MCLOUDComputers - Software & Consulting
Magellanic Cloud Ltd — Profit & Loss Statement
₹19.79
-4.93%
Magellanic Cloud Ltd Profit & Loss Statement (Annual)
| Metric | 2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Tax Effect Of Unusual Items | 0.00 | 0.00 | 0.00 | 0.00 | — |
| Tax Rate For Calcs | 0.28 | 0.27 | 0.21 | 0.10 | — |
| Normalized EBITDA | 209.68 Cr | 201.19 Cr | 127.25 Cr | 37.20 Cr | — |
| Net Income From Continuing Operation Net Minority Interest | 102.69 Cr | 102.81 Cr | 73.88 Cr | 29.46 Cr | — |
| Reconciled Depreciation | 42.45 Cr | 39.51 Cr | 21.59 Cr | 2.71 Cr | — |
| Reconciled Cost Of Revenue | 316.19 Cr | 289.40 Cr | 224.79 Cr | 180.26 Cr | — |
| EBITDA | 209.68 Cr | 201.19 Cr | 127.25 Cr | 37.20 Cr | — |
| EBIT | 167.22 Cr | 161.68 Cr | 105.66 Cr | 34.49 Cr | — |
| Net Interest Income | -24.50 Cr | -21.13 Cr | -11.49 Cr | -1.69 Cr | — |
| Interest Expense | 24.50 Cr | 21.13 Cr | 11.88 Cr | 1.69 Cr | — |
| Normalized Income | 102.69 Cr | 102.81 Cr | 73.88 Cr | 29.46 Cr | — |
| Net Income From Continuing And Discontinued Operation | 102.69 Cr | 102.81 Cr | 73.88 Cr | 29.46 Cr | — |
| Total Expenses | 434.20 Cr | 416.18 Cr | 338.39 Cr | 248.28 Cr | — |
| Diluted Average Shares | 58.35 Cr | 58.42 Cr | 55.91 Cr | 50.33 Cr | — |
| Basic Average Shares | 58.35 Cr | 58.42 Cr | 55.91 Cr | 50.33 Cr | — |
| Diluted EPS | 1.76 | 1.76 | 1.32 | 0.05 | — |
| Basic EPS | 1.76 | 1.76 | 1.32 | 0.05 | — |
| Diluted NI Availto Com Stockholders | 102.69 Cr | 102.81 Cr | 73.88 Cr | 29.46 Cr | — |
| Net Income Common Stockholders | 102.69 Cr | 102.81 Cr | 73.88 Cr | 29.46 Cr | — |
| Otherunder Preferred Stock Dividend | 0.00 | 0.00 | 0.00 | 0.00 | — |
| Net Income | 102.69 Cr | 102.81 Cr | 73.88 Cr | 29.46 Cr | — |
| Minority Interests | -0.04 Cr | -0.14 Cr | -0.22 Cr | 0.00 | — |
| Net Income Including Noncontrolling Interests | 102.73 Cr | 102.95 Cr | 74.10 Cr | 29.46 Cr | — |
| Net Income Continuous Operations | 102.73 Cr | 102.95 Cr | 74.10 Cr | 29.46 Cr | — |
| Tax Provision | 39.99 Cr | 37.60 Cr | 19.68 Cr | 3.35 Cr | — |
| Pretax Income | 142.72 Cr | 140.55 Cr | 93.78 Cr | 32.80 Cr | — |
| Other Non Operating Income Expenses | 4.19 Cr | 17.43 Cr | 17.54 Cr | 30.10 Cr | — |
| Net Non Operating Interest Income Expense | -24.50 Cr | -21.13 Cr | -11.49 Cr | -1.69 Cr | — |
| Interest Expense Non Operating | 24.50 Cr | 21.13 Cr | 11.88 Cr | 1.69 Cr | — |
| Operating Income | 163.04 Cr | 144.25 Cr | 89.08 Cr | 4.40 Cr | — |
| Operating Expense | 118.01 Cr | 126.78 Cr | 113.60 Cr | 68.02 Cr | — |
| Other Operating Expenses | 75.55 Cr | 87.27 Cr | 43.52 Cr | 65.31 Cr | — |
| Depreciation And Amortization In Income Statement | 42.45 Cr | 39.51 Cr | 21.47 Cr | 2.71 Cr | — |
| Depreciation Income Statement | 42.45 Cr | 39.51 Cr | 21.23 Cr | 2.71 Cr | — |
| Gross Profit | 281.05 Cr | 271.03 Cr | 202.68 Cr | 72.42 Cr | — |
| Cost Of Revenue | 316.19 Cr | 289.40 Cr | 224.79 Cr | 180.26 Cr | — |
| Total Revenue | 597.24 Cr | 560.43 Cr | 427.47 Cr | 252.68 Cr | — |
| Operating Revenue | 597.24 Cr | 560.43 Cr | 427.47 Cr | 252.68 Cr | — |
| Total Unusual Items | — | -0.40 Cr | 0.00 | 0.00 | -0.10 Cr |
| Total Unusual Items Excluding Goodwill | — | -0.40 Cr | 0.00 | 0.00 | -0.10 Cr |
| Interest Income | — | 0.43 Cr | 0.85 Cr | 0.76 Cr | 0.88 Cr |
| Rent Expense Supplemental | — | 3.72 Cr | 4.73 Cr | 2.57 Cr | 4.78 Cr |
| Special Income Charges | — | -0.40 Cr | 0.00 | 0.00 | -0.10 Cr |
| Other Special Charges | — | -0.13 Cr | — | 0.40 Cr | 0.02 Cr |
| Write Off | — | 0.53 Cr | 0.00 | 2.88 Cr | 0.08 Cr |
| Total Other Finance Cost | — | 0.57 Cr | 0.46 Cr | 0.12 Cr | 0.16 Cr |
| Interest Income Non Operating | — | 0.43 Cr | 0.85 Cr | 0.76 Cr | 0.88 Cr |
| Amortization | — | 7.24 Cr | 0.25 Cr | — | — |
| Research And Development | — | 0.04 Cr | 1.70 Cr | — | — |
| Selling General And Administration | — | 34.99 Cr | 41.36 Cr | 8.40 Cr | 10.39 Cr |
| Selling And Marketing Expense | — | 0.57 Cr | 0.26 Cr | 0.97 Cr | 1.44 Cr |
| General And Administrative Expense | — | 34.43 Cr | 41.10 Cr | 7.43 Cr | 8.95 Cr |
| Rent And Landing Fees | — | 3.72 Cr | 4.73 Cr | 2.57 Cr | 4.78 Cr |
| Net Income Discontinuous Operations | — | — | 0.00 | 0.00 | — |
All figures in ₹ Crores. Source: NSE/BSE filings via Bull Run.
More on Magellanic Cloud Ltd
Data from NSE/BSE public filings. Educational purposes only. Bull Run is not SEBI-registered. Not investment advice.