Income Statement

Revenue

-5%

+78%

10Y

Currency: INR

	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	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	0	0	0	28	0	0	0	43	0	0	0	555	0	0	0	329	0	0	0	2 409	0	0	0	2 795	0	0	0	42 046	0	0	0	48 310	0	0	0	49 041	0	0	0	48 440	0	0	0	48 150	0	0	0	52 470	0	0	0	46 000	0	0	0	48 690	0	0	0	43 990	0	0	0	57 290	0	0	0	82 750	0	0	0	87 090	0	0	0
Revenue	5 177 N/A	8 994 +74%	21 353 +137%	37 659 +76%	46 594 +24%	51 534 +11%	52 774 +2%	49 179 -7%	46 906 -5%	43 536 -7%	48 829 +12%	57 978 +19%	72 610 +25%	76 394 +5%	80 002 +5%	91 933 +15%	89 311 -3%	88 037 -1%	91 708 +4%	83 101 -9%	79 338 -5%	76 317 -4%	52 512 -31%	27 489 -48%	13 947 -49%	262 637 +1 783%	455 501 +73%	661 524 +45%	829 107 +25%	771 035 -7%	767 994 0%	737 095 -4%	745 211 +1%	725 006 -3%	690 132 -5%	679 927 -1%	653 546 -4%	646 047 -1%	692 642 +7%	761 710 +10%	802 030 +5%	850 140 +6%	889 840 +5%	929 230 +4%	957 870 +3%	969 020 +1%	962 100 -1%	920 480 -4%	912 160 -1%	904 690 -1%	881 600 -3%	844 470 -4%	790 460 -6%	781 950 -1%	795 700 +2%	880 210 +11%	1 004 600 +14%	1 097 540 +9%	1 211 160 +10%	1 327 320 +10%	1 429 420 +8%	1 491 950 +4%	1 492 000 +0%	1 473 080 -1%	1 424 190 -3%	1 447 100 +2%	1 461 490 +1%	1 437 270 -2%	1 457 590 +1%	1 444 480 -1%	1 480 220 +2%	1 529 680 +3%	1 550 280 +1%	1 572 620 +1%	1 415 160 -10%
Gross Profit
Cost of Revenue	(2 535)	(4 710)	(8 132)	(14 220)	(14 578)	(15 925)	(18 579)	(21 088)	(20 465)	(20 004)	(20 814)	(19 588)	(22 284)	(23 590)	(23 512)	(18 936)	(25 469)	(24 590)	(27 335)	(22 348)	(22 694)	(17 394)	(8 280)	(7 848)	(2 103)	(100 121)	(175 327)	(301 319)	(317 902)	(295 894)	(290 650)	(320 007)	(285 216)	(285 599)	(282 037)	(311 055)	(264 887)	(247 356)	(244 367)	(341 420)	(272 200)	(292 210)	(311 630)	(421 270)	(319 670)	(309 380)	(294 970)	(357 630)	(256 630)	(255 370)	(236 310)	(324 870)	(219 170)	(208 570)	(218 280)	(333 410)	(264 630)	(289 390)	(321 210)	(483 760)	(377 000)	(411 690)	(427 350)	(605 350)	(451 940)	(448 860)	(454 430)	(613 740)	(431 790)	(446 660)	(461 020)	(656 700)	(515 200)	(520 420)	(478 180)
Gross Profit	2 642 N/A	4 284 +62%	13 221 +209%	23 439 +77%	32 017 +37%	35 609 +11%	34 195 -4%	28 091 -18%	26 442 -6%	23 534 -11%	28 016 +19%	38 390 +37%	50 325 +31%	52 803 +5%	56 490 +7%	72 998 +29%	63 843 -13%	63 448 -1%	64 374 +1%	60 752 -6%	56 644 -7%	58 923 +4%	44 232 -25%	19 641 -56%	11 845 -40%	162 518 +1 272%	280 176 +72%	360 205 +29%	511 206 +42%	475 141 -7%	477 344 +0%	417 088 -13%	459 995 +10%	439 407 -4%	408 095 -7%	368 873 -10%	388 659 +5%	398 691 +3%	448 275 +12%	420 290 -6%	529 830 +26%	557 930 +5%	578 210 +4%	507 960 -12%	638 200 +26%	659 640 +3%	667 130 +1%	562 850 -16%	655 530 +16%	649 320 -1%	645 290 -1%	519 600 -19%	571 290 +10%	573 380 +0%	577 420 +1%	546 800 -5%	739 970 +35%	808 150 +9%	889 950 +10%	843 560 -5%	1 052 420 +25%	1 080 260 +3%	1 064 650 -1%	867 730 -18%	972 250 +12%	998 240 +3%	1 007 060 +1%	823 530 -18%	1 025 800 +25%	997 820 -3%	1 019 200 +2%	872 980 -14%	1 035 080 +19%	1 052 200 +2%	936 980 -11%
Operating Income
Operating Expenses	(837)	(1 342)	(2 747)	(1 474)	(2 694)	(3 371)	(4 087)	(1 958)	(5 403)	(5 268)	(5 099)	(8 164)	(9 035)	(9 996)	(11 692)	(22 046)	(17 129)	(17 165)	(19 713)	(24 999)	(26 123)	(31 043)	(28 181)	(16 456)	(15 937)	(123 312)	(195 319)	(224 952)	(340 855)	(305 023)	(313 284)	(268 045)	(320 571)	(315 025)	(306 748)	(303 022)	(329 891)	(336 510)	(358 385)	(268 570)	(363 900)	(381 530)	(394 370)	(318 880)	(438 260)	(469 310)	(492 720)	(404 880)	(519 930)	(525 460)	(513 580)	(395 770)	(463 180)	(439 620)	(427 440)	(349 350)	(488 300)	(519 960)	(575 530)	(482 710)	(693 270)	(752 810)	(778 410)	(623 430)	(772 210)	(760 580)	(755 440)	(575 010)	(747 610)	(736 680)	(731 260)	(559 340)	(723 810)	(726 960)	(641 550)
Selling, General & Administrative	(514)	(726)	(1 105)	(975)	(2 047)	(2 571)	(3 180)	(1 441)	(1 635)	(946)	(133)	(2 141)	(2 713)	(3 193)	(4 185)	(20 220)	(8 798)	(9 143)	(12 461)	(23 443)	(12 815)	(14 420)	(11 394)	(14 481)	(6 885)	(39 815)	(56 886)	(153 332)	(89 795)	(75 494)	(78 015)	(185 472)	(91 046)	(92 413)	(92 768)	(188 773)	(97 477)	(103 094)	(115 698)	(183 960)	(128 680)	(141 650)	(153 570)	(225 570)	(182 630)	(196 970)	(207 970)	(282 070)	(216 630)	(216 410)	(203 660)	(259 390)	(168 110)	(157 940)	(153 560)	(229 320)	(180 610)	(186 660)	(219 010)	(335 790)	(291 070)	(333 370)	(340 090)	(443 640)	(313 490)	(288 820)	(276 490)	(373 630)	(265 870)	(264 490)	(260 890)	(355 630)	(260 010)	(260 650)	(225 500)
Research & Development	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	(2 797)	0	0	0	(10 980)	0	0	0	(294)	0	0	0	(410)	0	0	0	0	0	0	0	(500)	0	0	0	(30)	0	0	0	(70)	(990)	(1 500)	(2 180)	0	0	0	0	(3 270)	0	0	0	(7 860)	0	0	0	(4 590)	0	0	0
Depreciation & Amortization	(107)	(214)	(342)	(500)	(509)	(519)	(525)	(517)	(553)	(638)	(729)	(745)	(784)	(776)	(759)	(964)	(1 042)	(1 091)	(1 146)	(1 061)	(1 095)	(1 186)	(1 277)	(1 975)	(2 063)	(30 188)	(49 875)	(68 823)	(89 076)	(80 650)	(83 888)	(71 592)	(66 153)	(61 391)	(55 312)	(85 724)	(86 020)	(86 319)	(84 929)	(62 920)	(61 900)	(61 400)	(62 040)	(62 830)	(66 310)	(70 550)	(76 170)	(81 920)	(85 510)	(90 150)	(90 990)	(90 930)	(86 710)	(82 140)	(78 350)	(76 380)	(80 290)	(82 090)	(85 710)	(88 950)	(92 350)	(97 410)	(101 870)	(105 550)	(106 410)	(106 590)	(107 270)	(107 230)	(109 040)	(109 580)	(108 510)	(110 960)	(111 890)	(113 610)	(101 040)
Other Operating Expenses	(216)	(403)	(1 301)	0	(139)	(280)	(381)	0	(3 213)	(3 683)	(4 236)	(5 277)	(5 537)	(6 025)	(6 746)	(862)	(7 289)	(6 932)	(6 106)	(494)	(12 213)	(15 437)	(15 512)	0	(6 990)	(53 311)	(88 559)	0	(161 985)	(148 880)	(151 382)	0	(163 374)	(161 222)	(158 670)	(28 231)	(146 396)	(147 099)	(157 759)	(21 280)	(173 320)	(178 480)	(178 760)	(30 480)	(189 320)	(201 790)	(208 580)	(40 390)	(217 790)	(218 900)	(218 930)	(45 420)	(208 360)	(199 540)	(195 530)	(43 580)	(226 410)	(249 710)	(268 630)	(57 970)	(309 850)	(322 030)	(336 450)	(70 970)	(352 310)	(365 170)	(371 680)	(86 290)	(372 700)	(362 610)	(361 860)	(88 160)	(351 910)	(352 700)	(315 010)
Operating Income	1 804 N/A	2 941 +63%	10 473 +256%	21 965 +110%	29 323 +33%	32 239 +10%	30 109 -7%	26 134 -13%	21 040 -19%	18 267 -13%	22 918 +25%	30 226 +32%	41 291 +37%	42 808 +4%	44 799 +5%	50 952 +14%	46 714 -8%	46 282 -1%	44 660 -4%	35 754 -20%	30 520 -15%	27 879 -9%	16 050 -42%	3 186 -80%	(4 093) N/A	39 205 N/A	84 856 +116%	135 253 +59%	170 351 +26%	170 118 0%	164 060 -4%	149 043 -9%	139 424 -6%	124 382 -11%	101 347 -19%	65 850 -35%	58 767 -11%	62 180 +6%	89 889 +45%	151 720 +69%	165 930 +9%	176 400 +6%	183 840 +4%	189 080 +3%	199 940 +6%	190 330 -5%	174 410 -8%	157 970 -9%	135 600 -14%	123 860 -9%	131 710 +6%	123 830 -6%	108 110 -13%	133 760 +24%	149 980 +12%	197 450 +32%	251 670 +27%	288 190 +15%	314 420 +9%	360 850 +15%	359 150 0%	327 450 -9%	286 240 -13%	244 300 -15%	200 040 -18%	237 660 +19%	251 620 +6%	248 520 -1%	278 190 +12%	261 140 -6%	287 940 +10%	313 640 +9%	311 270 -1%	325 240 +4%	295 430 -9%
Pre-Tax Income
Interest Income Expense	0	0	0	670	(27)	(27)	(29)	541	(29)	(49)	367	2 416	(337)	(81)	(604)	3 887	236	(2 866)	(5 153)	(6 122)	(8 707)	(4 773)	(3 647)	(4 200)	(4 223)	(30 966)	(44 176)	(33 812)	(69 780)	(56 221)	(51 102)	(21 602)	(50 528)	(52 539)	(57 136)	(9 141)	(57 540)	(57 923)	(59 045)	(6 880)	(60 880)	(60 640)	(56 810)	(36 540)	(70 900)	(71 410)	(73 740)	(26 240)	(55 780)	(54 400)	(53 140)	(30 990)	(48 880)	(48 600)	(49 490)	(24 090)	(51 400)	(48 940)	(47 890)	(24 660)	(48 210)	(53 970)	(57 530)	(40 920)	(71 290)	(79 660)	(88 110)	(67 360)	(95 330)	(97 210)	(97 460)	(70 640)	(97 170)	(91 610)	(77 080)
Non-Reccuring Items	0	0	0	0	0	0	0	0	0	0	0	(90)	0	0	0	0	0	0	0	(661)	(859)	(866)	(873)	(212)	(14)	(624)	0	(1 671)	(22 949)	(22 787)	(23 404)	(221 289)	(205 429)	(205 871)	(205 955)	(337 847)	(337 435)	(336 538)	(336 454)	(1 140)	(1 140)	720	(860)	43 820	43 820	45 160	46 740	3 200	3 200	(4 220)	(2 540)	(173 860)	(173 860)	(168 690)	(170 370)	(6 780)	(8 120)	(9 530)	(9 900)	(7 680)	(6 340)	(3 540)	5 860	(2 170)	15 630	25 080	16 050	29 810	9 780	16 670	16 670	18 680	18 680	(20 670)	(22 660)
Gain/Loss on Disposition of Assets	0	0	0	1	0	0	0	1	0	0	0	2	0	0	0	9	0	0	0	0	0	0	0	22	0	0	0	(322)	0	0	0	20	0	0	0	(59)	0	0	0	(440)	0	0	0	(150)	0	0	0	(680)	0	0	0	(560)	0	0	0	750	0	0	0	1 280	0	0	0	(90)	0	0	0	(1 140)	0	0	0	1 910	0	0	0
Total Other Income	181	397	483	613	515	789	1 372	427	2 657	3 105	3 178	1 891	4 258	4 356	4 935	750	4 988	4 457	3 369	2 320	1 030	667	588	(535)	445	9 444	13 189	(4 523)	32 781	30 501	30 891	(5 423)	21 302	27 803	33 523	(4 205)	47 238	47 626	47 757	(6 740)	43 990	39 430	34 100	(520)	27 350	23 900	33 070	1 350	39 800	42 620	35 110	(1 010)	31 550	29 500	31 890	4 800	31 350	31 570	28 480	(150)	25 940	26 180	27 570	1 640	26 640	26 070	26 700	(6 200)	29 370	35 970	34 980	5 180	37 260	30 220	28 340
Pre-Tax Income	1 985 N/A	3 338 +68%	10 956 +228%	23 249 +112%	29 809 +28%	32 999 +11%	31 450 -5%	27 102 -14%	23 666 -13%	21 321 -10%	26 462 +24%	34 446 +30%	45 213 +31%	47 083 +4%	49 128 +4%	55 597 +13%	51 937 -7%	47 873 -8%	42 878 -10%	31 292 -27%	21 985 -30%	22 908 +4%	12 118 -47%	(1 740) N/A	(7 884) -353%	17 060 N/A	53 871 +216%	94 925 +76%	110 404 +16%	121 611 +10%	120 444 -1%	(99 251) N/A	(95 232) +4%	(106 225) -12%	(128 221) -21%	(285 402) -123%	(288 969) -1%	(284 654) +1%	(257 852) +9%	136 520 N/A	147 900 +8%	155 910 +5%	160 270 +3%	195 690 +22%	200 210 +2%	187 980 -6%	180 480 -4%	135 600 -25%	122 820 -9%	107 860 -12%	111 140 +3%	(82 590) N/A	(83 080) -1%	(54 030) +35%	(37 990) +30%	172 130 N/A	223 500 +30%	261 290 +17%	285 110 +9%	329 640 +16%	330 540 +0%	296 120 -10%	262 140 -11%	202 760 -23%	171 020 -16%	209 150 +22%	206 260 -1%	203 630 -1%	222 010 +9%	216 570 -2%	242 130 +12%	268 770 +11%	270 040 +0%	243 180 -10%	224 030 -8%
Net Income
Tax Provision	(654)	(1 060)	(3 603)	(7 760)	(9 291)	(10 030)	(8 849)	(7 153)	(5 837)	(5 195)	(6 739)	(8 056)	(10 018)	(9 704)	(9 371)	(13 372)	(14 352)	(14 154)	(14 145)	(10 214)	(7 325)	(7 685)	(4 314)	429	2 474	12 064	12 642	8 469	8 734	(6 106)	(12 267)	(14 484)	(16 204)	(16 112)	(11 828)	106 776	107 992	108 051	103 023	(23 330)	(25 960)	(29 770)	(37 840)	(58 770)	(63 140)	(61 060)	(58 930)	(38 620)	(28 880)	(30 620)	(30 570)	17 420	13 690	(1 080)	(1 530)	(21 800)	(35 570)	(31 820)	(44 340)	(92 550)	(90 350)	(87 150)	(75 790)	(57 700)	(48 800)	(61 700)	(61 050)	(63 060)	(67 520)	(50 860)	(56 340)	(56 100)	(63 750)	(70 650)	(64 060)
Income from Continuing Operations	1 331	2 278	7 353	15 489	20 518	22 969	22 601	19 949	17 830	16 126	19 723	26 390	35 194	37 379	39 758	42 225	37 586	33 720	28 733	21 078	14 660	15 223	7 804	(1 310)	(5 411)	29 123	66 512	103 394	119 137	115 504	108 176	(113 735)	(111 434)	(122 335)	(140 047)	(178 626)	(180 977)	(176 603)	(154 829)	113 190	121 940	126 140	122 430	136 920	137 070	126 920	121 550	96 980	93 940	77 240	80 570	(65 170)	(69 390)	(55 110)	(39 520)	150 330	187 930	229 470	240 770	237 090	240 190	208 970	186 350	145 060	122 220	147 450	145 210	140 570	154 490	165 710	185 790	212 670	206 290	172 530	159 970
Income to Minority Interest	(18)	(34)	(53)	(74)	(85)	(101)	(81)	(68)	(56)	(54)	(84)	(99)	(108)	(108)	(109)	0	0	0	0	0	0	0	0	0	0	(15 730)	(32 710)	(51 228)	(61 106)	(60 660)	(56 143)	(42 764)	(40 386)	(34 989)	(29 067)	55 919	57 380	56 557	52 048	(43 580)	(44 860)	(42 850)	(40 550)	(33 500)	(33 330)	(30 200)	(29 030)	(26 330)	(25 110)	(25 260)	(20 850)	(19 200)	(18 160)	(20 640)	(26 720)	(34 300)	(40 000)	(43 770)	(46 420)	(49 080)	(50 210)	(47 030)	(41 400)	(39 290)	(34 250)	(34 140)	(36 420)	(33 000)	(41 180)	(45 010)	(49 750)	(55 470)	(53 300)	(57 600)	(65 280)
Equity Earnings Affiliates	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	1 219	5 877	13 529	18 173	23 644	24 113	22 716	22 636	15 943	10 819	4 568	4	7	41	36	37	38	2	5	4	(17)	(30)	(30)	(30)	(10)	0	0	0	0	0	0	(10)	(10)	(10)	(10)	0	0	(10)	0	0	0	10	10	(20)	(30)	(30)	(40)	(10)	0	20	20	0	0	0	0	0	0
Net Income (Common)	1 313 N/A	2 244 +71%	7 300 +225%	15 416 +111%	20 434 +33%	22 869 +12%	22 521 -2%	19 881 -12%	17 773 -11%	16 072 -10%	19 639 +22%	26 291 +34%	35 087 +33%	37 271 +6%	39 649 +6%	42 225 +6%	37 612 -11%	33 776 -10%	30 038 -11%	26 955 -10%	28 189 +5%	33 396 +18%	31 448 -6%	22 803 -27%	17 305 -24%	36 029 +108%	49 745 +38%	62 985 +27%	62 599 -1%	54 848 -12%	52 040 -5%	(156 458) N/A	(151 784) +3%	(157 287) -4%	(169 076) -7%	(122 705) +27%	(123 593) -1%	(120 043) +3%	(102 799) +14%	69 580 N/A	77 050 +11%	83 260 +8%	81 870 -2%	103 420 +26%	103 740 +0%	96 720 -7%	92 520 -4%	70 650 -24%	68 830 -3%	76 980 +12%	84 720 +10%	(66 640) N/A	(69 820) -5%	(83 020) -19%	(73 510) +11%	116 020 N/A	147 930 +28%	185 700 +26%	194 350 +5%	188 020 -3%	189 990 +1%	161 920 -15%	144 920 -10%	105 740 -27%	87 930 -17%	52 020 -41%	47 510 -9%	42 390 -11%	52 050 +23%	113 400 +118%	128 740 +14%	149 880 +16%	145 670 -3%	120 130 -18%	141 760 +18%
EPS (Diluted)	1.68 N/A	2.86 +70%	9.28 +224%	19.56 +111%	25.89 +32%	28.8 +11%	28.61 -1%	25.25 -12%	21.96 -13%	18.05 -18%	22.44 +24%	32.33 +44%	40.84 +26%	43.03 +5%	45.31 +5%	47.49 +5%	43.28 -9%	38.86 -10%	34.56 -11%	31.01 -10%	32.43 +5%	38.43 +19%	36.19 -6%	26.24 -27%	5.83 -78%	12.15 +108%	17.48 +44%	21.46 +23%	21.11 -2%	18.49 -12%	17.55 -5%	-52.77 N/A	-51.18 +3%	-53.03 -4%	-57.02 -8%	-41.38 +27%	-41.62 -1%	-40.48 +3%	-34.64 +14%	23.46 N/A	20.74 -12%	22.39 +8%	22 -2%	28.24 +28%	27.87 -1%	26 -7%	24.86 -4%	18.98 -24%	18.49 -3%	20.79 +12%	22.76 +9%	-17.99 N/A	-18.72 -4%	-22.09 -18%	-19.74 +11%	31.13 N/A	39.6 +27%	49.81 +26%	52.13 +5%	50.38 -3%	50.88 +1%	43.43 -15%	38.81 -11%	28.32 -27%	23.51 -17%	14 -40%	12.69 -9%	11.31 -11%	13.91 +23%	29.13 +109%	32.73 +12%	38.64 +18%	37 -4%	30.46 -18%	36.02 +18%

Income Statement Balance Sheet Cash Flow Statement

Vedanta Ltd
NSE:VEDL

Income Statement

Earnings Waterfall
Vedanta Ltd

Income Statement
Vedanta Ltd

See Also

Company

Help

Tools

Stocks

Vedanta Ltd NSE:VEDL

Income Statement

Earnings Waterfall Vedanta Ltd

Income Statement Vedanta Ltd

See Also

Company

Help

Tools

Stocks

Vedanta Ltd
NSE:VEDL

Earnings Waterfall
Vedanta Ltd

Income Statement
Vedanta Ltd