Repro India Ltd
NSE:REPRO

Watchlist Manager
Repro India Ltd Logo
Repro India Ltd
NSE:REPRO
Watchlist
Price: 576.65 INR -2.1% Market Closed
Market Cap: 8.3B INR
Have any thoughts about
Repro India Ltd?
Write Note

Income Statement

Earnings Waterfall
Repro India Ltd

Revenue
4.6B INR
Cost of Revenue
-2.6B INR
Gross Profit
2B INR
Operating Expenses
-1.9B INR
Operating Income
101.7m INR
Other Expenses
-73.7m INR
Net Income
28m INR

Income Statement
Repro India Ltd

Rotate your device to view
Income Statement
Currency: INR
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
Revenue
Revenue
1 891
N/A
2 858
+51%
3 957
+38%
4 174
+5%
4 193
+0%
4 133
-1%
3 844
-7%
3 531
-8%
3 321
-6%
3 228
-3%
3 215
0%
3 063
-5%
3 010
-2%
2 917
-3%
2 993
+3%
3 259
+9%
3 556
+9%
3 801
+7%
3 995
+5%
4 097
+3%
4 094
0%
4 000
-2%
3 675
-8%
2 807
-24%
2 145
-24%
1 620
-24%
1 380
-15%
1 799
+30%
2 105
+17%
2 439
+16%
2 874
+18%
3 308
+15%
3 578
+8%
3 946
+10%
4 220
+7%
4 360
+3%
4 625
+6%
4 734
+2%
4 795
+1%
4 722
-2%
4 600
-3%
Gross Profit
Cost of Revenue
(1 014)
(1 548)
(2 312)
(2 217)
(2 234)
(2 184)
(2 258)
(2 030)
(1 947)
(1 942)
(1 836)
(1 736)
(1 702)
(1 604)
(1 632)
(1 802)
(1 937)
(2 089)
(2 254)
(2 227)
(2 205)
(2 119)
(1 910)
(1 356)
(1 020)
(741)
(757)
(897)
(1 053)
(1 239)
(1 586)
(1 764)
(1 914)
(2 116)
(2 264)
(2 342)
(2 529)
(2 568)
(2 782)
(2 612)
(2 566)
Gross Profit
877
N/A
1 310
+49%
1 644
+25%
1 957
+19%
1 959
+0%
1 949
-1%
1 587
-19%
1 501
-5%
1 374
-8%
1 286
-6%
1 379
+7%
1 327
-4%
1 308
-1%
1 313
+0%
1 361
+4%
1 456
+7%
1 618
+11%
1 712
+6%
1 741
+2%
1 869
+7%
1 889
+1%
1 881
0%
1 765
-6%
1 451
-18%
1 125
-22%
879
-22%
624
-29%
902
+45%
1 051
+17%
1 200
+14%
1 288
+7%
1 544
+20%
1 664
+8%
1 830
+10%
1 955
+7%
2 018
+3%
2 097
+4%
2 166
+3%
2 013
-7%
2 111
+5%
2 034
-4%
Operating Income
Operating Expenses
(766)
(1 114)
(1 372)
(1 657)
(1 689)
(1 718)
(1 536)
(1 632)
(1 501)
(1 407)
(1 272)
(1 149)
(1 230)
(1 256)
(1 362)
(1 352)
(1 391)
(1 448)
(1 428)
(1 564)
(1 577)
(1 582)
(1 492)
(1 427)
(1 251)
(1 141)
(945)
(1 130)
(1 235)
(1 344)
(1 421)
(1 627)
(1 684)
(1 754)
(1 771)
(1 802)
(1 868)
(1 938)
(1 787)
(1 928)
(1 933)
Selling, General & Administrative
(358)
(551)
(1 147)
(806)
(827)
(798)
(1 304)
(618)
(523)
(465)
(445)
(407)
(370)
(348)
(433)
(428)
(442)
(441)
(1 269)
(349)
(345)
(342)
(1 254)
(291)
(269)
(249)
(658)
(278)
(299)
(331)
(1 146)
(385)
(393)
(399)
(380)
(382)
(394)
(397)
(1 472)
(411)
(423)
Depreciation & Amortization
(98)
(147)
(201)
(203)
(206)
(209)
(209)
(191)
(174)
(158)
(142)
(147)
(147)
(155)
(142)
(141)
(143)
(137)
(148)
(158)
(166)
(178)
(192)
(216)
(243)
(264)
(279)
(272)
(264)
(264)
(268)
(266)
(261)
(253)
(247)
(257)
(272)
(286)
(297)
(300)
(302)
Other Operating Expenses
(310)
(416)
(24)
(648)
(657)
(712)
(23)
(823)
(805)
(784)
(685)
(595)
(713)
(754)
(788)
(783)
(807)
(870)
(11)
(1 057)
(1 066)
(1 062)
(46)
(921)
(739)
(627)
(9)
(579)
(672)
(750)
(7)
(976)
(1 030)
(1 103)
(1 144)
(1 163)
(1 202)
(1 255)
(18)
(1 217)
(1 209)
Operating Income
111
N/A
197
+77%
273
+39%
300
+10%
270
-10%
231
-15%
51
-78%
(130)
N/A
(127)
+2%
(120)
+6%
107
N/A
178
+66%
78
-56%
57
-26%
(2)
N/A
104
N/A
227
+117%
263
+16%
312
+19%
306
-2%
312
+2%
300
-4%
272
-9%
24
-91%
(126)
N/A
(261)
-108%
(321)
-23%
(228)
+29%
(183)
+20%
(143)
+22%
(133)
+7%
(83)
+37%
(21)
+75%
76
N/A
185
+143%
216
+17%
228
+6%
228
0%
226
-1%
183
-19%
102
-44%
Pre-Tax Income
Interest Income Expense
(3)
(21)
(74)
(19)
(24)
(15)
(149)
(133)
(162)
(195)
(152)
(151)
(157)
(142)
(121)
(119)
(99)
(94)
(125)
(103)
(97)
(94)
(96)
(97)
(115)
(130)
(137)
(127)
(119)
(112)
(108)
(105)
(105)
(107)
(108)
(110)
(112)
(102)
(83)
(91)
(80)
Gain/Loss on Disposition of Assets
0
0
(5)
0
0
0
0
0
0
0
2
0
0
0
9
0
0
0
1
0
0
0
3
0
0
0
0
0
0
0
4
0
0
0
0
0
0
0
0
0
0
Total Other Income
42
46
63
(70)
(96)
(126)
(1)
(12)
178
219
17
111
68
80
262
181
59
34
2
5
6
10
(4)
11
11
8
(8)
7
8
5
(4)
10
12
12
10
9
15
15
1
23
30
Pre-Tax Income
150
N/A
221
+48%
257
+16%
211
-18%
150
-29%
90
-40%
(99)
N/A
(276)
-180%
(111)
+60%
(95)
+14%
(25)
+73%
139
N/A
(11)
N/A
(5)
+51%
149
N/A
167
+12%
187
+12%
204
+9%
191
-6%
208
+9%
221
+6%
216
-3%
175
-19%
(61)
N/A
(230)
-275%
(383)
-67%
(465)
-21%
(348)
+25%
(295)
+15%
(250)
+15%
(241)
+3%
(178)
+26%
(114)
+36%
(19)
+83%
87
N/A
116
+34%
131
+13%
141
+7%
145
+3%
115
-20%
51
-56%
Net Income
Tax Provision
(34)
(46)
(66)
(56)
(46)
(39)
3
16
20
26
20
20
21
22
15
26
35
44
45
44
34
26
13
10
17
24
32
24
16
5
9
8
8
9
1
0
(0)
(0)
(24)
(23)
(23)
Income from Continuing Operations
116
176
190
155
104
50
(96)
(260)
(90)
(69)
(6)
159
10
16
164
193
222
247
236
252
256
242
188
(52)
(214)
(360)
(434)
(323)
(279)
(244)
(232)
(171)
(106)
(10)
87
116
131
141
121
92
28
Income to Minority Interest
0
0
0
0
0
0
0
0
0
(2)
0
3
18
20
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)
116
N/A
176
+52%
190
+8%
155
-18%
104
-33%
50
-52%
(96)
N/A
(260)
-172%
(90)
+65%
(70)
+22%
(6)
+92%
162
N/A
28
-83%
36
+28%
164
+357%
190
+16%
203
+7%
229
+13%
236
+3%
252
+7%
256
+1%
242
-6%
188
-22%
(52)
N/A
(214)
-315%
(360)
-69%
(434)
-21%
(323)
+25%
(279)
+14%
(244)
+13%
(232)
+5%
(171)
+26%
(106)
+38%
(10)
+91%
87
N/A
116
+33%
131
+13%
141
+7%
121
-14%
92
-24%
28
-70%
EPS (Diluted)
10.6
N/A
16.11
+52%
17.46
+8%
14.25
-18%
9.41
-34%
4.61
-51%
-8.76
N/A
-23.79
-172%
-8.26
+65%
-6.41
+22%
-0.51
+92%
14.83
N/A
1.59
-89%
2.99
+88%
14.76
+394%
16.52
+12%
17.67
+7%
19.92
+13%
20.51
+3%
21.16
+3%
21.3
+1%
20.12
-6%
15.66
-22%
-4.25
N/A
-17.65
-315%
-29.75
-69%
-35.85
-21%
-26.74
+25%
-23.1
+14%
-19.38
+16%
-19.18
+1%
-13.02
+32%
-8.38
+36%
-0.78
+91%
6.87
N/A
8.7
+27%
9.88
+14%
9.72
-2%
8.46
-13%
6.36
-25%
1.96
-69%

See Also

Discover More