Medi Assist Healthcare Services Inc — Profit & Loss Statement

₹296.75

-3.58%

Medi Assist Healthcare Services Inc Profit & Loss Statement (Annual)

Metric	2025	2024	2023	2022	2021
Tax Effect Of Unusual Items	0.00	-3.26 Cr	2.11 Cr	2.94 Cr	—
Tax Rate For Calcs	0.18	0.16	0.27	0.21	—
Normalized EBITDA	177.87 Cr	151.63 Cr	125.60 Cr	98.17 Cr	—
Total Unusual Items	0.00	-21.00 Cr	7.71 Cr	13.80 Cr	—
Total Unusual Items Excluding Goodwill	0.00	-21.00 Cr	7.71 Cr	13.80 Cr	—
Net Income From Continuing Operation Net Minority Interest	90.96 Cr	69.05 Cr	75.33 Cr	63.47 Cr	—
Reconciled Depreciation	55.78 Cr	43.08 Cr	26.77 Cr	28.41 Cr	—
Reconciled Cost Of Revenue	305.86 Cr	254.36 Cr	61.10 Cr	195.71 Cr	—
EBITDA	177.87 Cr	130.63 Cr	133.30 Cr	111.97 Cr	—
EBIT	122.09 Cr	87.55 Cr	106.53 Cr	83.56 Cr	—
Net Interest Income	-10.30 Cr	-3.16 Cr	1.18 Cr	0.18 Cr	—
Interest Expense	10.30 Cr	3.16 Cr	2.92 Cr	2.87 Cr	—
Normalized Income	90.96 Cr	86.79 Cr	69.72 Cr	52.61 Cr	—
Net Income From Continuing And Discontinued Operation	90.88 Cr	66.94 Cr	74.06 Cr	64.22 Cr	—
Total Expenses	624.99 Cr	544.50 Cr	410.31 Cr	328.19 Cr	—
Diluted Average Shares	7.07 Cr	7.02 Cr	6.89 Cr	6.89 Cr	—
Basic Average Shares	7.04 Cr	6.89 Cr	6.89 Cr	6.89 Cr	—
Diluted EPS	12.85	9.53	10.76	9.33	—
Basic EPS	12.91	9.71	10.76	9.33	—
Diluted NI Availto Com Stockholders	90.88 Cr	66.94 Cr	74.06 Cr	64.22 Cr	—
Net Income Common Stockholders	90.88 Cr	66.94 Cr	74.06 Cr	64.22 Cr	—
Otherunder Preferred Stock Dividend	0.00	0.00	0.00	0.00	—
Net Income	90.88 Cr	66.94 Cr	74.06 Cr	64.22 Cr	—
Minority Interests	-0.64 Cr	-2.24 Cr	0.02 Cr	0.00	—
Net Income Including Noncontrolling Interests	91.52 Cr	69.18 Cr	74.04 Cr	64.22 Cr	—
Net Income Discontinuous Operations	-0.08 Cr	-2.11 Cr	-1.27 Cr	0.75 Cr	—
Net Income Continuous Operations	91.60 Cr	71.30 Cr	75.31 Cr	63.47 Cr	—
Tax Provision	20.19 Cr	13.09 Cr	28.30 Cr	17.22 Cr	—
Pretax Income	111.79 Cr	84.39 Cr	103.61 Cr	80.69 Cr	—
Other Non Operating Income Expenses	23.76 Cr	18.32 Cr	0.30 Cr	1.09 Cr	—
Special Income Charges	0.00	-21.00 Cr	0.43 Cr	7.93 Cr	—
Net Non Operating Interest Income Expense	-10.30 Cr	-3.16 Cr	1.18 Cr	0.18 Cr	—
Interest Expense Non Operating	10.30 Cr	3.16 Cr	2.92 Cr	2.87 Cr	—
Operating Income	98.33 Cr	90.23 Cr	94.62 Cr	65.62 Cr	—
Operating Expense	319.13 Cr	290.13 Cr	349.21 Cr	132.48 Cr	—
Other Operating Expenses	263.35 Cr	247.06 Cr	73.94 Cr	56.04 Cr	—
Depreciation And Amortization In Income Statement	55.78 Cr	43.08 Cr	26.77 Cr	28.41 Cr	—
Depreciation Income Statement	55.78 Cr	43.08 Cr	20.00 Cr	20.87 Cr	—
Gross Profit	417.46 Cr	380.36 Cr	443.83 Cr	198.10 Cr	—
Cost Of Revenue	305.86 Cr	254.36 Cr	61.10 Cr	195.71 Cr	—
Total Revenue	723.32 Cr	634.73 Cr	504.93 Cr	393.81 Cr	—
Operating Revenue	723.32 Cr	634.73 Cr	504.93 Cr	393.81 Cr	—
Interest Income	—	10.83 Cr	4.17 Cr	3.13 Cr	13.03 Cr
Rent Expense Supplemental	—	4.93 Cr	1.25 Cr	1.63 Cr	0.01 Cr
Other Special Charges	—	20.64 Cr	-0.56 Cr	-8.64 Cr	—
Write Off	—	0.73 Cr	0.13 Cr	0.71 Cr	3.88 Cr
Total Other Finance Cost	—	0.05 Cr	0.06 Cr	0.08 Cr	0.05 Cr
Interest Income Non Operating	—	10.83 Cr	4.17 Cr	3.13 Cr	13.03 Cr
Amortization	—	18.56 Cr	6.77 Cr	7.54 Cr	10.66 Cr
Selling General And Administration	—	69.82 Cr	48.54 Cr	30.29 Cr	22.56 Cr
Selling And Marketing Expense	—	23.84 Cr	18.56 Cr	7.26 Cr	2.13 Cr
General And Administrative Expense	—	45.98 Cr	29.98 Cr	23.03 Cr	20.44 Cr
Rent And Landing Fees	—	4.93 Cr	1.25 Cr	1.63 Cr	0.01 Cr

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

More on Medi Assist Healthcare Services Inc

Overview Financials PE History Shareholding Quarterly Balance Sheet P&L Cash Flow Insurance Distributors Stocks Screener

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