CRAYONSAdvertising & Media Agencies
Crayons Advertising Ltd — Profit & Loss Statement
₹24.75
-17.97%
Crayons Advertising Ltd Profit & Loss Statement (Annual)
| Metric | 2025 | 2024 | 2022 | 2021 |
|---|---|---|---|---|
| Tax Effect Of Unusual Items | 0.00 | 0.00 | -0.83 Cr | -0.03 Cr |
| Tax Rate For Calcs | 0.27 | 0.27 | 0.31 | 0.30 |
| Normalized EBITDA | 13.44 Cr | 25.74 Cr | 7.01 Cr | 2.77 Cr |
| Total Unusual Items | 0.00 | 0.00 | -2.65 Cr | -0.10 Cr |
| Total Unusual Items Excluding Goodwill | 0.00 | 0.00 | -2.65 Cr | -0.10 Cr |
| Net Income From Continuing Operation Net Minority Interest | 10.94 Cr | 17.55 Cr | 1.61 Cr | 0.13 Cr |
| Reconciled Depreciation | 1.38 Cr | 1.41 Cr | 0.93 Cr | 1.14 Cr |
| Reconciled Cost Of Revenue | 192.08 Cr | 180.69 Cr | — | — |
| EBITDA | 13.44 Cr | 25.74 Cr | 4.36 Cr | 2.67 Cr |
| EBIT | 10.98 Cr | 24.33 Cr | 3.43 Cr | 1.53 Cr |
| Net Interest Income | -0.81 Cr | -0.92 Cr | -0.63 Cr | -0.84 Cr |
| Interest Expense | 0.81 Cr | 0.92 Cr | 1.08 Cr | 1.23 Cr |
| Normalized Income | 10.94 Cr | 17.55 Cr | 3.43 Cr | 0.20 Cr |
| Net Income From Continuing And Discontinued Operation | 10.94 Cr | 17.55 Cr | 1.61 Cr | 0.13 Cr |
| Total Expenses | 228.61 Cr | 214.01 Cr | 186.91 Cr | 104.31 Cr |
| Diluted NI Availto Com Stockholders | 10.94 Cr | 17.55 Cr | 1.61 Cr | 0.13 Cr |
| Net Income Common Stockholders | 10.94 Cr | 17.55 Cr | 1.61 Cr | 0.13 Cr |
| Otherunder Preferred Stock Dividend | 0.00 | 0.00 | 0.00 | 0.00 |
| Net Income | 10.94 Cr | 17.55 Cr | 1.61 Cr | 0.13 Cr |
| Minority Interests | -0.33 Cr | -0.29 Cr | — | — |
| Net Income Including Noncontrolling Interests | 11.27 Cr | 17.84 Cr | 1.61 Cr | 0.13 Cr |
| Net Income Continuous Operations | 11.27 Cr | 17.84 Cr | 1.61 Cr | 0.13 Cr |
| Tax Provision | 2.71 Cr | 6.22 Cr | 0.74 Cr | 0.17 Cr |
| Pretax Income | 10.17 Cr | 23.41 Cr | 2.35 Cr | 0.30 Cr |
| Other Non Operating Income Expenses | 5.56 Cr | 4.42 Cr | 0.34 Cr | 0.84 Cr |
| Special Income Charges | 0.00 | 0.00 | -2.92 Cr | -0.10 Cr |
| Net Non Operating Interest Income Expense | -0.81 Cr | -0.92 Cr | -0.63 Cr | -0.84 Cr |
| Interest Expense Non Operating | 0.81 Cr | 0.92 Cr | 1.08 Cr | 1.23 Cr |
| Operating Income | 5.42 Cr | 19.91 Cr | 5.62 Cr | 0.66 Cr |
| Operating Expense | 36.53 Cr | 33.32 Cr | 186.91 Cr | 104.31 Cr |
| Other Operating Expenses | 18.07 Cr | 17.00 Cr | 2.91 Cr | 2.62 Cr |
| Depreciation And Amortization In Income Statement | 2.46 Cr | 1.41 Cr | 0.93 Cr | 1.14 Cr |
| Depreciation Income Statement | 2.46 Cr | 1.41 Cr | 0.90 Cr | 1.12 Cr |
| Gross Profit | 41.95 Cr | 53.23 Cr | — | — |
| Cost Of Revenue | 192.08 Cr | 180.69 Cr | — | — |
| Total Revenue | 234.03 Cr | 233.92 Cr | 192.53 Cr | 104.97 Cr |
| Operating Revenue | 234.03 Cr | 233.92 Cr | 192.53 Cr | 104.97 Cr |
| Interest Income | — | 3.45 Cr | 0.69 Cr | 0.54 Cr |
| Rent Expense Supplemental | — | 2.40 Cr | 1.74 Cr | 2.15 Cr |
| Diluted Average Shares | — | 2.31 Cr | 2.44 Cr | 2.44 Cr |
| Basic Average Shares | — | 2.29 Cr | 2.44 Cr | 2.44 Cr |
| Diluted EPS | — | 7.61 | 0.66 | 0.05 |
| Basic EPS | — | 7.65 | 0.66 | 0.05 |
| Other Special Charges | — | -2000.00 | -0.02 Cr | 13000.00 |
| Write Off | — | 0.67 Cr | 2.94 Cr | 0.09 Cr |
| Total Other Finance Cost | — | 0.08 Cr | 0.24 Cr | 0.15 Cr |
| Interest Income Non Operating | — | 3.45 Cr | 0.69 Cr | 0.54 Cr |
| Amortization | — | 0.03 Cr | 0.03 Cr | 0.02 Cr |
| Selling General And Administration | — | 7.19 Cr | 173.81 Cr | 91.78 Cr |
| Selling And Marketing Expense | — | 1.58 Cr | 170.30 Cr | 88.60 Cr |
| General And Administrative Expense | — | 5.61 Cr | 3.51 Cr | 3.18 Cr |
| Rent And Landing Fees | — | 2.40 Cr | 1.74 Cr | 2.15 Cr |
All figures in ₹ Crores. Source: NSE/BSE filings via Bull Run.
More on Crayons Advertising Ltd
Data from NSE/BSE public filings. Educational purposes only. Bull Run is not SEBI-registered. Not investment advice.