Innocorp Ltd
BSE:531929
Income Statement
Earnings Waterfall
Innocorp Ltd
Income Statement
Innocorp Ltd
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||
| Interest Expense |
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
5
N/A
|
7
+26%
|
6
-6%
|
3
-56%
|
1
-45%
|
0
-91%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
|
| Gross Profit | ||||||||||||||||
| Cost of Revenue |
(1)
|
0
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Gross Profit |
4
N/A
|
0
N/A
|
4
N/A
|
1
-84%
|
1
+67%
|
(0)
N/A
|
(0)
+33%
|
(0)
+89%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
+26%
|
0
N/A
|
0
N/A
|
0
N/A
|
|
| Operating Income | ||||||||||||||||
| Operating Expenses |
(5)
|
(6)
|
(5)
|
(11)
|
(15)
|
(14)
|
(15)
|
(8)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
|
| Selling, General & Administrative |
(2)
|
0
|
0
|
(2)
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
|
| Depreciation & Amortization |
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Other Operating Expenses |
(1)
|
(4)
|
(3)
|
(7)
|
(13)
|
(12)
|
(12)
|
(6)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Operating Income |
(1)
N/A
|
0
N/A
|
(0)
N/A
|
(10)
-5 615%
|
(14)
-47%
|
(15)
-4%
|
(15)
-1%
|
(8)
+44%
|
(3)
+66%
|
(2)
+15%
|
(2)
+16%
|
(2)
+0%
|
(2)
-23%
|
(3)
-8%
|
(3)
-10%
|
|
| Pre-Tax Income | ||||||||||||||||
| Interest Income Expense |
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
68
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
0
|
0
|
67
|
67
|
0
|
68
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
(2)
N/A
|
(0)
+73%
|
67
N/A
|
58
-13%
|
54
-7%
|
53
-1%
|
(14)
N/A
|
(8)
+45%
|
(3)
+67%
|
(2)
+15%
|
(2)
+17%
|
(2)
+0%
|
(2)
-31%
|
(3)
-8%
|
(3)
-10%
|
|
| Net Income | ||||||||||||||||
| Tax Provision |
0
|
0
|
(0)
|
(0)
|
(15)
|
(15)
|
(15)
|
(15)
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
|
| Income from Continuing Operations |
(2)
|
(0)
|
67
|
58
|
39
|
38
|
(30)
|
(23)
|
(3)
|
(2)
|
(2)
|
(2)
|
(4)
|
(4)
|
(4)
|
|
| Net Income (Common) |
(2)
N/A
|
(0)
+71%
|
67
N/A
|
58
-13%
|
39
-33%
|
38
-1%
|
(30)
N/A
|
(23)
+22%
|
(3)
+89%
|
(2)
+16%
|
(2)
+19%
|
(2)
+0%
|
(4)
-112%
|
(4)
-5%
|
(4)
-6%
|
|
| EPS (Diluted) |
-0.22
N/A
|
-0.05
+77%
|
8.42
N/A
|
7.28
-14%
|
4.85
-33%
|
4.71
-3%
|
-3.61
N/A
|
-2.91
+19%
|
-0.33
+89%
|
-0.28
+15%
|
-0.23
+18%
|
-0.23
N/A
|
-0.47
-104%
|
-0.49
-4%
|
-0.52
-6%
|
|