+69%
324
+18%
447
+38%
549
+23%
613
+12%
700
+14%
778
+11%
854
+10%
935
+9%
1 015
+9%
1 032
+2%
1 028
0%
1 023
0%
1 089
+6%
1 251
+15%
1 514
+21%
1 828
+21%
2 094
+15%
2 382
+14%
2 596
+9%
2 758
+6%
2 951
+7%
3 030
+3%
3 098
+2%
3 003
-3%
2 930
-2%
2 859
-2%
2 697
-6%
2 808
+4%
3 003
+7%
3 017
+0%
3 675
+22%
3 869
+5%
3 759
-3%
3 965
+5%
3 653
-8%
3 789
+4%
EPS (Diluted)
3
N/A
5.36
+79%
7.71
+44%
14.5
+88%
5.47
-62%
17.34
+217%
9.67
-44%
9.96
+3%
10.05
+1%
10.03
0%
13.83
+38%
17.45
+26%
21
+20%
19.1
-9%
20.32
+6%
21.78
+7%
23.5
+8%
24.67
+5%
25.77
+4%
28.69
+11%
38.19
+33%
38.17
0%
39.03
+2%
40.03
+3%
37.98
-5%
43.41
+14%
52.56
+21%
54.33
+3%
53.7
-1%
52.29
-3%
46.99
-10%
43.6
-7%
37.35
-14%
25.07
-33%
10.31
-59%
-8.64
N/A
-16.81
-95%
-20.7
-23%
-25.83
-25%
-16.17
+37%
-10.92
+32%
0.19
N/A
12.64
+6 553%
16.05
+27%
13.19
-18%
16.76
+27%
20.23
+21%
24.69
+22%
20.72
-16%
20.52
-1%
13.05
-36%
9.66
-26%
7.69
-20%
8.62
+12%
8.92
+3%
5.79
-35%
5.7
-2%
4.82
-15%
6.74
+40%
11.45
+70%
13.5
+18%
17.95
+33%
22.03
+23%
24.89
+13%
28
+12%
30.73
+10%
33.74
+10%
36.94
+9%
40.6
+10%
40.8
+0%
40.62
0%
40.1
-1%
43.56
+9%
49.43
+13%
58.67
+19%
70.84
+21%
80.53
+14%
90.92
+13%
96.49
+6%
92.85
-4%
105.39
+14%
98.69
-6%
101.24
+3%
98.15
-3%
95.5
-3%
92.48
-3%
87.05
-6%
90.55
+4%
97.25
+7%
96.71
-1%
117.75
+22%
123.98
+5%
120.65
-3%
127.06
+5%
117.09
-8%
121.38
+4%