BEEZAASANExplosives
Beezaasan Explotech Ltd — Profit & Loss Statement
₹186.45
-1.38%
Beezaasan Explotech Ltd Profit & Loss Statement (Annual)
| Metric | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|
| Tax Effect Of Unusual Items | 0.00 | 0.00 | 62638.68 | -39468.50 |
| Tax Rate For Calcs | 0.24 | 0.23 | 0.30 | 0.27 |
| Normalized EBITDA | 24.69 Cr | 12.29 Cr | 8.92 Cr | 6.71 Cr |
| Total Unusual Items | 0.00 | -0.21 Cr | 0.02 Cr | -0.01 Cr |
| Total Unusual Items Excluding Goodwill | 0.00 | -0.21 Cr | 0.02 Cr | -0.01 Cr |
| Net Income From Continuing Operation Net Minority Interest | 13.12 Cr | 5.11 Cr | 2.94 Cr | 2.74 Cr |
| Reconciled Depreciation | 2.62 Cr | 2.13 Cr | 1.53 Cr | 1.31 Cr |
| Reconciled Cost Of Revenue | 171.50 Cr | 151.83 Cr | 207.10 Cr | 125.56 Cr |
| EBITDA | 24.69 Cr | 12.29 Cr | 8.94 Cr | 6.69 Cr |
| EBIT | 22.07 Cr | 10.16 Cr | 7.42 Cr | 5.38 Cr |
| Net Interest Income | -3.67 Cr | -3.46 Cr | -3.38 Cr | -1.64 Cr |
| Interest Expense | 3.67 Cr | 3.46 Cr | 3.23 Cr | 1.60 Cr |
| Normalized Income | 13.12 Cr | 5.11 Cr | 2.92 Cr | 2.75 Cr |
| Net Income From Continuing And Discontinued Operation | 13.12 Cr | 5.11 Cr | 2.94 Cr | 2.74 Cr |
| Total Expenses | 194.33 Cr | 177.73 Cr | 221.59 Cr | 136.45 Cr |
| Diluted NI Availto Com Stockholders | 13.12 Cr | 5.11 Cr | 2.94 Cr | 2.74 Cr |
| Net Income Common Stockholders | 13.12 Cr | 5.11 Cr | 2.94 Cr | 2.74 Cr |
| Otherunder Preferred Stock Dividend | 0.00 | 0.00 | 0.00 | 0.00 |
| Net Income | 13.12 Cr | 5.11 Cr | 2.94 Cr | 2.74 Cr |
| Minority Interests | -0.79 Cr | -0.02 Cr | 0.00 | 0.00 |
| Net Income Including Noncontrolling Interests | 13.91 Cr | 5.13 Cr | 2.94 Cr | 2.74 Cr |
| Net Income Discontinuous Operations | 0.00 | 0.00 | — | — |
| Net Income Continuous Operations | 13.91 Cr | 5.13 Cr | 2.94 Cr | 2.74 Cr |
| Tax Provision | 4.49 Cr | 1.57 Cr | 1.26 Cr | 1.04 Cr |
| Pretax Income | 18.40 Cr | 6.70 Cr | 4.19 Cr | 3.78 Cr |
| Other Non Operating Income Expenses | 1.40 Cr | 0.05 Cr | 1.22 Cr | 0.93 Cr |
| Special Income Charges | 0.00 | -0.21 Cr | 0.02 Cr | -0.01 Cr |
| Net Non Operating Interest Income Expense | -3.67 Cr | -3.46 Cr | -3.38 Cr | -1.64 Cr |
| Interest Expense Non Operating | 3.67 Cr | 3.46 Cr | 3.23 Cr | 1.60 Cr |
| Operating Income | 20.67 Cr | 10.12 Cr | 6.33 Cr | 4.50 Cr |
| Operating Expense | 22.83 Cr | 25.90 Cr | 14.49 Cr | 10.89 Cr |
| Other Operating Expenses | 17.02 Cr | 21.78 Cr | 8.24 Cr | 5.69 Cr |
| Depreciation And Amortization In Income Statement | 2.62 Cr | 2.13 Cr | 1.53 Cr | 1.31 Cr |
| Depreciation Income Statement | 2.62 Cr | 2.13 Cr | 1.53 Cr | 1.31 Cr |
| Gross Profit | 43.50 Cr | 36.02 Cr | 20.82 Cr | 15.39 Cr |
| Cost Of Revenue | 171.50 Cr | 151.83 Cr | 207.10 Cr | 125.56 Cr |
| Total Revenue | 215.00 Cr | 187.85 Cr | 227.92 Cr | 140.95 Cr |
| Operating Revenue | 215.00 Cr | 187.85 Cr | 227.92 Cr | 140.95 Cr |
| Interest Income | — | 0.02 Cr | 0.01 Cr | 69000.00 |
| Rent Expense Supplemental | — | 0.10 Cr | 0.10 Cr | 0.06 Cr |
| Diluted Average Shares | — | 1.29 Cr | 1.29 Cr | 1.29 Cr |
| Basic Average Shares | — | 1.29 Cr | 1.29 Cr | 1.29 Cr |
| Diluted EPS | — | 3.96 | 2.27 | 2.12 |
| Basic EPS | — | 3.96 | 2.27 | 2.12 |
| Write Off | — | 0.21 Cr | -0.02 Cr | 0.01 Cr |
| Total Other Finance Cost | — | 0.11 Cr | 0.17 Cr | 0.04 Cr |
| Interest Income Non Operating | — | 0.02 Cr | 0.01 Cr | 69000.00 |
| Amortization | — | 46000.00 | 10000.00 | 9000.00 |
| Selling General And Administration | — | 0.76 Cr | 0.59 Cr | 0.43 Cr |
| Selling And Marketing Expense | — | 0.06 Cr | 0.09 Cr | 0.06 Cr |
| General And Administrative Expense | — | 0.70 Cr | 0.49 Cr | 0.38 Cr |
| Rent And Landing Fees | — | 0.10 Cr | 0.10 Cr | 0.06 Cr |
All figures in ₹ Crores. Source: NSE/BSE filings via Bull Run.
More on Beezaasan Explotech Ltd
Data from NSE/BSE public filings. Educational purposes only. Bull Run is not SEBI-registered. Not investment advice.