NSLTrading & Distributors
Northern Spirits Ltd — Profit & Loss Statement
₹96.80
-4.42%
Northern Spirits 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 | 0.26 | 0.26 | 0.25 | 0.25 | — |
| Normalized EBITDA | 47.32 Cr | 31.65 Cr | 22.37 Cr | 12.85 Cr | — |
| Net Income From Continuing Operation Net Minority Interest | 22.97 Cr | 16.57 Cr | 11.13 Cr | 6.00 Cr | — |
| Reconciled Depreciation | 0.30 Cr | 0.23 Cr | 0.23 Cr | 0.12 Cr | — |
| Reconciled Cost Of Revenue | 1.76K Cr | 1.12K Cr | 814.14 Cr | 219.45 Cr | — |
| EBITDA | 47.32 Cr | 31.65 Cr | 22.37 Cr | 12.85 Cr | — |
| EBIT | 47.02 Cr | 31.42 Cr | 22.14 Cr | 12.72 Cr | — |
| Net Interest Income | -16.18 Cr | -9.12 Cr | -7.46 Cr | -4.86 Cr | — |
| Interest Expense | 16.18 Cr | 9.12 Cr | 7.22 Cr | 4.76 Cr | — |
| Normalized Income | 22.97 Cr | 16.57 Cr | 11.13 Cr | 6.00 Cr | — |
| Net Income From Continuing And Discontinued Operation | 22.97 Cr | 16.57 Cr | 11.13 Cr | 6.00 Cr | — |
| Total Expenses | 1.90K Cr | 1.20K Cr | 882.97 Cr | 254.82 Cr | — |
| Diluted Average Shares | 1.60 Cr | 1.61 Cr | 1.61 Cr | 1.61 Cr | — |
| Basic Average Shares | 1.60 Cr | 1.61 Cr | 1.61 Cr | 1.61 Cr | — |
| Diluted EPS | 14.33 | 10.32 | 6.94 | 3.74 | — |
| Basic EPS | 14.33 | 10.32 | 6.94 | 3.74 | — |
| Diluted NI Availto Com Stockholders | 22.97 Cr | 16.57 Cr | 11.13 Cr | 6.00 Cr | — |
| Net Income Common Stockholders | 22.97 Cr | 16.57 Cr | 11.13 Cr | 6.00 Cr | — |
| Otherunder Preferred Stock Dividend | 0.00 | 0.00 | 0.00 | 0.00 | — |
| Net Income | 22.97 Cr | 16.57 Cr | 11.13 Cr | 6.00 Cr | — |
| Net Income Including Noncontrolling Interests | 22.97 Cr | 16.57 Cr | 11.13 Cr | 6.00 Cr | — |
| Net Income Continuous Operations | 22.97 Cr | 16.57 Cr | 11.13 Cr | 6.00 Cr | — |
| Tax Provision | 7.87 Cr | 5.72 Cr | 3.78 Cr | 1.96 Cr | — |
| Pretax Income | 30.84 Cr | 22.30 Cr | 14.92 Cr | 7.97 Cr | — |
| Other Non Operating Income Expenses | 0.87 Cr | 0.73 Cr | 0.32 Cr | — | — |
| Net Non Operating Interest Income Expense | -16.18 Cr | -9.12 Cr | -7.46 Cr | -4.86 Cr | — |
| Interest Expense Non Operating | 16.18 Cr | 9.12 Cr | 7.22 Cr | 4.76 Cr | — |
| Operating Income | 46.15 Cr | 30.68 Cr | 22.37 Cr | 12.83 Cr | — |
| Operating Expense | 138.30 Cr | 85.25 Cr | 68.83 Cr | 35.36 Cr | — |
| Other Operating Expenses | 132.74 Cr | 80.53 Cr | 60.61 Cr | 31.33 Cr | — |
| Depreciation And Amortization In Income Statement | 0.30 Cr | 0.23 Cr | 0.23 Cr | 0.12 Cr | — |
| Depreciation Income Statement | 0.30 Cr | 0.23 Cr | 0.23 Cr | 0.12 Cr | — |
| Gross Profit | 184.45 Cr | 115.93 Cr | 91.20 Cr | 48.19 Cr | — |
| Cost Of Revenue | 1.76K Cr | 1.12K Cr | 814.14 Cr | 219.45 Cr | — |
| Total Revenue | 1.94K Cr | 1.24K Cr | 905.34 Cr | 267.64 Cr | — |
| Operating Revenue | 1.94K Cr | 1.24K Cr | 905.34 Cr | 267.64 Cr | — |
| Total Unusual Items | — | 0.00 | 0.00 | 0.00 | 0.00 |
| Total Unusual Items Excluding Goodwill | — | 0.00 | 0.00 | 0.00 | 0.00 |
| Interest Income | — | 0.73 Cr | 0.32 Cr | 0.14 Cr | 0.22 Cr |
| Rent Expense Supplemental | — | 2.05 Cr | 1.36 Cr | 0.92 Cr | 0.68 Cr |
| Special Income Charges | — | 0.00 | 0.00 | 0.00 | 0.00 |
| Total Other Finance Cost | — | 0.45 Cr | 0.56 Cr | 0.24 Cr | 0.23 Cr |
| Interest Income Non Operating | — | 0.73 Cr | 0.32 Cr | 0.14 Cr | 0.22 Cr |
| Selling General And Administration | — | 6.19 Cr | 3.75 Cr | 0.52 Cr | 0.53 Cr |
| Selling And Marketing Expense | — | 5.65 Cr | 3.29 Cr | 0.18 Cr | 0.19 Cr |
| General And Administrative Expense | — | 0.54 Cr | 0.46 Cr | 0.34 Cr | 0.34 Cr |
| Rent And Landing Fees | — | 2.05 Cr | 1.36 Cr | 0.92 Cr | 0.68 Cr |
| Net Income Extraordinary | — | — | -0.12 Cr | — | — |
All figures in ₹ Crores. Source: NSE/BSE filings via Bull Run.
More on Northern Spirits Ltd
Data from NSE/BSE public filings. Educational purposes only. Bull Run is not SEBI-registered. Not investment advice.