Income Statement

Revenue

+21%

+244%

10Y

Currency: INR

	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	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	55	58	60	65	78	87	105	119	119	0	0	0	160	0	0	0	169	0	0	0	173	0	0	0	213	0	0	0	250	0	0	0	337	0	0	0	380	0	0	0	345	0	0	0	456	0	0	0	605	0	0	0	874	0	0	0	841	0	0	0	795	0	0	0	788	0	0	0	0	0	0	993	0	0	0	1 142	0	0	0
Revenue	1 574 N/A	1 713 +9%	1 819 +6%	1 912 +5%	1 985 +4%	2 078 +5%	2 266 +9%	2 426 +7%	2 608 +8%	2 948 +13%	3 249 +10%	3 204 -1%	3 173 -1%	3 117 -2%	3 119 +0%	3 678 +18%	4 193 +14%	4 864 +16%	5 471 +12%	5 973 +9%	6 562 +10%	7 394 +13%	8 164 +10%	8 885 +9%	9 572 +8%	9 869 +3%	10 112 +2%	10 014 -1%	9 699 -3%	9 558 -1%	9 628 +1%	9 844 +2%	10 638 +8%	10 945 +3%	11 446 +5%	11 615 +1%	11 528 -1%	11 690 +1%	11 525 -1%	11 670 +1%	11 819 +1%	12 530 +6%	12 785 +2%	13 659 +7%	14 802 +8%	14 673 -1%	15 204 +4%	15 492 +2%	15 572 +1%	17 071 +10%	18 604 +9%	19 457 +5%	20 412 +5%	20 111 -1%	18 420 -8%	17 029 -8%	15 633 -8%	12 131 -22%	12 557 +4%	14 366 +14%	17 494 +22%	23 072 +32%	28 605 +24%	31 965 +12%	35 600 +11%	38 979 +9%	40 210 +3%	40 989 +2%	30 639 -25%	31 165 +2%	32 884 +6%	43 571 +32%	43 380 0%	42 994 -1%	42 637 -1%	44 290 +4%	45 905 +4%	46 960 +2%	49 421 +5%
Gross Profit
Cost of Revenue	(1 114)	(1 096)	(1 149)	(1 196)	(1 371)	(1 286)	(1 415)	(1 511)	(1 785)	(1 832)	(2 080)	(2 100)	(2 326)	(2 065)	(1 999)	(2 337)	(2 959)	(3 095)	(3 510)	(3 815)	(4 863)	(4 806)	(5 360)	(5 920)	(7 439)	(6 822)	(6 996)	(6 832)	(7 410)	(6 346)	(6 186)	(6 219)	(7 946)	(6 889)	(7 386)	(7 606)	(8 638)	(7 517)	(7 249)	(7 197)	(8 404)	(7 450)	(7 592)	(8 307)	(10 916)	(9 334)	(9 681)	(9 760)	(11 064)	(10 519)	(11 618)	(12 335)	(14 760)	(12 740)	(11 533)	(10 434)	(11 203)	(7 514)	(7 848)	(8 943)	(12 777)	(14 552)	(17 726)	(19 658)	(25 637)	(24 346)	(25 993)	(26 798)	(20 003)	(20 122)	(21 381)	(32 633)	(28 253)	(27 701)	(27 381)	(32 500)	(29 652)	(30 470)	(32 314)
Gross Profit	459 N/A	617 +34%	670 +9%	716 +7%	614 -14%	792 +29%	851 +7%	915 +8%	823 -10%	1 115 +35%	1 169 +5%	1 105 -5%	847 -23%	1 054 +24%	1 122 +6%	1 342 +20%	1 235 -8%	1 769 +43%	1 961 +11%	2 158 +10%	1 698 -21%	2 589 +52%	2 804 +8%	2 966 +6%	2 133 -28%	3 048 +43%	3 118 +2%	3 183 +2%	2 289 -28%	3 214 +40%	3 443 +7%	3 626 +5%	2 692 -26%	4 056 +51%	4 060 +0%	4 009 -1%	2 890 -28%	4 173 +44%	4 276 +2%	4 473 +5%	3 415 -24%	5 079 +49%	5 192 +2%	5 351 +3%	3 887 -27%	5 340 +37%	5 524 +3%	5 734 +4%	4 508 -21%	6 553 +45%	6 987 +7%	7 122 +2%	5 652 -21%	7 372 +30%	6 888 -7%	6 596 -4%	4 431 -33%	4 616 +4%	4 708 +2%	5 423 +15%	4 717 -13%	8 520 +81%	10 879 +28%	12 306 +13%	9 962 -19%	14 632 +47%	14 216 -3%	14 191 0%	10 637 -25%	11 044 +4%	11 504 +4%	10 938 -5%	15 127 +38%	15 293 +1%	15 256 0%	11 790 -23%	16 253 +38%	16 489 +1%	17 107 +4%
Operating Income
Operating Expenses	(277)	(438)	(454)	(479)	(361)	(508)	(540)	(578)	(482)	(793)	(826)	(801)	(571)	(825)	(871)	(1 031)	(873)	(1 358)	(1 499)	(1 620)	(1 156)	(1 980)	(2 195)	(2 372)	(1 627)	(2 605)	(2 684)	(2 779)	(1 835)	(2 758)	(2 959)	(3 133)	(2 225)	(3 607)	(3 554)	(3 464)	(2 196)	(3 350)	(3 434)	(3 522)	(2 382)	(3 950)	(4 061)	(4 235)	(2 717)	(4 151)	(4 207)	(4 322)	(2 975)	(4 937)	(5 259)	(5 274)	(3 765)	(5 635)	(5 400)	(5 323)	(3 404)	(4 153)	(4 160)	(4 645)	(3 402)	(6 254)	(7 763)	(8 803)	(6 201)	(10 782)	(10 566)	(10 528)	(7 885)	(8 242)	(8 637)	(7 328)	(11 590)	(11 858)	(11 859)	(8 058)	(12 475)	(12 797)	(13 390)
Selling, General & Administrative	(184)	(75)	(82)	(86)	(222)	(89)	(93)	(102)	(330)	(123)	(128)	(123)	(388)	(136)	(155)	(189)	(602)	(240)	(276)	(313)	(785)	(403)	(445)	(486)	(1 148)	(562)	(578)	(588)	(1 294)	(640)	(682)	(734)	(1 632)	(804)	(835)	(855)	(1 743)	(910)	(955)	(998)	(1 875)	(1 059)	(1 128)	(1 205)	(2 119)	(1 209)	(1 222)	(1 252)	(2 322)	(1 501)	(1 637)	(1 779)	(3 014)	(1 906)	(1 853)	(1 701)	(2 526)	(1 280)	(1 144)	(1 273)	(2 567)	(1 826)	(2 057)	(2 124)	(5 199)	(2 365)	(2 505)	(2 689)	(2 283)	(2 517)	(2 677)	(6 202)	(3 600)	(3 653)	(3 723)	(6 830)	(3 921)	(4 014)	(4 143)
Research & Development	(8)	0	0	0	(8)	0	0	0	(8)	0	0	0	(10)	0	0	0	(13)	0	0	0	(12)	0	0	0	(16)	0	0	0	(18)	0	0	0	(28)	0	0	0	(26)	0	0	0	(33)	0	0	0	(37)	0	0	0	(42)	0	0	0	(54)	0	0	0	(75)	0	0	0	(64)	0	0	0	(82)	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Depreciation & Amortization	(106)	(109)	(114)	(121)	(123)	(130)	(139)	(144)	(144)	(160)	(162)	(165)	(171)	(181)	(199)	(229)	(255)	(271)	(294)	(305)	(328)	(361)	(389)	(412)	(426)	(428)	(434)	(442)	(496)	(511)	(523)	(549)	(526)	(538)	(467)	(417)	(382)	(343)	(391)	(416)	(421)	(450)	(478)	(495)	(479)	(473)	(467)	(475)	(526)	(560)	(593)	(612)	(619)	(642)	(666)	(691)	(719)	(716)	(715)	(714)	(723)	(726)	(748)	(771)	(769)	(793)	(794)	(794)	(628)	(651)	(674)	(1 042)	(1 103)	(1 154)	(1 203)	(1 111)	(1 150)	(1 158)	(1 229)
Other Operating Expenses	21	(254)	(258)	(270)	(9)	(290)	(309)	(332)	0	(510)	(536)	(513)	(2)	(507)	(516)	(612)	(3)	(846)	(928)	(1 001)	(30)	(1 217)	(1 361)	(1 475)	(38)	(1 614)	(1 672)	(1 748)	(27)	(1 606)	(1 753)	(1 849)	(39)	(2 264)	(2 251)	(2 191)	(45)	(2 096)	(2 087)	(2 107)	(54)	(2 439)	(2 453)	(2 533)	(82)	(2 469)	(2 518)	(2 596)	(85)	(2 876)	(3 029)	(2 882)	(78)	(3 088)	(2 882)	(2 932)	(84)	(2 158)	(2 301)	(2 658)	(47)	(3 700)	(4 957)	(5 907)	(152)	(7 624)	(7 266)	(7 044)	(4 973)	(5 074)	(5 285)	(83)	(6 887)	(7 051)	(6 933)	(117)	(7 404)	(7 625)	(8 017)
Operating Income	182 N/A	180 -1%	216 +20%	238 +10%	253 +6%	284 +12%	311 +10%	336 +8%	341 +1%	323 -5%	344 +7%	304 -12%	277 -9%	229 -17%	251 +10%	312 +24%	362 +16%	411 +14%	461 +12%	537 +16%	543 +1%	608 +12%	609 +0%	593 -3%	506 -15%	443 -12%	434 -2%	405 -7%	454 +12%	455 +0%	483 +6%	492 +2%	468 -5%	450 -4%	507 +13%	546 +8%	694 +27%	824 +19%	843 +2%	952 +13%	1 032 +8%	1 130 +9%	1 132 +0%	1 117 -1%	1 170 +5%	1 188 +2%	1 317 +11%	1 412 +7%	1 533 +9%	1 617 +5%	1 728 +7%	1 848 +7%	1 887 +2%	1 736 -8%	1 487 -14%	1 272 -14%	1 027 -19%	464 -55%	549 +18%	779 +42%	1 315 +69%	2 267 +72%	3 117 +37%	3 504 +12%	3 761 +7%	3 850 +2%	3 650 -5%	3 663 +0%	2 752 -25%	2 802 +2%	2 867 +2%	3 610 +26%	3 537 -2%	3 435 -3%	3 397 -1%	3 732 +10%	3 778 +1%	3 692 -2%	3 717 +1%
Pre-Tax Income
Interest Income Expense	(54)	(59)	(61)	(65)	(76)	(87)	(106)	(120)	(116)	(37)	(77)	(118)	(156)	(174)	(174)	(171)	(172)	(163)	(175)	(192)	(188)	(213)	(223)	(233)	(266)	(293)	(323)	(322)	(273)	(304)	(289)	(329)	(302)	(435)	(463)	(457)	(267)	(415)	(411)	(417)	(301)	(450)	(464)	(490)	(319)	(521)	(578)	(575)	(577)	(715)	(792)	(892)	(811)	(932)	(911)	(894)	(759)	(886)	(874)	(868)	(685)	(810)	(831)	(852)	(682)	(839)	(808)	(803)	(664)	(719)	(751)	(889)	(1 105)	(1 146)	(1 158)	(1 121)	(1 151)	(1 208)	(1 258)
Non-Reccuring Items	0	0	0	0	0	0	0	0	0	(1)	(1)	(1)	0	0	0	0	0	0	0	(1)	0	(1)	(1)	0	0	1	2	2	0	1	0	0	0	(1)	(1)	(1)	0	0	0	0	0	0	0	0	11	11	11	11	(1)	(1)	(1)	(1)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	4 731	4 731	4 731	4 731	0	0	0	0
Gain/Loss on Disposition of Assets	0	0	0	0	7	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	2	0	0	0	41	0	0	0	2	0	0	0	7	0	0	0	6	0	0	0	9	0	0	0	(1)	0	0	0	2	0	0	0	7	0	0	0	6	0	0	0	0	0	0	12	0	0	0	0	0	0	0
Total Other Income	5	0	0	0	7	0	0	0	8	0	0	0	7	0	0	0	6	0	0	0	1	0	0	0	92	135	161	174	83	101	83	122	45	239	263	274	57	167	180	171	51	184	195	188	(9)	168	144	112	7	135	153	173	14	197	216	219	57	190	173	173	1	178	162	141	(50)	108	108	111	98	92	89	(30)	107	83	70	(21)	27	31	30
Pre-Tax Income	134 N/A	121 -10%	155 +28%	173 +12%	191 +10%	197 +3%	205 +4%	216 +5%	233 +8%	285 +22%	266 -7%	185 -30%	128 -31%	55 -57%	76 +38%	140 +84%	196 +40%	247 +26%	286 +16%	344 +20%	356 +3%	395 +11%	386 -2%	361 -6%	331 -8%	286 -14%	273 -5%	258 -5%	266 +3%	252 -5%	277 +10%	284 +3%	252 -11%	251 0%	305 +22%	362 +19%	487 +35%	577 +18%	611 +6%	705 +15%	790 +12%	864 +9%	864 N/A	816 -6%	859 +5%	846 -2%	894 +6%	959 +7%	971 +1%	1 035 +7%	1 087 +5%	1 128 +4%	1 089 -3%	1 000 -8%	791 -21%	595 -25%	327 -45%	(232) N/A	(152) +34%	84 N/A	638 +660%	1 633 +156%	2 446 +50%	2 792 +14%	3 035 +9%	3 118 +3%	2 950 -5%	2 971 +1%	2 187 -26%	2 175 -1%	2 205 +1%	7 434 +237%	7 271 -2%	7 103 -2%	7 039 -1%	2 590 -63%	2 654 +2%	2 516 -5%	2 489 -1%
Net Income
Tax Provision	(29)	(7)	(21)	(25)	(51)	(60)	(57)	(60)	(69)	(88)	(76)	(59)	(50)	(27)	(37)	(49)	(51)	(52)	(58)	(62)	(58)	(53)	(56)	(69)	(44)	(49)	(45)	(29)	(15)	(7)	(14)	3	(8)	(8)	(18)	(44)	(93)	(124)	(125)	(160)	(179)	(201)	(193)	(173)	(302)	(298)	(323)	(334)	(220)	(234)	(254)	(279)	(265)	(244)	(171)	(109)	(93)	(62)	(79)	(90)	(146)	(249)	(574)	(781)	(981)	(1 093)	(1 007)	(1 017)	(729)	(740)	(613)	(687)	(590)	(484)	(537)	(637)	(637)	(605)	(589)
Income from Continuing Operations	105	115	135	149	140	137	149	157	165	198	190	125	78	28	39	92	145	196	229	282	298	340	329	292	288	239	229	230	250	245	263	288	243	244	288	318	394	454	487	546	612	663	672	643	557	548	571	626	751	802	833	848	824	755	619	486	234	(293)	(230)	(5)	493	1 385	1 873	2 012	2 055	2 025	1 943	1 954	1 458	1 435	1 591	6 747	6 681	6 619	6 502	1 953	2 017	1 911	1 900
Net Income (Common)	105 N/A	115 +10%	135 +17%	149 +10%	140 -6%	137 -2%	149 +9%	157 +5%	165 +5%	198 +20%	190 -4%	125 -34%	78 -38%	28 -64%	39 +39%	92 +136%	145 +58%	196 +35%	229 +17%	282 +23%	298 +6%	340 +14%	329 -3%	292 -11%	288 -1%	239 -17%	229 -4%	230 +0%	250 +9%	245 -2%	263 +7%	288 +10%	243 -16%	244 +0%	288 +18%	318 +10%	394 +24%	454 +15%	487 +7%	546 +12%	612 +12%	663 +8%	672 +1%	643 -4%	557 -13%	548 -2%	571 +4%	626 +10%	751 +20%	802 +7%	833 +4%	848 +2%	824 -3%	755 -8%	619 -18%	486 -21%	234 -52%	(293) N/A	(230) +22%	(5) +98%	493 N/A	1 385 +181%	1 873 +35%	2 012 +7%	2 055 +2%	2 025 -1%	1 943 -4%	1 954 +1%	1 458 -25%	1 435 -2%	1 591 +11%	6 747 +324%	6 681 -1%	6 619 -1%	6 502 -2%	1 953 -70%	2 017 +3%	1 911 -5%	1 900 -1%
EPS (Diluted)	0.95 N/A	0.95 N/A	1.12 +18%	1.24 +11%	1.24 N/A	1.2 -3%	1.32 +10%	1.38 +5%	1.41 +2%	1.53 +9%	1.37 -10%	0.98 -28%	0.58 -41%	0.19 -67%	0.29 +53%	0.7 +141%	1.05 +50%	1.44 +37%	1.68 +17%	2.25 +34%	2.13 -5%	2.28 +7%	2.22 -3%	1.98 -11%	1.89 -5%	1.57 -17%	1.52 -3%	1.52 N/A	1.65 +9%	1.61 -2%	1.7 +6%	1.89 +11%	1.6 -15%	1.6 N/A	1.89 +18%	2.09 +11%	2.58 +23%	2.94 +14%	3.18 +8%	3.57 +12%	3.99 +12%	4.32 +8%	4.37 +1%	4.12 -6%	3.59 -13%	3.53 -2%	3.67 +4%	4.02 +10%	4.82 +20%	5.04 +5%	5.11 +1%	5.2 +2%	5.11 -2%	4.6 -10%	3.77 -18%	3.01 -20%	1.46 -51%	-1.87 N/A	-1.49 +20%	-0.04 +97%	3.15 N/A	8.87 +182%	12 +35%	12.89 +7%	13.17 +2%	12.98 -1%	12.37 -5%	12.44 +1%	9.3 -25%	9.14 -2%	10.14 +11%	43 +324%	42.56 -1%	42.06 -1%	41.42 -2%	12.39 -70%	12.79 +3%	12.11 -5%	12.06 0%

Income Statement Balance Sheet Cash Flow Statement

Steel Strips Wheels Ltd
NSE:SSWL

Income Statement

Earnings Waterfall
Steel Strips Wheels Ltd

Income Statement
Steel Strips Wheels Ltd

See Also

Company

Help

Tools

Stocks

Steel Strips Wheels Ltd NSE:SSWL

Income Statement

Earnings Waterfall Steel Strips Wheels Ltd

Income Statement Steel Strips Wheels Ltd

See Also

Company

Help

Tools

Stocks

Steel Strips Wheels Ltd
NSE:SSWL

Earnings Waterfall
Steel Strips Wheels Ltd

Income Statement
Steel Strips Wheels Ltd