MODISONLTDOther Electrical Equipment
Modison Ltd — Profit & Loss Statement
₹115.84
-5.27%
Modison Ltd Profit & Loss Statement (Annual)
| Metric | 2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Tax Effect Of Unusual Items | -0.29 Cr | 1.49 Cr | -0.76 Cr | -0.84 Cr | — |
| Tax Rate For Calcs | 0.26 | 0.27 | 0.27 | 0.26 | — |
| Normalized EBITDA | 48.47 Cr | 32.65 Cr | 25.79 Cr | 31.50 Cr | — |
| Total Unusual Items | -1.08 Cr | 5.59 Cr | -2.79 Cr | -3.23 Cr | — |
| Total Unusual Items Excluding Goodwill | -1.08 Cr | 5.59 Cr | -2.79 Cr | -3.23 Cr | — |
| Net Income From Continuing Operation Net Minority Interest | 24.68 Cr | 21.36 Cr | 11.18 Cr | 14.63 Cr | — |
| Reconciled Depreciation | 8.01 Cr | 6.28 Cr | 6.33 Cr | 6.61 Cr | — |
| Reconciled Cost Of Revenue | 386.06 Cr | 320.39 Cr | 270.19 Cr | 272.48 Cr | — |
| EBITDA | 47.39 Cr | 38.25 Cr | 23.00 Cr | 28.28 Cr | — |
| EBIT | 39.37 Cr | 31.97 Cr | 16.68 Cr | 21.67 Cr | — |
| Net Interest Income | -5.83 Cr | -2.83 Cr | -1.66 Cr | -1.95 Cr | — |
| Interest Expense | 5.83 Cr | 2.83 Cr | 1.34 Cr | 1.88 Cr | — |
| Operating Income | 37.19 Cr | 25.68 Cr | 18.43 Cr | 23.81 Cr | — |
| Operating Expense | 67.00 Cr | 58.49 Cr | 45.51 Cr | 42.62 Cr | — |
| Other Operating Expenses | 34.09 Cr | 31.02 Cr | 12.88 Cr | 11.31 Cr | — |
| Depreciation And Amortization In Income Statement | 8.01 Cr | 6.28 Cr | 6.33 Cr | 6.61 Cr | — |
| Depreciation Income Statement | 8.01 Cr | 6.28 Cr | 6.29 Cr | 6.56 Cr | — |
| Gross Profit | 104.18 Cr | 84.17 Cr | 63.94 Cr | 66.42 Cr | — |
| Cost Of Revenue | 386.06 Cr | 320.39 Cr | 270.19 Cr | 272.48 Cr | — |
| Total Revenue | 490.24 Cr | 404.56 Cr | 334.14 Cr | 338.91 Cr | — |
| Operating Revenue | 490.24 Cr | 404.56 Cr | 334.14 Cr | 338.91 Cr | — |
| Normalized Income | 25.48 Cr | 17.26 Cr | 13.21 Cr | 17.02 Cr | — |
| Net Income From Continuing And Discontinued Operation | 24.68 Cr | 21.36 Cr | 11.18 Cr | 14.63 Cr | — |
| Total Expenses | 453.05 Cr | 378.88 Cr | 315.70 Cr | 315.10 Cr | — |
| Diluted NI Availto Com Stockholders | 24.68 Cr | 21.36 Cr | 11.18 Cr | 14.63 Cr | — |
| Net Income Common Stockholders | 24.68 Cr | 21.36 Cr | 11.18 Cr | 14.63 Cr | — |
| Otherunder Preferred Stock Dividend | 0.00 | 0.00 | 0.00 | 0.00 | — |
| Net Income | 24.68 Cr | 21.36 Cr | 11.18 Cr | 14.63 Cr | — |
| Net Income Including Noncontrolling Interests | 24.68 Cr | 21.36 Cr | 11.18 Cr | 14.63 Cr | — |
| Net Income Continuous Operations | 24.68 Cr | 21.36 Cr | 11.18 Cr | 14.63 Cr | — |
| Tax Provision | 8.86 Cr | 7.78 Cr | 4.16 Cr | 5.16 Cr | — |
| Pretax Income | 33.55 Cr | 29.14 Cr | 15.34 Cr | 19.79 Cr | — |
| Other Non Operating Income Expenses | 3.27 Cr | 0.70 Cr | 0.29 Cr | 0.51 Cr | — |
| Special Income Charges | -1.08 Cr | 5.59 Cr | -2.80 Cr | -3.24 Cr | — |
| Other Special Charges | 1.08 Cr | -5.59 Cr | 2.60 Cr | 3.24 Cr | — |
| Net Non Operating Interest Income Expense | -5.83 Cr | -2.83 Cr | -1.66 Cr | -1.95 Cr | — |
| Interest Expense Non Operating | 5.83 Cr | 2.83 Cr | 1.34 Cr | 1.88 Cr | — |
| Interest Income Non Operating | — | 0.29 Cr | 0.14 Cr | 0.20 Cr | 0.46 Cr |
| Amortization | — | 0.01 Cr | 0.04 Cr | 0.05 Cr | 0.06 Cr |
| Research And Development | — | 0.17 Cr | 0.06 Cr | 0.07 Cr | 0.05 Cr |
| Selling General And Administration | — | 1.84 Cr | 1.74 Cr | 2.50 Cr | 2.52 Cr |
| Selling And Marketing Expense | — | 0.98 Cr | 0.93 Cr | 1.51 Cr | 1.67 Cr |
| General And Administrative Expense | — | 0.86 Cr | 0.81 Cr | 0.99 Cr | 0.85 Cr |
| Rent And Landing Fees | — | 0.04 Cr | 0.04 Cr | 0.05 Cr | 0.06 Cr |
| Interest Income | — | 0.29 Cr | 0.14 Cr | 0.20 Cr | 0.46 Cr |
| Rent Expense Supplemental | — | 0.04 Cr | 0.04 Cr | 0.05 Cr | 0.06 Cr |
| Diluted Average Shares | — | 3.25 Cr | 3.25 Cr | 3.25 Cr | 3.25 Cr |
| Basic Average Shares | — | 3.25 Cr | 3.25 Cr | 3.25 Cr | 3.25 Cr |
| Diluted EPS | — | 6.58 | 3.44 | 4.51 | 6.91 |
| Basic EPS | — | 6.58 | 3.44 | 4.51 | 6.91 |
| Write Off | — | 0.00 | 0.19 Cr | 0.00 | 0.00 |
| Total Other Finance Cost | — | 0.38 Cr | 0.47 Cr | 0.27 Cr | 0.29 Cr |
All figures in ₹ Crores. Source: NSE/BSE filings via Bull Run.
More on Modison Ltd
Data from NSE/BSE public filings. Educational purposes only. Bull Run is not SEBI-registered. Not investment advice.