United Drilling Tools Ltd
NSE:UNIDT
Income Statement
Earnings Waterfall
United Drilling Tools Ltd
Revenue
|
1.8B
INR
|
Cost of Revenue
|
-1.2B
INR
|
Gross Profit
|
673m
INR
|
Operating Expenses
|
-441.6m
INR
|
Operating Income
|
231.5m
INR
|
Other Expenses
|
-91.2m
INR
|
Net Income
|
140.3m
INR
|
Income Statement
United Drilling Tools Ltd
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 |
659
N/A
|
1 119
+70%
|
1 116
0%
|
951
-15%
|
715
-25%
|
189
-74%
|
351
+86%
|
665
+90%
|
780
+17%
|
950
+22%
|
804
-15%
|
466
-42%
|
265
-43%
|
154
-42%
|
734
+376%
|
1 086
+48%
|
1 674
+54%
|
1 934
+16%
|
1 562
-19%
|
1 442
-8%
|
1 123
-22%
|
1 133
+1%
|
1 118
-1%
|
1 128
+1%
|
1 197
+6%
|
1 182
-1%
|
1 429
+21%
|
1 468
+3%
|
1 608
+10%
|
1 812
+13%
|
1 749
-3%
|
1 803
+3%
|
1 641
-9%
|
1 385
-16%
|
1 198
-13%
|
1 003
-16%
|
974
-3%
|
1 049
+8%
|
1 300
+24%
|
1 668
+28%
|
1 843
+10%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(220)
|
(523)
|
(559)
|
(493)
|
(415)
|
(57)
|
(113)
|
(272)
|
(351)
|
(450)
|
(393)
|
(224)
|
(73)
|
(18)
|
(412)
|
(661)
|
(1 141)
|
(1 366)
|
(1 042)
|
(880)
|
(500)
|
(383)
|
(417)
|
(459)
|
(560)
|
(527)
|
(809)
|
(719)
|
(749)
|
(923)
|
(799)
|
(971)
|
(979)
|
(873)
|
(771)
|
(590)
|
(552)
|
(615)
|
(793)
|
(1 055)
|
(1 170)
|
|
Gross Profit |
439
N/A
|
597
+36%
|
557
-7%
|
457
-18%
|
300
-34%
|
131
-56%
|
238
+82%
|
394
+65%
|
429
+9%
|
500
+17%
|
411
-18%
|
242
-41%
|
193
-20%
|
137
-29%
|
323
+136%
|
426
+32%
|
533
+25%
|
568
+7%
|
520
-8%
|
562
+8%
|
622
+11%
|
750
+20%
|
700
-7%
|
669
-4%
|
637
-5%
|
655
+3%
|
619
-5%
|
748
+21%
|
859
+15%
|
890
+4%
|
950
+7%
|
832
-12%
|
662
-20%
|
511
-23%
|
427
-17%
|
413
-3%
|
422
+2%
|
434
+3%
|
507
+17%
|
613
+21%
|
673
+10%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(200)
|
(272)
|
(268)
|
(261)
|
(237)
|
(187)
|
(179)
|
(192)
|
(208)
|
(279)
|
(207)
|
(183)
|
(156)
|
(87)
|
(177)
|
(232)
|
(270)
|
(295)
|
(223)
|
(242)
|
(224)
|
(210)
|
(197)
|
(203)
|
(222)
|
(258)
|
(242)
|
(271)
|
(261)
|
(241)
|
(238)
|
(264)
|
(288)
|
(291)
|
(277)
|
(285)
|
(286)
|
(323)
|
(345)
|
(410)
|
(442)
|
|
Selling, General & Administrative |
(29)
|
(37)
|
(41)
|
(41)
|
(42)
|
(37)
|
(46)
|
(49)
|
(59)
|
(62)
|
(60)
|
(60)
|
(54)
|
(57)
|
(67)
|
(80)
|
(92)
|
(101)
|
(185)
|
(104)
|
(106)
|
(111)
|
(163)
|
(111)
|
(117)
|
(128)
|
(148)
|
(134)
|
(129)
|
(117)
|
(128)
|
(113)
|
(118)
|
(120)
|
(164)
|
(121)
|
(117)
|
(114)
|
(153)
|
(130)
|
(135)
|
|
Depreciation & Amortization |
(75)
|
(98)
|
(94)
|
(95)
|
(95)
|
(94)
|
(90)
|
(89)
|
(89)
|
(77)
|
(66)
|
(51)
|
(36)
|
(31)
|
(27)
|
(28)
|
(28)
|
(28)
|
(29)
|
(28)
|
(28)
|
(27)
|
(27)
|
(27)
|
(27)
|
(27)
|
(27)
|
(27)
|
(28)
|
(29)
|
(30)
|
(33)
|
(35)
|
(38)
|
(41)
|
(44)
|
(47)
|
(49)
|
(52)
|
(53)
|
(51)
|
|
Other Operating Expenses |
(96)
|
(138)
|
(133)
|
(125)
|
(100)
|
(55)
|
(43)
|
(53)
|
(60)
|
(139)
|
(81)
|
(73)
|
(66)
|
1
|
(83)
|
(125)
|
(150)
|
(166)
|
(9)
|
(110)
|
(91)
|
(72)
|
(8)
|
(65)
|
(78)
|
(103)
|
(68)
|
(110)
|
(104)
|
(95)
|
(80)
|
(119)
|
(135)
|
(132)
|
(71)
|
(120)
|
(122)
|
(160)
|
(139)
|
(228)
|
(255)
|
|
Operating Income |
240
N/A
|
325
+35%
|
288
-11%
|
196
-32%
|
64
-68%
|
(56)
N/A
|
59
N/A
|
202
+240%
|
221
+10%
|
221
0%
|
204
-8%
|
59
-71%
|
37
-37%
|
50
+36%
|
146
+191%
|
193
+33%
|
263
+36%
|
273
+4%
|
297
+9%
|
320
+8%
|
398
+25%
|
540
+36%
|
503
-7%
|
466
-7%
|
415
-11%
|
396
-5%
|
377
-5%
|
477
+26%
|
598
+25%
|
649
+9%
|
712
+10%
|
568
-20%
|
374
-34%
|
221
-41%
|
150
-32%
|
128
-15%
|
136
+6%
|
111
-18%
|
162
+46%
|
203
+25%
|
231
+14%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(8)
|
(10)
|
(2)
|
(15)
|
(14)
|
(12)
|
(1)
|
(6)
|
(7)
|
(6)
|
(2)
|
(4)
|
(2)
|
(3)
|
(9)
|
(17)
|
(19)
|
(19)
|
(38)
|
(7)
|
(5)
|
(4)
|
27
|
(5)
|
(7)
|
(9)
|
19
|
(10)
|
(9)
|
(7)
|
7
|
(12)
|
(13)
|
(14)
|
(2)
|
(9)
|
(14)
|
(25)
|
(14)
|
(31)
|
(27)
|
|
Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
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
|
|
Total Other Income |
8
|
6
|
(10)
|
5
|
7
|
10
|
7
|
18
|
15
|
51
|
10
|
8
|
8
|
(26)
|
1
|
5
|
5
|
3
|
(6)
|
12
|
17
|
25
|
(3)
|
36
|
41
|
41
|
(5)
|
31
|
25
|
21
|
(5)
|
9
|
5
|
1
|
(1)
|
6
|
13
|
48
|
(10)
|
7
|
0
|
|
Pre-Tax Income |
240
N/A
|
321
+33%
|
277
-14%
|
186
-33%
|
57
-69%
|
(58)
N/A
|
66
N/A
|
215
+223%
|
230
+7%
|
265
+15%
|
212
-20%
|
63
-71%
|
43
-31%
|
21
-52%
|
138
+569%
|
181
+31%
|
250
+38%
|
258
+3%
|
253
-2%
|
325
+28%
|
410
+26%
|
561
+37%
|
528
-6%
|
497
-6%
|
449
-10%
|
428
-5%
|
391
-9%
|
498
+27%
|
614
+23%
|
663
+8%
|
715
+8%
|
565
-21%
|
367
-35%
|
208
-43%
|
148
-29%
|
125
-16%
|
135
+8%
|
135
0%
|
138
+2%
|
178
+29%
|
205
+15%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(14)
|
(14)
|
(17)
|
(17)
|
(11)
|
(11)
|
(1)
|
(1)
|
(1)
|
(1)
|
(4)
|
(4)
|
(5)
|
(6)
|
(11)
|
(14)
|
(18)
|
(21)
|
(6)
|
(19)
|
(37)
|
(62)
|
(75)
|
(73)
|
(68)
|
(62)
|
(64)
|
(101)
|
(154)
|
(193)
|
(214)
|
(175)
|
(110)
|
(61)
|
(45)
|
(39)
|
(47)
|
(44)
|
(44)
|
(57)
|
(64)
|
|
Income from Continuing Operations |
226
|
306
|
260
|
169
|
47
|
(69)
|
65
|
213
|
229
|
265
|
209
|
58
|
38
|
15
|
127
|
168
|
232
|
237
|
247
|
306
|
373
|
498
|
452
|
423
|
382
|
367
|
327
|
397
|
460
|
470
|
500
|
389
|
257
|
147
|
103
|
86
|
87
|
91
|
94
|
122
|
140
|
|
Net Income (Common) |
226
N/A
|
306
+36%
|
260
-15%
|
169
-35%
|
47
-72%
|
(69)
N/A
|
65
N/A
|
213
+227%
|
229
+7%
|
265
+16%
|
209
-21%
|
58
-72%
|
38
-35%
|
15
-61%
|
127
+760%
|
168
+32%
|
232
+39%
|
237
+2%
|
247
+4%
|
306
+24%
|
373
+22%
|
498
+34%
|
452
-9%
|
423
-6%
|
382
-10%
|
367
-4%
|
327
-11%
|
397
+21%
|
460
+16%
|
470
+2%
|
500
+6%
|
389
-22%
|
257
-34%
|
147
-43%
|
103
-30%
|
86
-16%
|
87
+1%
|
91
+4%
|
94
+3%
|
122
+30%
|
140
+15%
|
|
EPS (Diluted) |
20.94
N/A
|
14.94
-29%
|
12.67
-15%
|
8.29
-35%
|
2.29
-72%
|
-3.36
N/A
|
3.19
N/A
|
10.4
+226%
|
11.16
+7%
|
12.9
+16%
|
10.19
-21%
|
2.87
-72%
|
1.86
-35%
|
0.72
-61%
|
6.22
+764%
|
8.26
+33%
|
11.44
+38%
|
11.78
+3%
|
12.18
+3%
|
15.05
+24%
|
18.34
+22%
|
24.54
+34%
|
22.27
-9%
|
20.75
-7%
|
18.79
-9%
|
18.05
-4%
|
16.11
-11%
|
19.52
+21%
|
21.98
+13%
|
15.6
-29%
|
24.64
+58%
|
19.07
-23%
|
12.65
-34%
|
7.18
-43%
|
5.06
-30%
|
4.18
-17%
|
4.29
+3%
|
4.46
+4%
|
4.62
+4%
|
6
+30%
|
6.91
+15%
|