CALCOMConsumer Electronics
Calcom Vision Ltd — Profit & Loss Statement
₹68.28
-6.05%
Calcom Vision Ltd Profit & Loss Statement (Annual)
| Metric | 2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Tax Effect Of Unusual Items | -0.54 Cr | 0.00 | 0.03 Cr | 0.00 | — |
| Tax Rate For Calcs | 0.29 | 0.39 | 0.25 | 0.00 | — |
| Normalized EBITDA | 13.63 Cr | 10.06 Cr | 13.46 Cr | 5.25 Cr | — |
| Total Unusual Items | -1.84 Cr | 0.00 | 0.14 Cr | 0.09 Cr | — |
| Total Unusual Items Excluding Goodwill | -1.84 Cr | 0.00 | 0.14 Cr | 0.09 Cr | — |
| Net Income From Continuing Operation Net Minority Interest | 1.12 Cr | 1.28 Cr | 5.65 Cr | 0.85 Cr | — |
| Reconciled Depreciation | 3.96 Cr | 2.99 Cr | 2.41 Cr | 1.82 Cr | — |
| Reconciled Cost Of Revenue | 120.68 Cr | 125.46 Cr | 125.28 Cr | 79.66 Cr | — |
| EBITDA | 11.79 Cr | 10.06 Cr | 13.60 Cr | 5.35 Cr | — |
| EBIT | 7.84 Cr | 7.08 Cr | 11.19 Cr | 3.53 Cr | — |
| Net Interest Income | -5.81 Cr | -4.91 Cr | -3.02 Cr | -2.17 Cr | — |
| Interest Expense | 5.81 Cr | 4.91 Cr | 3.10 Cr | 2.17 Cr | — |
| Normalized Income | 2.41 Cr | 1.28 Cr | 5.54 Cr | 0.76 Cr | — |
| Net Income From Continuing And Discontinued Operation | 1.12 Cr | 1.28 Cr | 5.65 Cr | 0.85 Cr | — |
| Total Expenses | 149.55 Cr | 154.55 Cr | 149.41 Cr | 96.57 Cr | — |
| Diluted NI Availto Com Stockholders | 1.12 Cr | 1.28 Cr | 5.65 Cr | 0.85 Cr | — |
| Net Income Common Stockholders | 1.12 Cr | 1.28 Cr | 5.65 Cr | 0.85 Cr | — |
| Otherunder Preferred Stock Dividend | 0.00 | 0.00 | 0.00 | 0.00 | — |
| Net Income | 1.12 Cr | 1.28 Cr | 5.65 Cr | 0.85 Cr | — |
| Net Income Including Noncontrolling Interests | 1.12 Cr | 1.28 Cr | 5.65 Cr | 0.85 Cr | — |
| Net Income Continuous Operations | 1.12 Cr | 1.28 Cr | 5.65 Cr | 0.85 Cr | — |
| Tax Provision | 0.60 Cr | 0.84 Cr | 2.44 Cr | 0.50 Cr | — |
| Pretax Income | 2.03 Cr | 2.16 Cr | 8.09 Cr | 1.35 Cr | — |
| Other Non Operating Income Expenses | 1.96 Cr | 1.43 Cr | 40000.00 | 0.11 Cr | — |
| Special Income Charges | -1.84 Cr | 0.00 | 0.14 Cr | 0.09 Cr | — |
| Net Non Operating Interest Income Expense | -5.81 Cr | -4.91 Cr | -3.02 Cr | -2.17 Cr | — |
| Interest Expense Non Operating | 5.81 Cr | 4.91 Cr | 3.10 Cr | 2.17 Cr | — |
| Operating Income | 7.72 Cr | 5.65 Cr | 10.66 Cr | 3.50 Cr | — |
| Operating Expense | 28.87 Cr | 29.10 Cr | 24.13 Cr | 16.91 Cr | — |
| Other Operating Expenses | 6.02 Cr | 6.31 Cr | 3.05 Cr | 1.65 Cr | — |
| Depreciation And Amortization In Income Statement | 3.96 Cr | 2.99 Cr | 2.41 Cr | 1.82 Cr | — |
| Depreciation Income Statement | 3.96 Cr | 2.99 Cr | 2.41 Cr | 1.82 Cr | — |
| Gross Profit | 36.58 Cr | 34.74 Cr | 34.78 Cr | 20.40 Cr | — |
| Cost Of Revenue | 120.68 Cr | 125.46 Cr | 125.28 Cr | 79.66 Cr | — |
| Total Revenue | 157.26 Cr | 160.20 Cr | 160.07 Cr | 100.06 Cr | — |
| Operating Revenue | 157.26 Cr | 160.20 Cr | 160.07 Cr | 100.06 Cr | — |
| Interest Income | — | 0.37 Cr | 0.17 Cr | 0.08 Cr | 0.04 Cr |
| Rent Expense Supplemental | — | 0.26 Cr | 0.14 Cr | 0.25 Cr | 0.23 Cr |
| Diluted Average Shares | — | 1.38 Cr | 1.31 Cr | 1.30 Cr | 1.08 Cr |
| Basic Average Shares | — | 1.32 Cr | 1.28 Cr | 1.09 Cr | 1.05 Cr |
| Diluted EPS | — | 0.93 | 4.32 | 0.66 | 0.70 |
| Basic EPS | — | 0.97 | 4.42 | 0.78 | 0.72 |
| Other Special Charges | — | -26000.00 | -0.41 Cr | -0.11 Cr | — |
| Write Off | — | 44000.00 | 0.27 Cr | 0.02 Cr | -0.06 Cr |
| Total Other Finance Cost | — | 0.13 Cr | 0.09 Cr | 0.07 Cr | 0.02 Cr |
| Interest Income Non Operating | — | 0.37 Cr | 0.17 Cr | 0.08 Cr | 0.04 Cr |
| Amortization | — | 0.00 | 0.00 | — | — |
| Research And Development | — | 0.35 Cr | 0.28 Cr | 0.16 Cr | 0.20 Cr |
| Selling General And Administration | — | 1.95 Cr | 0.99 Cr | 1.09 Cr | 0.94 Cr |
| Selling And Marketing Expense | — | 0.87 Cr | 0.51 Cr | 0.30 Cr | 0.33 Cr |
| General And Administrative Expense | — | 1.08 Cr | 0.49 Cr | 0.79 Cr | 0.61 Cr |
| Rent And Landing Fees | — | 0.26 Cr | 0.14 Cr | 0.25 Cr | 0.23 Cr |
| Net Income Discontinuous Operations | — | — | — | 0.00 | 0.00 |
All figures in ₹ Crores. Source: NSE/BSE filings via Bull Run.
More on Calcom Vision Ltd
Data from NSE/BSE public filings. Educational purposes only. Bull Run is not SEBI-registered. Not investment advice.