GMRP&UIPower Generation
GMR Power and Urban Infra Ltd — Profit & Loss Statement
₹89.74
-4.83%
GMR Power and Urban Infra Ltd Profit & Loss Statement (Annual)
| Metric | 2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Tax Effect Of Unusual Items | 41.05 Cr | 136.80 Cr | 90.65 Cr | 4.53 Cr | — |
| Tax Rate For Calcs | 0.02 | 0.30 | 0.07 | 0.30 | — |
| Normalized EBITDA | 2.10K Cr | 1.28K Cr | 1.40K Cr | 921.55 Cr | — |
| Total Unusual Items | 1.90K Cr | 456.00 Cr | 1.24K Cr | 15.09 Cr | — |
| Total Unusual Items Excluding Goodwill | 1.90K Cr | 456.00 Cr | 1.24K Cr | 15.09 Cr | — |
| Net Income From Continuing Operation Net Minority Interest | 1.60K Cr | -57.74 Cr | 1.21K Cr | -647.51 Cr | — |
| Reconciled Depreciation | 651.50 Cr | 306.85 Cr | 151.39 Cr | 128.16 Cr | — |
| Reconciled Cost Of Revenue | 3.71K Cr | 2.80K Cr | 4.64K Cr | 3.20K Cr | — |
| EBITDA | 4.00K Cr | 1.73K Cr | 2.63K Cr | 936.64 Cr | — |
| EBIT | 3.35K Cr | 1.43K Cr | 2.48K Cr | 808.48 Cr | — |
| Net Interest Income | -1.57K Cr | -1.48K Cr | -920.08 Cr | -1.35K Cr | — |
| Interest Expense | 1.57K Cr | 1.48K Cr | 1.22K Cr | 1.35K Cr | — |
| Normalized Income | -255.49 Cr | -376.94 Cr | 69.99 Cr | -658.07 Cr | — |
| Net Income From Continuing And Discontinued Operation | 1.42K Cr | -103.03 Cr | 1.18K Cr | -647.54 Cr | — |
| Total Expenses | 5.26K Cr | 3.68K Cr | 5.15K Cr | 3.71K Cr | — |
| Diluted Average Shares | 68.41 Cr | 60.25 Cr | 60.36 Cr | 60.35 Cr | — |
| Basic Average Shares | 68.41 Cr | 60.25 Cr | 60.36 Cr | 60.35 Cr | — |
| Diluted EPS | 20.72 | -1.71 | 19.60 | -10.73 | — |
| Basic EPS | 20.72 | -1.71 | 19.60 | -10.73 | — |
| Diluted NI Availto Com Stockholders | 1.42K Cr | -103.03 Cr | 1.18K Cr | -647.54 Cr | — |
| Net Income Common Stockholders | 1.42K Cr | -103.03 Cr | 1.18K Cr | -647.54 Cr | — |
| Otherunder Preferred Stock Dividend | 0.00 | 0.00 | 0.00 | 0.00 | — |
| Net Income | 1.42K Cr | -103.03 Cr | 1.18K Cr | -647.54 Cr | — |
| Minority Interests | -134.72 Cr | 24.44 Cr | 43.55 Cr | 4.03 Cr | — |
| Net Income Including Noncontrolling Interests | 1.55K Cr | -127.47 Cr | 1.14K Cr | -651.57 Cr | — |
| Net Income Discontinuous Operations | -185.65 Cr | -45.29 Cr | -31.78 Cr | -0.03 Cr | — |
| Net Income Continuous Operations | 1.74K Cr | -82.18 Cr | 1.17K Cr | -651.54 Cr | — |
| Tax Provision | 38.38 Cr | 33.63 Cr | 92.74 Cr | 105.53 Cr | — |
| Pretax Income | 1.78K Cr | -48.55 Cr | 1.26K Cr | -546.01 Cr | — |
| Other Non Operating Income Expenses | 513.85 Cr | 344.63 Cr | 116.19 Cr | 179.89 Cr | — |
| Special Income Charges | 1.90K Cr | 456.00 Cr | 1.23K Cr | 15.09 Cr | — |
| Net Non Operating Interest Income Expense | -1.57K Cr | -1.48K Cr | -920.08 Cr | -1.35K Cr | — |
| Interest Expense Non Operating | 1.57K Cr | 1.48K Cr | 1.22K Cr | 1.35K Cr | — |
| Operating Income | 1.08K Cr | 805.21 Cr | 66.84 Cr | 390.43 Cr | — |
| Operating Expense | 1.55K Cr | 882.94 Cr | 516.21 Cr | 514.28 Cr | — |
| Other Operating Expenses | 703.08 Cr | 447.55 Cr | 104.91 Cr | 314.56 Cr | — |
| Depreciation And Amortization In Income Statement | 599.85 Cr | 286.27 Cr | 149.22 Cr | 128.16 Cr | — |
| Depreciation Income Statement | 599.85 Cr | 286.27 Cr | 36.03 Cr | 128.16 Cr | — |
| Gross Profit | 2.64K Cr | 1.69K Cr | 583.05 Cr | 904.71 Cr | — |
| Cost Of Revenue | 3.71K Cr | 2.80K Cr | 4.64K Cr | 3.20K Cr | — |
| Total Revenue | 6.34K Cr | 4.49K Cr | 5.22K Cr | 4.10K Cr | — |
| Operating Revenue | 6.34K Cr | 4.49K Cr | 5.22K Cr | 4.10K Cr | — |
| Interest Income | — | 374.14 Cr | 429.97 Cr | 380.87 Cr | 277.24 Cr |
| Rent Expense Supplemental | — | 53.24 Cr | 41.61 Cr | 53.48 Cr | 37.54 Cr |
| Other Special Charges | — | -456.00 Cr | -1.23K Cr | -15.09 Cr | 880.57 Cr |
| Write Off | — | 0.49 Cr | 0.00 | 15.29 Cr | 26.46 Cr |
| Total Other Finance Cost | — | 113.98 Cr | 132.98 Cr | 30.56 Cr | 114.24 Cr |
| Interest Income Non Operating | — | 374.14 Cr | 429.97 Cr | 380.87 Cr | 277.24 Cr |
| Amortization | — | 135.47 Cr | 113.19 Cr | 90.67 Cr | 79.42 Cr |
| Selling General And Administration | — | 110.02 Cr | 161.58 Cr | 75.98 Cr | 69.41 Cr |
| General And Administrative Expense | — | 110.02 Cr | 161.58 Cr | 75.98 Cr | 69.41 Cr |
| Rent And Landing Fees | — | 53.24 Cr | 41.61 Cr | 53.48 Cr | 37.54 Cr |
All figures in ₹ Crores. Source: NSE/BSE filings via Bull Run.
More on GMR Power and Urban Infra Ltd
Data from NSE/BSE public filings. Educational purposes only. Bull Run is not SEBI-registered. Not investment advice.