EMMILIndustrial Products
ENERGY MISSION MAC — Profit & Loss Statement
₹117.70
-6.36%
ENERGY MISSION MAC Profit & Loss Statement (Annual)
| Metric | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|
| Tax Effect Of Unusual Items | 0.04 Cr | -0.17 Cr | 0.06 Cr | 37794.28 |
| Tax Rate For Calcs | 0.29 | 0.21 | 0.26 | 0.03 |
| Normalized EBITDA | 20.08 Cr | 14.76 Cr | 8.34 Cr | 4.99 Cr |
| Total Unusual Items | 0.13 Cr | -0.80 Cr | 0.22 Cr | 0.13 Cr |
| Total Unusual Items Excluding Goodwill | 0.13 Cr | -0.80 Cr | 0.22 Cr | 0.13 Cr |
| Net Income From Continuing Operation Net Minority Interest | 10.97 Cr | 7.38 Cr | 3.36 Cr | 0.95 Cr |
| Reconciled Depreciation | 2.02 Cr | 2.07 Cr | 1.78 Cr | 1.82 Cr |
| Reconciled Cost Of Revenue | 80.42 Cr | 67.50 Cr | 57.37 Cr | 34.52 Cr |
| EBITDA | 20.21 Cr | 13.96 Cr | 8.56 Cr | 5.11 Cr |
| EBIT | 18.19 Cr | 11.88 Cr | 6.78 Cr | 3.29 Cr |
| Net Interest Income | -3.05 Cr | -2.59 Cr | -2.31 Cr | -2.45 Cr |
| Interest Expense | 2.79 Cr | 2.52 Cr | 2.27 Cr | 2.31 Cr |
| Interest Income | 0.00 | 0.05 Cr | 0.07 Cr | 0.06 Cr |
| Normalized Income | 10.87 Cr | 8.01 Cr | 3.20 Cr | 0.83 Cr |
| Net Income From Continuing And Discontinued Operation | 10.97 Cr | 7.38 Cr | 3.36 Cr | 0.95 Cr |
| Total Expenses | 107.10 Cr | 86.09 Cr | 71.45 Cr | 44.20 Cr |
| Diluted NI Availto Com Stockholders | 10.97 Cr | 7.38 Cr | 3.36 Cr | 0.95 Cr |
| Net Income Common Stockholders | 10.97 Cr | 7.38 Cr | 3.36 Cr | 0.95 Cr |
| Otherunder Preferred Stock Dividend | 0.00 | 0.00 | 0.00 | 0.00 |
| Preferred Stock Dividends | 0.00 | 0.00 | — | — |
| Net Income | 10.97 Cr | 7.38 Cr | 3.36 Cr | 0.95 Cr |
| Net Income Including Noncontrolling Interests | 10.97 Cr | 7.38 Cr | 3.36 Cr | 0.95 Cr |
| Net Income Discontinuous Operations | 0.00 | 0.00 | 0.00 | 0.00 |
| Net Income Continuous Operations | 10.97 Cr | 7.38 Cr | 3.36 Cr | 0.95 Cr |
| Tax Provision | 4.44 Cr | 1.99 Cr | 1.15 Cr | 0.03 Cr |
| Pretax Income | 15.40 Cr | 9.37 Cr | 4.52 Cr | 0.98 Cr |
| Special Income Charges | 0.13 Cr | -0.80 Cr | 0.22 Cr | 0.13 Cr |
| Other Special Charges | -0.53 Cr | 0.33 Cr | -0.22 Cr | -0.13 Cr |
| Write Off | 0.40 Cr | 0.47 Cr | 0.00 | 34000.00 |
| Net Non Operating Interest Income Expense | -3.05 Cr | -2.59 Cr | -2.31 Cr | -2.45 Cr |
| Total Other Finance Cost | 0.27 Cr | 0.12 Cr | 0.11 Cr | 0.20 Cr |
| Interest Expense Non Operating | 2.79 Cr | 2.52 Cr | 2.27 Cr | 2.31 Cr |
| Interest Income Non Operating | 0.00 | 0.05 Cr | 0.07 Cr | 0.06 Cr |
| Operating Income | 18.43 Cr | 12.93 Cr | 6.58 Cr | 3.23 Cr |
| Operating Expense | 26.68 Cr | 18.59 Cr | 14.08 Cr | 9.68 Cr |
| Other Operating Expenses | 8.96 Cr | 6.25 Cr | 4.95 Cr | 2.87 Cr |
| Depreciation And Amortization In Income Statement | 2.02 Cr | 1.95 Cr | 1.78 Cr | 1.82 Cr |
| Depreciation Income Statement | 2.02 Cr | 1.95 Cr | 1.74 Cr | 1.69 Cr |
| Selling General And Administration | 2.27 Cr | 1.60 Cr | 0.91 Cr | 0.53 Cr |
| Selling And Marketing Expense | 0.55 Cr | 0.31 Cr | 0.10 Cr | 0.08 Cr |
| General And Administrative Expense | 1.73 Cr | 1.30 Cr | 0.82 Cr | 0.44 Cr |
| Gross Profit | 45.12 Cr | 31.52 Cr | 20.67 Cr | 12.90 Cr |
| Cost Of Revenue | 80.42 Cr | 67.50 Cr | 57.37 Cr | 34.52 Cr |
| Total Revenue | 125.54 Cr | 99.01 Cr | 78.03 Cr | 47.42 Cr |
| Operating Revenue | 125.54 Cr | 99.01 Cr | 78.03 Cr | 47.42 Cr |
| Diluted Average Shares | — | 1.13 Cr | 1.13 Cr | 1.13 Cr |
| Basic Average Shares | — | 1.13 Cr | 1.13 Cr | 1.13 Cr |
| Diluted EPS | — | 6.51 | 2.97 | 0.84 |
| Basic EPS | — | 6.51 | 2.97 | 0.84 |
| Net Income Extraordinary | — | 0.00 | 0.00 | 0.00 |
| Other Non Operating Income Expenses | — | 0.21 Cr | 0.37 Cr | 0.67 Cr |
| Amortization | — | 0.04 Cr | 0.03 Cr | 0.12 Cr |
All figures in ₹ Crores. Source: NSE/BSE filings via Bull Run.
More on ENERGY MISSION MAC
Data from NSE/BSE public filings. Educational purposes only. Bull Run is not SEBI-registered. Not investment advice.