Adani Green Energy Ltd
NSE:ADANIGREEN
Adani Green Energy Ltd
NSE:ADANIGREEN
Price:
858.95
INR
-0.88%
Market Closed
Market Cap:
₹1.4T
Income Statement
Earnings Waterfall
Adani Green Energy Ltd
Adani Green Energy Ltd
Income Statement
Adani Green Energy Ltd
Adani Green Energy Ltd
Currency: INR
| 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 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||
| Interest Expense |
3 303
|
0
|
0
|
0
|
8 764
|
0
|
0
|
0
|
10 498
|
0
|
0
|
0
|
15 320
|
0
|
0
|
0
|
21 780
|
0
|
0
|
0
|
26 350
|
0
|
0
|
0
|
41 890
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
14 803
N/A
|
17 624
+19%
|
17 637
+0%
|
17 826
+1%
|
20 580
+15%
|
22 466
+9%
|
24 861
+11%
|
25 338
+2%
|
25 486
+1%
|
26 663
+5%
|
25 901
-3%
|
28 348
+9%
|
31 240
+10%
|
33 225
+6%
|
40 056
+21%
|
46 569
+16%
|
51 330
+10%
|
57 910
+13%
|
60 820
+5%
|
66 550
+9%
|
77 920
+17%
|
83 190
+7%
|
89 530
+8%
|
92 910
+4%
|
92 200
-1%
|
98 920
+7%
|
107 270
+8%
|
107 810
+1%
|
112 120
+4%
|
121 780
+9%
|
121 310
0%
|
123 840
+2%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||
| Cost of Revenue |
(5 170)
|
(5 144)
|
(3 150)
|
(1 087)
|
(1 301)
|
(2 337)
|
(4 442)
|
(5 088)
|
(4 826)
|
(5 084)
|
(3 679)
|
(4 363)
|
(6 310)
|
(6 094)
|
(9 923)
|
(12 663)
|
(12 940)
|
(14 330)
|
(13 320)
|
(16 190)
|
(17 640)
|
(15 800)
|
(14 460)
|
(11 630)
|
(11 870)
|
(13 110)
|
(16 810)
|
(15 310)
|
(14 730)
|
(16 420)
|
(11 010)
|
(8 520)
|
|
| Gross Profit |
9 633
N/A
|
12 481
+30%
|
14 488
+16%
|
16 739
+16%
|
19 278
+15%
|
20 130
+4%
|
20 420
+1%
|
20 251
-1%
|
20 660
+2%
|
21 580
+4%
|
22 222
+3%
|
23 985
+8%
|
24 930
+4%
|
27 131
+9%
|
30 133
+11%
|
33 907
+13%
|
38 390
+13%
|
43 580
+14%
|
47 500
+9%
|
50 360
+6%
|
60 280
+20%
|
67 390
+12%
|
75 070
+11%
|
81 280
+8%
|
80 330
-1%
|
85 810
+7%
|
90 460
+5%
|
92 500
+2%
|
97 390
+5%
|
105 360
+8%
|
110 300
+5%
|
115 320
+5%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||
| Operating Expenses |
(6 631)
|
(8 123)
|
(9 526)
|
(11 205)
|
(14 641)
|
(13 284)
|
(10 021)
|
(8 686)
|
(10 101)
|
(5 483)
|
(7 242)
|
(7 269)
|
(7 380)
|
(7 956)
|
(8 497)
|
(10 020)
|
(11 760)
|
(13 610)
|
(15 610)
|
(16 540)
|
(17 990)
|
(20 540)
|
(22 870)
|
(24 840)
|
(25 970)
|
(28 090)
|
(29 670)
|
(31 390)
|
(33 480)
|
(36 970)
|
(40 760)
|
(45 160)
|
|
| Selling, General & Administrative |
(1 091)
|
(463)
|
(460)
|
(451)
|
(3 866)
|
(662)
|
(675)
|
(926)
|
(1 985)
|
(1 003)
|
(991)
|
(772)
|
(2 380)
|
(363)
|
(309)
|
(268)
|
(3 220)
|
(340)
|
(360)
|
(380)
|
(4 820)
|
(480)
|
(580)
|
(700)
|
(6 740)
|
(940)
|
(1 030)
|
(1 110)
|
(8 280)
|
(1 270)
|
(1 460)
|
(1 520)
|
|
| Depreciation & Amortization |
(5 430)
|
(6 657)
|
(7 978)
|
(9 346)
|
(10 620)
|
(10 824)
|
0
|
(6 427)
|
(3 943)
|
(3 200)
|
(4 391)
|
(4 616)
|
(4 860)
|
(5 269)
|
(5 719)
|
(7 074)
|
(8 490)
|
(9 780)
|
(11 120)
|
(11 820)
|
(13 000)
|
(14 710)
|
(16 470)
|
(17 980)
|
(19 030)
|
(20 450)
|
(21 890)
|
(23 230)
|
(24 980)
|
(26 720)
|
(28 880)
|
(31 590)
|
|
| Other Operating Expenses |
(111)
|
(1 002)
|
(1 088)
|
(1 408)
|
(155)
|
(1 798)
|
(9 347)
|
(1 334)
|
(4 172)
|
(1 279)
|
(1 860)
|
(1 882)
|
(140)
|
(2 324)
|
(2 469)
|
(2 678)
|
(50)
|
(3 490)
|
(4 130)
|
(4 340)
|
(170)
|
(5 350)
|
(5 820)
|
(6 160)
|
(200)
|
(6 700)
|
(6 750)
|
(7 050)
|
(220)
|
(8 980)
|
(10 420)
|
(12 050)
|
|
| Operating Income |
3 002
N/A
|
4 358
+45%
|
4 962
+14%
|
5 534
+12%
|
4 638
-16%
|
6 845
+48%
|
10 398
+52%
|
11 564
+11%
|
10 560
-9%
|
16 097
+52%
|
14 980
-7%
|
16 716
+12%
|
17 550
+5%
|
19 175
+9%
|
21 636
+13%
|
23 887
+10%
|
26 630
+11%
|
29 970
+13%
|
31 890
+6%
|
33 820
+6%
|
42 290
+25%
|
46 850
+11%
|
52 200
+11%
|
56 440
+8%
|
54 360
-4%
|
57 720
+6%
|
60 790
+5%
|
61 110
+1%
|
63 910
+5%
|
68 390
+7%
|
69 540
+2%
|
70 160
+1%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||
| Interest Income Expense |
(4 139)
|
(7 836)
|
(10 234)
|
(11 871)
|
(9 652)
|
(12 798)
|
(11 852)
|
(12 589)
|
(8 942)
|
(14 791)
|
(16 424)
|
(17 649)
|
(14 430)
|
(20 648)
|
(22 194)
|
(24 114)
|
(21 260)
|
(28 220)
|
(29 370)
|
(31 940)
|
(26 830)
|
(39 380)
|
(44 830)
|
(48 700)
|
(38 870)
|
(52 120)
|
(53 610)
|
(52 940)
|
(43 880)
|
(54 350)
|
(56 340)
|
(60 810)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
(984)
|
(984)
|
(1 726)
|
(1 914)
|
(1 637)
|
(1 637)
|
(895)
|
(840)
|
667
|
657
|
657
|
640
|
(160)
|
(150)
|
(840)
|
(1 940)
|
(2 440)
|
(2 600)
|
(2 910)
|
(2 460)
|
(2 430)
|
(3 240)
|
(2 400)
|
(3 260)
|
(2 960)
|
(2 820)
|
(2 770)
|
|
| Gain/Loss on Disposition of Assets |
(96)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(60)
|
0
|
0
|
0
|
(20)
|
0
|
0
|
0
|
(390)
|
0
|
0
|
0
|
(210)
|
0
|
0
|
0
|
(120)
|
0
|
0
|
0
|
|
| Total Other Income |
(868)
|
573
|
626
|
585
|
(830)
|
772
|
908
|
953
|
(201)
|
1 656
|
2 481
|
3 231
|
(350)
|
4 774
|
4 871
|
4 639
|
(470)
|
4 080
|
3 920
|
6 060
|
540
|
10 030
|
12 720
|
13 510
|
1 000
|
12 780
|
12 300
|
11 310
|
1 060
|
9 740
|
8 940
|
8 480
|
|
| Pre-Tax Income |
(2 102)
N/A
|
(2 905)
-38%
|
(4 646)
-60%
|
(5 753)
-24%
|
(5 847)
-2%
|
(6 165)
-5%
|
(1 530)
+75%
|
(1 798)
-17%
|
(499)
+72%
|
1 326
N/A
|
(601)
N/A
|
1 403
N/A
|
1 870
+33%
|
3 967
+112%
|
4 970
+25%
|
5 068
+2%
|
5 520
+9%
|
5 670
+3%
|
6 290
+11%
|
7 100
+13%
|
13 670
+93%
|
15 060
+10%
|
17 490
+16%
|
18 340
+5%
|
13 820
-25%
|
15 950
+15%
|
16 240
+2%
|
17 080
+5%
|
17 710
+4%
|
20 820
+18%
|
19 320
-7%
|
15 060
-22%
|
|
| Net Income | |||||||||||||||||||||||||||||||||
| Tax Provision |
727
|
958
|
1 446
|
1 490
|
1 132
|
1 212
|
123
|
306
|
329
|
(319)
|
90
|
(211)
|
(270)
|
(215)
|
(355)
|
(387)
|
(620)
|
(810)
|
(970)
|
(1 670)
|
(4 530)
|
(5 360)
|
(6 310)
|
(6 360)
|
(4 110)
|
(4 480)
|
(3 550)
|
(1 780)
|
(2 140)
|
(2 670)
|
(40)
|
(760)
|
|
| Income from Continuing Operations |
(1 375)
|
(1 948)
|
(3 201)
|
(4 263)
|
(4 715)
|
(4 953)
|
(1 407)
|
(1 492)
|
(170)
|
1 008
|
(510)
|
1 192
|
1 600
|
3 752
|
4 615
|
4 681
|
4 900
|
4 860
|
5 320
|
5 430
|
9 140
|
9 700
|
11 180
|
11 980
|
9 710
|
11 470
|
12 690
|
15 300
|
15 570
|
18 150
|
19 280
|
14 300
|
|
| Income to Minority Interest |
0
|
0
|
0
|
9
|
11
|
35
|
15
|
51
|
447
|
668
|
701
|
679
|
280
|
45
|
0
|
8
|
0
|
0
|
0
|
0
|
0
|
(10)
|
0
|
0
|
(1 600)
|
(3 420)
|
(5 820)
|
(5 640)
|
(5 570)
|
(4 850)
|
(3 070)
|
(3 710)
|
|
| Equity Earnings Affiliates |
0
|
(0)
|
10
|
25
|
(36)
|
(30)
|
(32)
|
(45)
|
(67)
|
(53)
|
(22)
|
(26)
|
60
|
40
|
0
|
12
|
10
|
(20)
|
10
|
440
|
590
|
1 120
|
1 860
|
2 590
|
2 890
|
4 190
|
4 410
|
3 980
|
4 440
|
3 810
|
3 970
|
4 260
|
|
| Net Income (Common) |
(1 375)
N/A
|
(1 948)
-42%
|
(3 191)
-64%
|
(4 229)
-33%
|
(4 739)
-12%
|
(4 947)
-4%
|
(2 065)
+58%
|
(2 126)
-3%
|
(232)
+89%
|
1 181
N/A
|
366
-69%
|
2 043
+458%
|
2 100
+3%
|
3 837
+83%
|
4 649
+21%
|
4 701
+1%
|
4 890
+4%
|
4 840
-1%
|
5 330
+10%
|
5 870
+10%
|
9 730
+66%
|
10 810
+11%
|
13 040
+21%
|
14 570
+12%
|
11 000
-25%
|
12 240
+11%
|
11 280
-8%
|
13 640
+21%
|
14 440
+6%
|
17 110
+18%
|
20 180
+18%
|
14 850
-26%
|
|
| EPS (Diluted) |
-0.88
N/A
|
-1.23
-40%
|
-2.03
-65%
|
-2.69
-33%
|
-3.03
-13%
|
-3.16
-4%
|
-1.32
+58%
|
-1.35
-2%
|
-0.14
+90%
|
0.76
N/A
|
0.23
-70%
|
1.3
+465%
|
1.34
+3%
|
2.45
+83%
|
2.97
+21%
|
3
+1%
|
3.14
+5%
|
3.05
-3%
|
3.38
+11%
|
3.72
+10%
|
6.15
+65%
|
6.21
+1%
|
7.6
+22%
|
8.08
+6%
|
6.2
-23%
|
7.21
+16%
|
6.29
-13%
|
8.09
+29%
|
8.37
+3%
|
10.22
+22%
|
11.91
+17%
|
13.76
+16%
|
|
Switch to:
Switch to:
See Also
Discover More
