BEARDSELLOther Industrial Products
Beardsell Ltd — Profit & Loss Statement
₹20.30
-5.08%
Beardsell Ltd Profit & Loss Statement (Annual)
| Metric | 2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Tax Effect Of Unusual Items | 0.00 | 0.00 | 0.01 Cr | 0.00 | — |
| Tax Rate For Calcs | 0.22 | 0.34 | 0.25 | 0.28 | — |
| Normalized EBITDA | 23.94 Cr | 24.11 Cr | 21.26 Cr | 15.05 Cr | — |
| Net Income From Continuing Operation Net Minority Interest | 9.83 Cr | 8.22 Cr | 8.49 Cr | 2.81 Cr | — |
| Reconciled Depreciation | 7.63 Cr | 7.22 Cr | 6.23 Cr | 6.36 Cr | — |
| Reconciled Cost Of Revenue | 185.27 Cr | 164.39 Cr | 168.60 Cr | 130.73 Cr | — |
| EBITDA | 23.94 Cr | 24.11 Cr | 21.31 Cr | 15.05 Cr | — |
| EBIT | 16.31 Cr | 16.88 Cr | 15.09 Cr | 8.69 Cr | — |
| Net Interest Income | -3.63 Cr | -4.51 Cr | -4.35 Cr | -4.78 Cr | — |
| Interest Expense | 3.63 Cr | 4.51 Cr | 3.72 Cr | 4.78 Cr | — |
| Normalized Income | 9.83 Cr | 8.22 Cr | 8.46 Cr | 2.81 Cr | — |
| Net Income From Continuing And Discontinued Operation | 9.83 Cr | 8.22 Cr | 8.49 Cr | 2.81 Cr | — |
| Total Expenses | 253.29 Cr | 231.68 Cr | 219.34 Cr | 180.13 Cr | — |
| Diluted NI Availto Com Stockholders | 9.83 Cr | 8.22 Cr | 8.49 Cr | 2.81 Cr | — |
| Net Income Common Stockholders | 9.83 Cr | 8.22 Cr | 8.49 Cr | 2.81 Cr | — |
| Otherunder Preferred Stock Dividend | 0.00 | 0.00 | 0.00 | 0.00 | — |
| Net Income | 9.83 Cr | 8.22 Cr | 8.49 Cr | 2.81 Cr | — |
| Net Income Including Noncontrolling Interests | 9.83 Cr | 8.22 Cr | 8.49 Cr | 2.81 Cr | — |
| Net Income Continuous Operations | 9.83 Cr | 8.22 Cr | 8.49 Cr | 2.82 Cr | — |
| Tax Provision | 2.85 Cr | 4.15 Cr | 2.87 Cr | 1.09 Cr | — |
| Pretax Income | 12.68 Cr | 12.37 Cr | 11.37 Cr | 3.91 Cr | — |
| Other Non Operating Income Expenses | 1.24 Cr | 3.61 Cr | 3.68 Cr | 2.68 Cr | — |
| Net Non Operating Interest Income Expense | -3.63 Cr | -4.51 Cr | -4.35 Cr | -4.78 Cr | — |
| Interest Expense Non Operating | 3.63 Cr | 4.51 Cr | 3.72 Cr | 4.78 Cr | — |
| Operating Income | 15.06 Cr | 13.27 Cr | 11.99 Cr | 6.00 Cr | — |
| Operating Expense | 68.02 Cr | 67.29 Cr | 50.74 Cr | 49.40 Cr | — |
| Other Operating Expenses | 39.45 Cr | 40.04 Cr | 22.55 Cr | 27.63 Cr | — |
| Depreciation And Amortization In Income Statement | 7.63 Cr | 7.23 Cr | 6.23 Cr | 6.36 Cr | — |
| Depreciation Income Statement | 7.63 Cr | 7.23 Cr | 6.03 Cr | 6.36 Cr | — |
| Gross Profit | 83.08 Cr | 80.56 Cr | 62.73 Cr | 55.40 Cr | — |
| Cost Of Revenue | 185.27 Cr | 164.39 Cr | 168.60 Cr | 130.73 Cr | — |
| Total Revenue | 268.35 Cr | 244.95 Cr | 231.33 Cr | 186.13 Cr | — |
| Operating Revenue | 268.35 Cr | 244.95 Cr | 231.33 Cr | 186.13 Cr | — |
| Total Unusual Items | — | 0.00 | 0.05 Cr | 0.00 | 0.05 Cr |
| Total Unusual Items Excluding Goodwill | — | 0.00 | 0.05 Cr | 0.00 | 0.05 Cr |
| Interest Income | — | 0.23 Cr | 0.20 Cr | 0.26 Cr | 0.18 Cr |
| Rent Expense Supplemental | — | 1.28 Cr | 0.46 Cr | 0.25 Cr | 0.32 Cr |
| Diluted Average Shares | — | 3.91 Cr | 3.75 Cr | 2.99 Cr | 3.01 Cr |
| Basic Average Shares | — | 3.91 Cr | 3.75 Cr | 2.99 Cr | 3.01 Cr |
| Diluted EPS | — | 2.10 | 2.27 | 0.94 | -0.13 |
| Basic EPS | — | 2.10 | 2.27 | 0.94 | -0.13 |
| Special Income Charges | — | 0.00 | 0.05 Cr | 0.00 | 0.05 Cr |
| Other Special Charges | — | -0.16 Cr | -0.05 Cr | 0.20 Cr | -0.05 Cr |
| Write Off | — | 0.00 | 0.00 | -0.03 Cr | 0.00 |
| Total Other Finance Cost | — | 0.77 Cr | 0.84 Cr | 0.59 Cr | 0.60 Cr |
| Interest Income Non Operating | — | 0.23 Cr | 0.20 Cr | 0.26 Cr | 0.18 Cr |
| Amortization | — | 0.19 Cr | 0.19 Cr | 0.22 Cr | 0.23 Cr |
| Selling General And Administration | — | 2.98 Cr | 2.74 Cr | 2.52 Cr | 2.41 Cr |
| Selling And Marketing Expense | — | 0.14 Cr | 0.18 Cr | 0.09 Cr | 0.05 Cr |
| General And Administrative Expense | — | 2.85 Cr | 2.56 Cr | 2.43 Cr | 2.36 Cr |
| Rent And Landing Fees | — | 1.28 Cr | 0.46 Cr | 0.25 Cr | 0.32 Cr |
| Minority Interests | — | — | — | 0.00 | 0.00 |
All figures in ₹ Crores. Source: NSE/BSE filings via Bull Run.
More on Beardsell Ltd
Data from NSE/BSE public filings. Educational purposes only. Bull Run is not SEBI-registered. Not investment advice.