← Back to Ethos Ltd Overview
📊Financials📈PE Ratio🥧Shareholding💰Dividend📋Quarterly⚖️Balance Sheet💹P&L🌊Cash Flow
ETHOSLTDGems, Jewellery And Watches

Ethos Ltd — Profit & Loss Statement

₹2183.30
-3.43%

Ethos Ltd Profit & Loss Statement (Annual)

Metric20252024202320222021
Tax Effect Of Unusual Items0.000.00-80071.911.32 Cr—
Tax Rate For Calcs0.260.250.250.26—
Normalized EBITDA212.51 Cr176.00 Cr129.38 Cr74.03 Cr—
Net Income From Continuing Operation Net Minority Interest96.29 Cr83.29 Cr60.30 Cr23.39 Cr—
Reconciled Depreciation63.00 Cr48.67 Cr34.63 Cr31.51 Cr—
Reconciled Cost Of Revenue876.68 Cr698.36 Cr548.88 Cr412.96 Cr—
EBITDA212.51 Cr176.00 Cr129.35 Cr79.15 Cr—
EBIT149.51 Cr127.33 Cr94.72 Cr47.64 Cr—
Net Interest Income-19.44 Cr-16.02 Cr-8.24 Cr-19.44 Cr—
Interest Expense19.44 Cr16.02 Cr14.05 Cr16.11 Cr—
Normalized Income96.29 Cr83.29 Cr60.32 Cr19.59 Cr—
Net Income From Continuing And Discontinued Operation96.29 Cr83.29 Cr60.30 Cr23.39 Cr—
Total Expenses1.12K Cr895.95 Cr698.24 Cr531.14 Cr—
Diluted Average Shares2.53 Cr2.47 Cr2.35 Cr2.42 Cr1.83 Cr
Basic Average Shares2.53 Cr2.47 Cr2.35 Cr2.42 Cr1.82 Cr
Diluted EPS37.9933.7925.669.682.59
Basic EPS37.9933.7925.669.682.61
Diluted NI Availto Com Stockholders96.29 Cr83.29 Cr60.30 Cr23.39 Cr—
Net Income Common Stockholders96.29 Cr83.29 Cr60.30 Cr23.39 Cr—
Otherunder Preferred Stock Dividend0.000.000.000.00—
Net Income96.29 Cr83.29 Cr60.30 Cr23.39 Cr—
Net Income Including Noncontrolling Interests96.29 Cr83.29 Cr60.30 Cr23.39 Cr—
Net Income Continuous Operations96.29 Cr83.29 Cr60.30 Cr23.39 Cr—
Tax Provision33.78 Cr28.02 Cr20.38 Cr8.14 Cr—
Pretax Income130.07 Cr111.31 Cr80.68 Cr31.53 Cr—
Other Non Operating Income Expenses24.30 Cr23.62 Cr0.96 Cr0.76 Cr—
Net Non Operating Interest Income Expense-19.44 Cr-16.02 Cr-8.24 Cr-19.44 Cr—
Interest Expense Non Operating19.44 Cr16.02 Cr14.05 Cr16.11 Cr—
Operating Income127.07 Cr103.04 Cr90.29 Cr46.15 Cr—
Operating Expense247.88 Cr197.59 Cr149.36 Cr118.18 Cr—
Other Operating Expenses99.54 Cr78.55 Cr16.48 Cr10.33 Cr—
Depreciation And Amortization In Income Statement63.00 Cr48.67 Cr34.63 Cr31.51 Cr—
Depreciation Income Statement63.00 Cr48.67 Cr34.44 Cr31.34 Cr—
Gross Profit374.95 Cr300.63 Cr239.66 Cr164.32 Cr—
Cost Of Revenue876.68 Cr698.36 Cr548.88 Cr412.96 Cr—
Total Revenue1.25K Cr998.99 Cr788.53 Cr577.28 Cr—
Operating Revenue1.25K Cr998.99 Cr788.53 Cr577.28 Cr—
Total Unusual Items—2.55 Cr-0.03 Cr5.12 Cr13.73 Cr
Total Unusual Items Excluding Goodwill—2.55 Cr-0.03 Cr5.12 Cr13.73 Cr
Interest Income—18.29 Cr11.94 Cr2.03 Cr1.10 Cr
Rent Expense Supplemental—8.20 Cr9.56 Cr5.02 Cr1.97 Cr
Special Income Charges—2.33 Cr-0.03 Cr5.12 Cr13.73 Cr
Other Special Charges—-2.82 Cr-0.13 Cr-7.93 Cr-14.08 Cr
Write Off—0.39 Cr0.16 Cr2.69 Cr0.00
Impairment Of Capital Assets—0.09 Cr0.000.12 Cr0.35 Cr
Total Other Finance Cost—6.04 Cr6.13 Cr5.37 Cr2.96 Cr
Interest Income Non Operating—18.29 Cr11.94 Cr2.03 Cr1.10 Cr
Amortization—0.72 Cr0.19 Cr0.17 Cr0.18 Cr
Selling General And Administration—31.98 Cr34.50 Cr27.93 Cr19.59 Cr
Selling And Marketing Expense—21.00 Cr26.83 Cr22.25 Cr14.70 Cr
General And Administrative Expense—10.98 Cr7.67 Cr5.67 Cr4.89 Cr
Rent And Landing Fees—8.20 Cr9.56 Cr5.02 Cr1.97 Cr

All figures in ₹ Crores. Source: NSE/BSE filings via Bull Run.

More on Ethos Ltd

OverviewFinancialsPE HistoryShareholdingQuarterlyBalance SheetP&LCash FlowGems, Jewellery And Watches StocksScreener

Data from NSE/BSE public filings. Educational purposes only. Bull Run is not SEBI-registered. Not investment advice.