EMUDHRAIT Enabled Services
Emudhra Ltd — Profit & Loss Statement
₹374.10
-3.15%
Emudhra Ltd Profit & Loss Statement (Annual)
| Metric | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|
| Tax Effect Of Unusual Items | 0.64 Cr | -0.89 Cr | 0.02 Cr | 0.00 |
| Tax Rate For Calcs | 0.19 | 0.18 | 0.17 | 0.18 |
| Normalized EBITDA | 128.98 Cr | 121.42 Cr | 92.48 Cr | 68.09 Cr |
| Total Unusual Items | 3.40 Cr | -5.05 Cr | 0.13 Cr | 0.00 |
| Total Unusual Items Excluding Goodwill | 3.40 Cr | -5.05 Cr | 0.13 Cr | 0.00 |
| Net Income From Continuing Operation Net Minority Interest | 84.64 Cr | 75.06 Cr | 61.68 Cr | 41.40 Cr |
| Reconciled Depreciation | 23.83 Cr | 20.81 Cr | 15.85 Cr | 13.07 Cr |
| Reconciled Cost Of Revenue | 111.00 Cr | 105.66 Cr | 87.07 Cr | 73.99 Cr |
| EBITDA | 132.38 Cr | 116.37 Cr | 92.61 Cr | 68.09 Cr |
| EBIT | 108.56 Cr | 95.56 Cr | 76.76 Cr | 55.02 Cr |
| Net Interest Income | 2.79 Cr | 0.47 Cr | -0.02 Cr | -4.23 Cr |
| Interest Expense | 1.16 Cr | 2.90 Cr | 3.38 Cr | 4.56 Cr |
| Interest Income | 3.95 Cr | 3.48 Cr | 3.37 Cr | 0.33 Cr |
| Normalized Income | 81.87 Cr | 79.23 Cr | 61.57 Cr | 41.40 Cr |
| Net Income From Continuing And Discontinued Operation | 84.64 Cr | 75.06 Cr | 61.68 Cr | 41.40 Cr |
| Total Expenses | 418.81 Cr | 276.04 Cr | 177.22 Cr | 128.31 Cr |
| Rent Expense Supplemental | 3.36 Cr | 3.19 Cr | 2.65 Cr | 4.35 Cr |
| Diluted Average Shares | 8.28 Cr | 7.90 Cr | 7.70 Cr | 7.81 Cr |
| Basic Average Shares | 8.13 Cr | 7.71 Cr | 7.39 Cr | 7.81 Cr |
| Diluted EPS | 10.22 | 9.50 | 8.01 | 5.30 |
| Basic EPS | 10.41 | 9.74 | 8.35 | 5.30 |
| Diluted NI Availto Com Stockholders | 84.64 Cr | 75.06 Cr | 61.68 Cr | 41.40 Cr |
| Net Income Common Stockholders | 84.64 Cr | 75.06 Cr | 61.68 Cr | 41.40 Cr |
| Otherunder Preferred Stock Dividend | 0.00 | 0.00 | 0.00 | 0.00 |
| Net Income | 84.64 Cr | 75.06 Cr | 61.68 Cr | 41.40 Cr |
| Minority Interests | -2.60 Cr | -1.29 Cr | 0.48 Cr | 0.27 Cr |
| Net Income Including Noncontrolling Interests | 87.23 Cr | 76.35 Cr | 61.20 Cr | 41.14 Cr |
| Net Income Continuous Operations | 87.23 Cr | 76.35 Cr | 61.20 Cr | 41.14 Cr |
| Tax Provision | 20.16 Cr | 16.31 Cr | 12.18 Cr | 9.32 Cr |
| Pretax Income | 107.40 Cr | 92.66 Cr | 73.38 Cr | 50.46 Cr |
| Other Non Operating Income Expenses | 0.86 Cr | 0.42 Cr | 0.78 Cr | 0.23 Cr |
| Special Income Charges | -0.22 Cr | -5.79 Cr | -0.07 Cr | 0.00 |
| Other Special Charges | 40000.00 | -1.93 Cr | — | — |
| Write Off | 0.00 | 6.81 Cr | 0.07 Cr | — |
| Impairment Of Capital Assets | 0.22 Cr | 0.91 Cr | 0.00 | — |
| Net Non Operating Interest Income Expense | 2.79 Cr | 0.47 Cr | -0.02 Cr | -4.23 Cr |
| Interest Expense Non Operating | 1.16 Cr | 2.90 Cr | 3.38 Cr | 4.56 Cr |
| Interest Income Non Operating | 3.95 Cr | 3.48 Cr | 3.37 Cr | 0.33 Cr |
| Operating Income | 100.58 Cr | 97.08 Cr | 71.53 Cr | 54.33 Cr |
| Operating Expense | 307.81 Cr | 170.39 Cr | 90.15 Cr | 54.32 Cr |
| Other Operating Expenses | 236.03 Cr | 108.12 Cr | 42.98 Cr | 19.77 Cr |
| Depreciation And Amortization In Income Statement | 23.83 Cr | 20.81 Cr | 15.85 Cr | 13.07 Cr |
| Amortization | 15.29 Cr | 11.26 Cr | 8.49 Cr | 7.84 Cr |
| Depreciation Income Statement | 8.54 Cr | 9.55 Cr | 7.36 Cr | 5.23 Cr |
| Selling General And Administration | 30.58 Cr | 29.09 Cr | 21.52 Cr | 13.62 Cr |
| Selling And Marketing Expense | 13.21 Cr | 9.29 Cr | 9.97 Cr | 6.71 Cr |
| General And Administrative Expense | 17.37 Cr | 19.80 Cr | 11.56 Cr | 6.91 Cr |
| Rent And Landing Fees | 3.36 Cr | 3.19 Cr | 2.65 Cr | 4.35 Cr |
| Gross Profit | 408.38 Cr | 267.46 Cr | 161.69 Cr | 108.64 Cr |
| Cost Of Revenue | 111.00 Cr | 105.66 Cr | 87.07 Cr | 73.99 Cr |
| Total Revenue | 519.38 Cr | 373.12 Cr | 248.76 Cr | 182.64 Cr |
| Operating Revenue | 519.38 Cr | 373.12 Cr | 248.76 Cr | 182.64 Cr |
| Total Other Finance Cost | — | 0.11 Cr | — | — |
All figures in ₹ Crores. Source: NSE/BSE filings via Bull Run.
More on Emudhra Ltd
Data from NSE/BSE public filings. Educational purposes only. Bull Run is not SEBI-registered. Not investment advice.