Nuvama Wealth Management Ltd
NSE:NUVAMA
Income Statement
Earnings Waterfall
Nuvama Wealth Management Ltd
Income Statement
Nuvama Wealth Management Ltd
| Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||
| Interest Expense |
5 417
|
0
|
0
|
0
|
6 773
|
0
|
0
|
0
|
|
| Revenue |
31 115
N/A
|
31 886
+2%
|
34 894
+9%
|
36 604
+5%
|
41 598
+14%
|
40 111
-4%
|
40 518
+1%
|
41 192
+2%
|
|
| Gross Profit | |||||||||
| Cost of Revenue |
(12)
|
0
|
0
|
0
|
(2 958)
|
(3 710)
|
(4 740)
|
(5 512)
|
|
| Gross Profit |
31 103
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
38 639
N/A
|
17 275
-55%
|
26 231
+52%
|
35 681
+36%
|
|
| Operating Income | |||||||||
| Operating Expenses |
(16 853)
|
(17 778)
|
(18 905)
|
(19 350)
|
(17 219)
|
(17 154)
|
(16 729)
|
(16 413)
|
|
| Selling, General & Administrative |
(15 462)
|
(9 723)
|
(10 524)
|
(11 087)
|
(16 217)
|
(11 966)
|
(12 175)
|
(12 241)
|
|
| Depreciation & Amortization |
(1 364)
|
(1 343)
|
(1 314)
|
(1 108)
|
(944)
|
(985)
|
(1 024)
|
(1 050)
|
|
| Other Operating Expenses |
(27)
|
(6 711)
|
(7 066)
|
(7 154)
|
(58)
|
(4 204)
|
(3 530)
|
(3 122)
|
|
| Operating Income |
14 251
N/A
|
14 109
-1%
|
15 989
+13%
|
17 254
+8%
|
21 421
+24%
|
19 247
-10%
|
19 048
-1%
|
19 267
+1%
|
|
| Pre-Tax Income | |||||||||
| Interest Income Expense |
(5 807)
|
(4 631)
|
(4 987)
|
(5 234)
|
(6 879)
|
(5 623)
|
(5 482)
|
(5 628)
|
|
| Non-Reccuring Items |
444
|
0
|
0
|
0
|
33
|
0
|
0
|
0
|
|
| Gain/Loss on Disposition of Assets |
(5)
|
0
|
0
|
0
|
7
|
0
|
0
|
0
|
|
| Total Other Income |
(763)
|
85
|
119
|
135
|
(1 399)
|
97
|
75
|
61
|
|
| Pre-Tax Income |
8 120
N/A
|
9 562
+18%
|
11 121
+16%
|
12 155
+9%
|
13 183
+8%
|
13 722
+4%
|
13 641
-1%
|
13 700
+0%
|
|
| Net Income | |||||||||
| Tax Provision |
(1 872)
|
(2 336)
|
(2 772)
|
(3 050)
|
(3 332)
|
(3 440)
|
(3 393)
|
(3 433)
|
|
| Income from Continuing Operations |
6 248
|
7 226
|
8 350
|
9 105
|
9 851
|
10 282
|
10 248
|
10 267
|
|
| Income to Minority Interest |
5
|
6
|
8
|
10
|
11
|
10
|
8
|
6
|
|
| Net Income (Common) |
6 253
N/A
|
7 233
+16%
|
8 357
+16%
|
9 115
+9%
|
9 862
+8%
|
10 291
+4%
|
10 256
0%
|
10 273
+0%
|
|
| EPS (Diluted) |
34.83
N/A
|
39.66
+14%
|
45.7
+15%
|
49.57
+8%
|
53.71
+8%
|
55.12
+3%
|
54.99
0%
|
55.12
+0%
|
|