Income Statement

Revenue

+39%

+109%

10Y

Currency: INR

	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	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	6 795	0	0	0	15 303	0	0	0	32 384	0	0	0	38 387	0	0	0	47 113	0	0	0	47 285	0	0	0	47 365	0	0	0	50 000	0	0	0	47 785	0	0	0	42 752	0	0	0	35 397	0	0	0	27 551	0	0	0	28 974	0	0	0	0	0	0	0
Revenue	40 922 N/A	47 401 +16%	51 405 +8%	59 456 +16%	67 794 +14%	78 129 +15%	93 548 +20%	116 607 +25%	154 639 +33%	181 526 +17%	192 559 +6%	205 697 +7%	188 237 -8%	195 439 +4%	211 466 +8%	218 336 +3%	255 322 +17%	249 728 -2%	247 987 -1%	240 391 -3%	226 155 -6%	228 509 +1%	234 335 +3%	228 465 -3%	203 043 -11%	185 907 -8%	196 131 +5%	211 489 +8%	238 842 +13%	278 592 +17%	265 934 -5%	267 879 +1%	264 677 -1%	238 667 -10%	257 002 +8%	260 202 +1%	262 215 +1%	275 865 +5%	250 209 -9%	234 870 -6%	277 112 +18%	348 654 +26%	367 255 +5%	391 290 +7%	380 789 -3%	360 558 -5%	420 026 +16%	472 296 +12%	501 184 +6%	543 013 +8%	546 496 +1%	553 294 +1%	562 031 +2%	553 566 -2%	554 746 +0%	542 548 -2%
Gross Profit
Cost of Revenue	(22 630)	(30 008)	(37 501)	(44 655)	(51 165)	(55 214)	(64 843)	(80 253)	(100 193)	(109 910)	(114 393)	(118 790)	(125 583)	(126 104)	(136 199)	(140 965)	(155 013)	(142 118)	(141 631)	(140 944)	(155 831)	(151 803)	(152 725)	(151 503)	(137 265)	(115 450)	(121 968)	(134 997)	(173 510)	(192 902)	(191 823)	(190 003)	(189 215)	(172 990)	(164 745)	(166 085)	(160 986)	(168 902)	(171 942)	(155 045)	(162 958)	(187 703)	(206 173)	(231 467)	(265 965)	(257 880)	(273 865)	(294 300)	(295 684)	(304 134)	(306 101)	(305 423)	(315 847)	(304 810)	(305 482)	(299 371)
Gross Profit	18 291 N/A	17 394 -5%	13 904 -20%	14 801 +6%	16 628 +12%	22 916 +38%	28 706 +25%	36 355 +27%	54 446 +50%	71 616 +32%	78 167 +9%	86 908 +11%	62 654 -28%	69 334 +11%	75 265 +9%	77 369 +3%	100 309 +30%	107 610 +7%	106 356 -1%	99 447 -6%	70 324 -29%	76 706 +9%	81 610 +6%	76 962 -6%	65 777 -15%	70 457 +7%	74 164 +5%	76 494 +3%	65 332 -15%	85 692 +31%	74 112 -14%	77 876 +5%	75 462 -3%	65 679 -13%	92 259 +40%	94 119 +2%	101 229 +8%	106 963 +6%	78 267 -27%	79 825 +2%	114 154 +43%	160 951 +41%	161 082 +0%	159 824 -1%	114 823 -28%	102 678 -11%	146 161 +42%	177 997 +22%	205 499 +15%	238 880 +16%	240 395 +1%	247 871 +3%	246 184 -1%	248 756 +1%	249 264 +0%	243 177 -2%
Operating Income
Operating Expenses	(10 944)	(14 158)	(16 678)	(19 542)	(19 930)	(24 920)	(28 391)	(31 904)	(27 888)	(35 105)	(37 683)	(40 356)	(28 853)	(35 660)	(34 962)	(33 295)	(38 746)	(45 212)	(45 711)	(45 784)	(37 247)	(86 782)	(87 479)	(89 480)	(37 254)	(47 613)	(49 435)	(48 051)	(38 539)	(48 508)	(47 422)	(48 576)	(46 227)	(52 776)	(53 043)	(53 416)	(46 364)	(49 617)	(49 287)	(49 113)	(46 074)	(53 685)	(56 451)	(58 737)	(52 694)	(58 509)	(61 470)	(63 195)	(64 865)	(70 196)	(71 211)	(76 588)	(75 090)	(84 810)	(87 919)	(89 334)
Selling, General & Administrative	(5 039)	(808)	(1 088)	(1 305)	(7 032)	(1 631)	(1 884)	(2 087)	(7 615)	(2 582)	(2 740)	(3 010)	(10 189)	(7 224)	(7 405)	(7 505)	(11 383)	(3 772)	(3 824)	(3 851)	(9 908)	(3 533)	(3 722)	(3 643)	(9 472)	(3 855)	(3 517)	(3 504)	(9 950)	(3 681)	(3 836)	(4 048)	(15 165)	(4 362)	(4 370)	(4 351)	(12 806)	(4 354)	(4 442)	(4 545)	(13 058)	(4 942)	(5 245)	(5 504)	(16 800)	(5 868)	(5 944)	(6 034)	(21 732)	(7 058)	(7 238)	(7 842)	(25 079)	(7 932)	(8 096)	(8 142)
Depreciation & Amortization	(5 904)	(7 192)	(8 729)	(10 860)	(12 897)	(15 348)	(18 494)	(20 378)	(19 375)	(21 133)	(22 096)	(23 815)	(18 182)	(19 847)	(18 993)	(17 739)	(26 658)	(26 998)	(27 037)	(26 959)	(26 724)	(27 400)	(28 205)	(28 858)	(26 987)	(27 119)	(27 312)	(27 404)	(27 506)	(27 611)	(28 289)	(29 299)	(30 065)	(30 995)	(31 620)	(31 885)	(32 017)	(31 934)	(31 506)	(31 253)	(31 175)	(31 593)	(32 073)	(32 606)	(33 037)	(34 222)	(35 937)	(37 583)	(39 313)	(39 924)	(40 465)	(42 143)	(43 089)	(44 018)	(45 367)	(45 020)
Other Operating Expenses	0	(6 158)	(6 863)	(7 378)	0	(7 940)	(8 014)	(9 441)	(898)	(11 392)	(12 849)	(13 531)	(483)	(8 589)	(8 564)	(8 053)	(704)	(14 444)	(14 851)	(14 974)	(616)	(55 849)	(55 552)	(56 979)	(794)	(16 639)	(18 608)	(17 145)	(1 082)	(17 218)	(15 298)	(15 230)	(996)	(17 420)	(17 054)	(17 181)	(1 541)	(13 331)	(13 340)	(13 316)	(1 840)	(17 150)	(19 134)	(20 626)	(2 858)	(18 418)	(19 590)	(19 579)	(3 820)	(23 214)	(23 507)	(26 603)	(6 922)	(32 860)	(34 456)	(36 173)
Operating Income	7 347 N/A	3 234 -56%	(2 776) N/A	(4 743) -71%	(3 301) +30%	(2 003) +39%	315 N/A	4 451 +1 313%	26 558 +497%	36 510 +37%	40 483 +11%	46 551 +15%	33 801 -27%	33 674 0%	40 304 +20%	44 075 +9%	61 563 +40%	62 398 +1%	60 645 -3%	53 663 -12%	33 077 -38%	(10 077) N/A	(5 871) +42%	(12 520) -113%	28 524 N/A	22 844 -20%	24 729 +8%	28 443 +15%	26 793 -6%	37 184 +39%	26 691 -28%	29 301 +10%	29 236 0%	12 901 -56%	39 214 +204%	40 702 +4%	54 865 +35%	57 347 +5%	28 981 -49%	30 712 +6%	68 080 +122%	107 266 +58%	104 630 -2%	101 087 -3%	62 129 -39%	44 169 -29%	84 691 +92%	114 801 +36%	140 634 +23%	168 684 +20%	169 185 +0%	171 283 +1%	171 095 0%	163 946 -4%	161 345 -2%	153 843 -5%
Pre-Tax Income
Interest Income Expense	(6 805)	(14 743)	(12 132)	(13 162)	(14 210)	(22 079)	(33 384)	(36 241)	(37 622)	(42 263)	(44 008)	(50 033)	(41 373)	(51 130)	(54 012)	(52 414)	(50 717)	(59 674)	(57 506)	(58 624)	(49 357)	(58 573)	(58 124)	(57 934)	(45 875)	(55 255)	(55 434)	(56 630)	(35 109)	(56 161)	(55 357)	(54 277)	(39 359)	(53 849)	(54 226)	(52 232)	(33 631)	(47 827)	(43 951)	(41 864)	(1 016)	(38 499)	(36 916)	(36 228)	13 309	(33 936)	(34 639)	(33 145)	62 454	(33 161)	(32 345)	(33 945)	(10 440)	(33 852)	(34 200)	(31 645)
Non-Reccuring Items	0	0	0	241	241	241	261	20	0	(1 264)	(1 284)	(1 284)	(169)	1 095	1 095	1 095	0	0	0	0	(40 767)	0	0	0	0	0	0	0	0	(10 042)	(10 030)	(10 030)	(10 030)	12	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Gain/Loss on Disposition of Assets	29	0	0	0	69	0	0	0	0	0	0	0	(5)	0	0	0	(200)	0	0	0	(84)	0	0	0	(351)	0	0	0	(296)	0	0	0	(483)	0	0	0	(196)	0	0	0	(468)	0	0	0	(517)	0	0	0	(469)	0	0	0	(1 129)	0	0	0
Total Other Income	(567)	1 739	1 918	2 271	(981)	2 148	2 317	2 388	(1 686)	2 217	1 838	1 645	(5 232)	2 529	2 586	2 469	(6 899)	1 967	2 573	2 968	(5 471)	4 451	6 069	6 196	(3 088)	8 610	10 811	12 960	(1 147)	25 575	29 813	28 042	(2 013)	13 167	14 603	15 550	1 849	24 203	17 653	17 936	(825)	51 169	61 310	64 241	1 826	95 848	101 276	99 657	5 297	33 451	21 239	29 224	4 069	26 490	27 760	21 570
Pre-Tax Income	3 N/A	(9 771) N/A	(12 991) -33%	(15 393) -18%	(18 182) -18%	(21 693) -19%	(30 491) -41%	(29 382) +4%	(12 749) +57%	(4 801) +62%	(2 972) +38%	(3 122) -5%	(12 978) -316%	(13 831) -7%	(10 025) +28%	(4 774) +52%	3 747 N/A	4 690 +25%	5 710 +22%	(1 993) N/A	(62 602) -3 041%	(64 198) -3%	(57 925) +10%	(64 258) -11%	(20 789) +68%	(23 802) -14%	(19 895) +16%	(15 228) +23%	(9 759) +36%	(3 445) +65%	(8 884) -158%	(6 965) +22%	(22 649) -225%	(27 768) -23%	(409) +99%	4 019 N/A	22 887 +469%	33 720 +47%	2 682 -92%	6 783 +153%	65 771 +870%	119 936 +82%	129 024 +8%	129 100 +0%	76 747 -41%	106 081 +38%	151 328 +43%	181 313 +20%	207 915 +15%	168 974 -19%	158 079 -6%	166 562 +5%	163 595 -2%	156 583 -4%	154 904 -1%	143 768 -7%
Net Income
Tax Provision	(2 948)	(3 164)	(4 397)	(4 622)	(4 768)	(5 064)	(4 256)	(4 624)	10 790	11 791	12 694	14 006	0	2 225	2 359	2 490	1 761	153	50	(21)	861	254	257	235	52	(681)	(3 865)	(7 306)	(85)	(781)	828	3 692	(99)	829	(4 289)	(4 580)	(10 188)	(11 415)	(4 963)	(3 991)	(16 656)	(25 804)	(25 631)	(27 803)	30 519	40 981	54 720	52 027	373	(9 152)	(31 224)	(37 686)	(36 099)	(35 164)	(37 395)	(30 779)
Income from Continuing Operations	(2 945)	(12 935)	(17 389)	(20 016)	(22 950)	(26 758)	(34 747)	(34 005)	(1 959)	6 991	9 723	10 884	(12 978)	(11 606)	(7 666)	(2 284)	5 508	4 844	5 760	(2 014)	(61 741)	(63 943)	(57 666)	(64 022)	(20 738)	(24 484)	(23 761)	(22 534)	(9 844)	(4 227)	(8 057)	(3 273)	(22 748)	(26 939)	(4 697)	(560)	12 700	22 307	(2 280)	2 792	49 116	94 132	103 394	101 296	107 266	147 062	206 048	233 340	208 288	159 822	126 855	128 876	127 496	121 420	117 509	112 989
Income to Minority Interest	72	150	268	268	0	0	0	(198)	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	0	0	0	0	0	0	0	0	343	1 514	1 892	2 689	2 809	1 553
Equity Earnings Affiliates	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(103)	(292)	(292)	(292)	(189)	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
Net Income (Common)	(2 873) N/A	(12 786) -345%	(17 121) -34%	(19 748) -15%	(22 950) -16%	(26 835) -17%	(34 945) -30%	(34 203) +2%	(2 906) +92%	6 045 N/A	8 777 +45%	9 938 +13%	(8 156) N/A	(6 784) +17%	(2 844) +58%	2 538 N/A	5 508 +117%	4 844 -12%	5 760 +19%	(2 014) N/A	(61 741) -2 966%	(63 943) -4%	(57 665) +10%	(64 123) -11%	(21 030) +67%	(24 775) -18%	(24 053) +3%	(22 724) +6%	(9 844) +57%	(4 227) +57%	(8 057) -91%	(3 273) +59%	(22 748) -595%	(26 939) -18%	(4 697) +83%	(560) +88%	12 700 N/A	22 307 +76%	(2 280) N/A	2 792 N/A	49 116 +1 659%	94 132 +92%	103 394 +10%	101 296 -2%	107 266 +6%	147 062 +37%	206 048 +40%	233 340 +13%	208 288 -11%	159 822 -23%	127 198 -20%	130 390 +3%	129 388 -1%	124 108 -4%	120 318 -3%	114 542 -5%
EPS (Diluted)	-0.26 N/A	-1.17 -350%	-1.57 -34%	-1.65 -5%	-1.91 -16%	-1.86 +3%	-2.43 -31%	-2.38 +2%	-0.2 +92%	0.42 N/A	0.61 +45%	0.69 +13%	-0.56 N/A	-0.47 +16%	-0.19 +60%	0.17 N/A	0.36 +112%	0.29 -19%	0.33 +14%	-0.11 N/A	-3.56 -3 136%	-3.31 +7%	-2.98 +10%	-3.32 -11%	-1.09 +67%	-1.28 -17%	-1.24 +3%	-1.3 -5%	-0.51 +61%	-0.38 +25%	-0.41 -8%	-0.16 +61%	-1.17 -631%	-1.87 -60%	-0.24 +87%	-0.02 +92%	0.65 N/A	1.15 +77%	-0.11 N/A	0.14 N/A	2.54 +1 714%	4.88 +92%	5.36 +10%	5.25 -2%	5.56 +6%	7.35 +32%	10.29 +40%	11.26 +9%	10.8 -4%	7.94 -26%	6.26 -21%	6.54 +4%	6.71 +3%	6.32 -6%	6.23 -1%	5.95 -4%

Income Statement Balance Sheet Cash Flow Statement

Adani Power Ltd
NSE:ADANIPOWER

Income Statement

Earnings Waterfall
Adani Power Ltd

Income Statement
Adani Power Ltd

See Also

Company

Help

Tools

Stocks

Adani Power Ltd NSE:ADANIPOWER

Income Statement

Earnings Waterfall Adani Power Ltd

Income Statement Adani Power Ltd

See Also

Company

Help

Tools

Stocks

Adani Power Ltd
NSE:ADANIPOWER

Earnings Waterfall
Adani Power Ltd

Income Statement
Adani Power Ltd