IZMOIT Enabled Services
Izmo Ltd — Profit & Loss Statement
₹615.90
-4.56%
Izmo Ltd Profit & Loss Statement (Annual)
| Metric | 2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Tax Effect Of Unusual Items | -0.22 Cr | 0.00 | -26779.94 | -60816.45 | — |
| Tax Rate For Calcs | 0.09 | 0.03 | 0.03 | 0.01 | — |
| Normalized EBITDA | 73.57 Cr | 43.24 Cr | 32.75 Cr | 29.81 Cr | — |
| Total Unusual Items | -2.39 Cr | 0.00 | -0.08 Cr | -0.69 Cr | — |
| Total Unusual Items Excluding Goodwill | -2.39 Cr | 0.00 | -0.08 Cr | -0.69 Cr | — |
| Net Income From Continuing Operation Net Minority Interest | 48.88 Cr | 26.05 Cr | 20.02 Cr | 16.04 Cr | — |
| Reconciled Depreciation | 16.44 Cr | 15.44 Cr | 11.63 Cr | 12.48 Cr | — |
| Reconciled Cost Of Revenue | 116.55 Cr | 88.36 Cr | 69.36 Cr | 57.35 Cr | — |
| EBITDA | 71.17 Cr | 43.24 Cr | 32.67 Cr | 29.13 Cr | — |
| EBIT | 54.73 Cr | 27.80 Cr | 21.05 Cr | 16.65 Cr | — |
| Net Interest Income | -1.01 Cr | -0.97 Cr | -1.08 Cr | -1.13 Cr | — |
| Interest Expense | 1.01 Cr | 0.97 Cr | 0.34 Cr | 0.47 Cr | — |
| Normalized Income | 51.06 Cr | 26.05 Cr | 20.09 Cr | 16.72 Cr | — |
| Net Income From Continuing And Discontinued Operation | 48.88 Cr | 26.05 Cr | 20.02 Cr | 16.04 Cr | — |
| Total Expenses | 202.75 Cr | 162.29 Cr | 135.30 Cr | 119.83 Cr | — |
| Diluted Average Shares | 1.44 Cr | 1.35 Cr | 1.34 Cr | 1.33 Cr | — |
| Basic Average Shares | 1.44 Cr | 1.35 Cr | 1.34 Cr | 1.33 Cr | — |
| Diluted EPS | 33.90 | 19.30 | 14.96 | 12.04 | — |
| Basic EPS | 33.90 | 19.30 | 14.96 | 12.04 | — |
| Diluted NI Availto Com Stockholders | 48.88 Cr | 26.05 Cr | 20.02 Cr | 16.04 Cr | — |
| Net Income Common Stockholders | 48.88 Cr | 26.05 Cr | 20.02 Cr | 16.04 Cr | — |
| Otherunder Preferred Stock Dividend | 0.00 | 0.00 | 0.00 | 0.00 | — |
| Net Income | 48.88 Cr | 26.05 Cr | 20.02 Cr | 16.04 Cr | — |
| Net Income Including Noncontrolling Interests | 48.88 Cr | 26.05 Cr | 20.02 Cr | 16.04 Cr | — |
| Net Income Continuous Operations | 48.88 Cr | 26.05 Cr | 20.02 Cr | 16.04 Cr | — |
| Tax Provision | 4.84 Cr | 0.78 Cr | 0.69 Cr | 0.14 Cr | — |
| Pretax Income | 53.72 Cr | 26.83 Cr | 20.71 Cr | 16.18 Cr | — |
| Other Non Operating Income Expenses | 35.26 Cr | 3.34 Cr | 1.63 Cr | 4.92 Cr | — |
| Special Income Charges | -2.39 Cr | 0.00 | -0.08 Cr | -0.69 Cr | — |
| Net Non Operating Interest Income Expense | -1.01 Cr | -0.97 Cr | -1.08 Cr | -1.13 Cr | — |
| Interest Expense Non Operating | 1.01 Cr | 0.97 Cr | 0.34 Cr | 0.47 Cr | — |
| Operating Income | 21.86 Cr | 24.46 Cr | 18.53 Cr | 12.60 Cr | — |
| Operating Expense | 86.19 Cr | 73.93 Cr | 65.94 Cr | 62.48 Cr | — |
| Other Operating Expenses | 69.75 Cr | 58.50 Cr | 7.88 Cr | 5.83 Cr | — |
| Depreciation And Amortization In Income Statement | 16.44 Cr | 15.44 Cr | 11.63 Cr | 12.48 Cr | — |
| Depreciation Income Statement | 16.44 Cr | 15.44 Cr | 1.27 Cr | 1.01 Cr | — |
| Gross Profit | 108.06 Cr | 98.39 Cr | 84.47 Cr | 75.08 Cr | — |
| Cost Of Revenue | 116.55 Cr | 88.36 Cr | 69.36 Cr | 57.35 Cr | — |
| Total Revenue | 224.61 Cr | 186.75 Cr | 153.83 Cr | 132.43 Cr | — |
| Operating Revenue | 224.61 Cr | 186.75 Cr | 153.83 Cr | 132.43 Cr | — |
| Interest Income | — | 0.17 Cr | 0.20 Cr | 0.10 Cr | 0.08 Cr |
| Rent Expense Supplemental | — | 5.49 Cr | 5.72 Cr | 5.75 Cr | 3.86 Cr |
| Preferred Stock Dividends | — | 0.00 | 0.00 | 0.00 | 0.00 |
| Net Income Discontinuous Operations | — | 0.00 | 0.00 | 0.00 | 0.00 |
| Write Off | — | 0.14 Cr | 0.08 Cr | 0.69 Cr | 1.61 Cr |
| Total Other Finance Cost | — | 0.73 Cr | 0.93 Cr | 0.77 Cr | 0.60 Cr |
| Interest Income Non Operating | — | 0.17 Cr | 0.20 Cr | 0.10 Cr | 0.08 Cr |
| Amortization | — | 14.13 Cr | 10.35 Cr | 11.47 Cr | 21.20 Cr |
| Selling General And Administration | — | 42.31 Cr | 39.28 Cr | 38.31 Cr | 29.63 Cr |
| Selling And Marketing Expense | — | 3.59 Cr | 3.23 Cr | 2.49 Cr | 2.55 Cr |
| General And Administrative Expense | — | 38.72 Cr | 36.05 Cr | 35.82 Cr | 27.08 Cr |
| Rent And Landing Fees | — | 5.49 Cr | 5.72 Cr | 5.75 Cr | 3.86 Cr |
| Other Special Charges | — | — | -0.01 Cr | — | -0.01 Cr |
All figures in ₹ Crores. Source: NSE/BSE filings via Bull Run.
More on Izmo Ltd
Data from NSE/BSE public filings. Educational purposes only. Bull Run is not SEBI-registered. Not investment advice.