NARMADAAnimal Feed
Narmada Agrobase Ltd — Profit & Loss Statement
₹30.29
-3.02%
Narmada Agrobase Ltd Profit & Loss Statement (Annual)
| Metric | 2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Tax Effect Of Unusual Items | 0.00 | 0.00 | -45703.74 | -0.09 Cr | — |
| Tax Rate For Calcs | 0.21 | 0.25 | 0.27 | 0.30 | — |
| Normalized EBITDA | 6.24 Cr | 2.59 Cr | 2.05 Cr | 2.30 Cr | — |
| Total Unusual Items | 0.00 | 0.00 | -0.02 Cr | -0.30 Cr | — |
| Total Unusual Items Excluding Goodwill | 0.00 | 0.00 | -0.02 Cr | -0.30 Cr | — |
| Net Income From Continuing Operation Net Minority Interest | 4.09 Cr | 1.02 Cr | 0.65 Cr | 0.61 Cr | — |
| Reconciled Depreciation | 0.24 Cr | 0.28 Cr | 0.32 Cr | 0.37 Cr | — |
| Reconciled Cost Of Revenue | 55.39 Cr | 43.11 Cr | 43.38 Cr | 29.56 Cr | — |
| EBITDA | 6.24 Cr | 2.59 Cr | 2.03 Cr | 2.01 Cr | — |
| EBIT | 5.99 Cr | 2.31 Cr | 1.72 Cr | 1.64 Cr | — |
| Net Interest Income | -0.84 Cr | -0.96 Cr | -0.81 Cr | -0.76 Cr | — |
| Interest Expense | 0.84 Cr | 0.96 Cr | 0.83 Cr | 0.77 Cr | — |
| Normalized Income | 4.09 Cr | 1.02 Cr | 0.66 Cr | 0.82 Cr | — |
| Net Income From Continuing And Discontinued Operation | 4.09 Cr | 1.02 Cr | 0.65 Cr | 0.61 Cr | — |
| Total Expenses | 60.34 Cr | 48.08 Cr | 48.31 Cr | 33.05 Cr | — |
| Diluted Average Shares | 3.79 Cr | 1.36 Cr | 1.80 Cr | 1.80 Cr | — |
| Basic Average Shares | 3.79 Cr | 1.36 Cr | 1.80 Cr | 1.80 Cr | — |
| Diluted EPS | 1.56 | 0.75 | 0.36 | 0.34 | — |
| Basic EPS | 1.56 | 0.75 | 0.36 | 0.34 | — |
| Diluted NI Availto Com Stockholders | 4.09 Cr | 1.02 Cr | 0.65 Cr | 0.61 Cr | — |
| Net Income Common Stockholders | 4.09 Cr | 1.02 Cr | 0.65 Cr | 0.61 Cr | — |
| Otherunder Preferred Stock Dividend | 0.00 | 0.00 | 0.00 | 0.00 | — |
| Net Income | 4.09 Cr | 1.02 Cr | 0.65 Cr | 0.61 Cr | — |
| Net Income Including Noncontrolling Interests | 4.09 Cr | 1.02 Cr | 0.65 Cr | 0.61 Cr | — |
| Net Income Discontinuous Operations | 0.00 | 0.00 | — | 0.00 | 0.00 |
| Net Income Continuous Operations | 4.09 Cr | 1.02 Cr | 0.65 Cr | 0.61 Cr | — |
| Tax Provision | 1.07 Cr | 0.33 Cr | 0.24 Cr | 0.26 Cr | — |
| Pretax Income | 5.16 Cr | 1.35 Cr | 0.89 Cr | 0.87 Cr | — |
| Other Non Operating Income Expenses | 0.66 Cr | 0.07 Cr | 0.05 Cr | 0.06 Cr | — |
| Special Income Charges | 0.00 | 0.00 | -0.02 Cr | -0.30 Cr | — |
| Net Non Operating Interest Income Expense | -0.84 Cr | -0.96 Cr | -0.81 Cr | -0.76 Cr | — |
| Interest Expense Non Operating | 0.84 Cr | 0.96 Cr | 0.83 Cr | 0.77 Cr | — |
| Operating Income | 5.33 Cr | 2.24 Cr | 1.72 Cr | 1.92 Cr | — |
| Operating Expense | 4.96 Cr | 4.97 Cr | 4.93 Cr | 3.49 Cr | — |
| Other Operating Expenses | 3.28 Cr | 3.27 Cr | 1.36 Cr | 1.04 Cr | — |
| Depreciation And Amortization In Income Statement | 0.24 Cr | 0.28 Cr | 0.32 Cr | 0.37 Cr | — |
| Depreciation Income Statement | 0.24 Cr | 0.28 Cr | 0.32 Cr | 0.37 Cr | — |
| Gross Profit | 10.29 Cr | 7.21 Cr | 6.65 Cr | 5.41 Cr | — |
| Cost Of Revenue | 55.39 Cr | 43.11 Cr | 43.38 Cr | 29.56 Cr | — |
| Total Revenue | 65.68 Cr | 50.32 Cr | 50.03 Cr | 34.97 Cr | — |
| Operating Revenue | 65.68 Cr | 50.32 Cr | 50.03 Cr | 34.97 Cr | — |
| Interest Income | — | 0.04 Cr | 0.05 Cr | 0.06 Cr | 0.05 Cr |
| Rent Expense Supplemental | — | 0.04 Cr | 0.02 Cr | 93000.00 | 0.02 Cr |
| Write Off | — | 0.00 | 0.02 Cr | 0.25 Cr | 0.20 Cr |
| Total Other Finance Cost | — | 0.03 Cr | 0.04 Cr | 0.05 Cr | 0.02 Cr |
| Interest Income Non Operating | — | 0.04 Cr | 0.05 Cr | 0.06 Cr | 0.05 Cr |
| Selling General And Administration | — | 1.64 Cr | 1.48 Cr | 0.89 Cr | 1.13 Cr |
| Selling And Marketing Expense | — | 1.43 Cr | 1.24 Cr | 0.79 Cr | 1.04 Cr |
| General And Administrative Expense | — | 0.22 Cr | 0.24 Cr | 0.10 Cr | 0.08 Cr |
| Rent And Landing Fees | — | 0.04 Cr | 0.02 Cr | 93000.00 | 0.02 Cr |
| Other Special Charges | — | — | — | 0.04 Cr | 0.04 Cr |
All figures in ₹ Crores. Source: NSE/BSE filings via Bull Run.
More on Narmada Agrobase Ltd
Data from NSE/BSE public filings. Educational purposes only. Bull Run is not SEBI-registered. Not investment advice.