KSEAnimal Feed
Kse Ltd — Profit & Loss Statement
₹2328.85
+0.00%
Kse Ltd Profit & Loss Statement (Annual)
| Metric | 2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Tax Effect Of Unusual Items | 0.64 Cr | -0.66 Cr | 0.95 Cr | 0.09 Cr | — |
| Tax Rate For Calcs | 0.26 | 0.27 | 0.20 | 0.29 | — |
| Normalized EBITDA | 128.26 Cr | 34.20 Cr | -1.25 Cr | 13.88 Cr | — |
| Total Unusual Items | 2.51 Cr | -2.40 Cr | 4.70 Cr | 0.32 Cr | — |
| Total Unusual Items Excluding Goodwill | 2.51 Cr | -2.40 Cr | 4.70 Cr | 0.32 Cr | — |
| Net Income From Continuing Operation Net Minority Interest | 91.31 Cr | 17.61 Cr | -2.38 Cr | 6.57 Cr | — |
| Reconciled Depreciation | 5.62 Cr | 4.74 Cr | 4.36 Cr | 3.02 Cr | — |
| Reconciled Cost Of Revenue | 1.36K Cr | 1.54K Cr | 1.50K Cr | 1.54K Cr | — |
| EBITDA | 130.77 Cr | 31.79 Cr | 3.44 Cr | 14.20 Cr | — |
| EBIT | 125.14 Cr | 27.06 Cr | -0.91 Cr | 11.18 Cr | — |
| Net Interest Income | -2.43 Cr | -2.28 Cr | -1.71 Cr | -1.64 Cr | — |
| Interest Expense | 2.43 Cr | 2.82 Cr | 2.07 Cr | 1.90 Cr | — |
| Normalized Income | 89.44 Cr | 19.36 Cr | -6.13 Cr | 6.35 Cr | — |
| Net Income From Continuing And Discontinued Operation | 91.31 Cr | 17.61 Cr | -2.38 Cr | 6.57 Cr | — |
| Total Expenses | 1.53K Cr | 1.66K Cr | 1.62K Cr | 1.66K Cr | — |
| Diluted Average Shares | 0.32 Cr | 0.32 Cr | 0.32 Cr | 0.32 Cr | — |
| Basic Average Shares | 0.32 Cr | 0.32 Cr | 0.32 Cr | 0.32 Cr | — |
| Diluted EPS | 285.34 | 55.03 | -7.44 | 20.54 | — |
| Basic EPS | 285.34 | 55.03 | -7.44 | 20.54 | — |
| Diluted NI Availto Com Stockholders | 91.31 Cr | 17.61 Cr | -2.38 Cr | 6.57 Cr | — |
| Net Income Common Stockholders | 91.31 Cr | 17.61 Cr | -2.38 Cr | 6.57 Cr | — |
| Otherunder Preferred Stock Dividend | 0.00 | 0.00 | 0.00 | 0.00 | — |
| Net Income | 91.31 Cr | 17.61 Cr | -2.38 Cr | 6.57 Cr | — |
| Net Income Including Noncontrolling Interests | 91.31 Cr | 17.61 Cr | -2.38 Cr | 6.57 Cr | — |
| Net Income Continuous Operations | 91.31 Cr | 17.61 Cr | -2.38 Cr | 6.57 Cr | — |
| Tax Provision | 31.41 Cr | 6.63 Cr | -0.60 Cr | 2.71 Cr | — |
| Pretax Income | 122.72 Cr | 24.24 Cr | -2.99 Cr | 9.28 Cr | — |
| Other Non Operating Income Expenses | 8.07 Cr | 1.65 Cr | 1.59 Cr | 2.42 Cr | — |
| Special Income Charges | 2.51 Cr | -4.07 Cr | 1.55 Cr | -2.79 Cr | — |
| Net Non Operating Interest Income Expense | -2.43 Cr | -2.28 Cr | -1.71 Cr | -1.64 Cr | — |
| Interest Expense Non Operating | 2.43 Cr | 2.82 Cr | 2.07 Cr | 1.90 Cr | — |
| Operating Income | 114.57 Cr | 27.27 Cr | -7.56 Cr | 8.18 Cr | — |
| Operating Expense | 178.47 Cr | 116.48 Cr | 113.50 Cr | 119.61 Cr | — |
| Other Operating Expenses | 106.07 Cr | 39.29 Cr | 38.00 Cr | 51.94 Cr | — |
| Depreciation And Amortization In Income Statement | 5.62 Cr | 4.74 Cr | 4.36 Cr | 3.02 Cr | — |
| Depreciation Income Statement | 5.62 Cr | 4.69 Cr | 4.31 Cr | 2.98 Cr | — |
| Gross Profit | 293.04 Cr | 143.75 Cr | 105.94 Cr | 127.79 Cr | — |
| Cost Of Revenue | 1.36K Cr | 1.54K Cr | 1.50K Cr | 1.54K Cr | — |
| Total Revenue | 1.65K Cr | 1.68K Cr | 1.61K Cr | 1.67K Cr | — |
| Operating Revenue | 1.65K Cr | 1.68K Cr | 1.61K Cr | 1.67K Cr | — |
| Interest Income | — | 0.63 Cr | 0.42 Cr | 0.35 Cr | 0.59 Cr |
| Rent Expense Supplemental | — | 1.11 Cr | 1.00 Cr | 0.90 Cr | 0.58 Cr |
| Other Special Charges | — | 4.09 Cr | -1.23 Cr | 2.76 Cr | -6.72 Cr |
| Write Off | — | -0.02 Cr | -0.32 Cr | 0.04 Cr | 76000.00 |
| Total Other Finance Cost | — | 0.10 Cr | 0.05 Cr | 0.10 Cr | 0.21 Cr |
| Interest Income Non Operating | — | 0.63 Cr | 0.42 Cr | 0.35 Cr | 0.59 Cr |
| Amortization | — | 0.04 Cr | 0.05 Cr | 0.05 Cr | 0.05 Cr |
| Selling General And Administration | — | 9.26 Cr | 11.45 Cr | 8.07 Cr | 5.63 Cr |
| Selling And Marketing Expense | — | 4.36 Cr | 5.64 Cr | 4.36 Cr | 2.20 Cr |
| General And Administrative Expense | — | 4.90 Cr | 5.81 Cr | 3.72 Cr | 3.42 Cr |
| Rent And Landing Fees | — | 1.11 Cr | 1.00 Cr | 0.90 Cr | 0.58 Cr |
| Restructuring And Mergern Acquisition | — | — | — | — | -6.68 Cr |
All figures in ₹ Crores. Source: NSE/BSE filings via Bull Run.
More on Kse Ltd
Data from NSE/BSE public filings. Educational purposes only. Bull Run is not SEBI-registered. Not investment advice.