Praveg Ltd — Profit & Loss Statement

₹183.10

-7.50%

Praveg Ltd Profit & Loss Statement (Annual)

Metric	2025	2024	2023	2022	2021
Tax Effect Of Unusual Items	-0.44 Cr	-0.23 Cr	-0.06 Cr	-46816.91	—
Tax Rate For Calcs	0.24	0.32	0.26	0.26	—
Normalized EBITDA	58.29 Cr	32.70 Cr	45.34 Cr	19.66 Cr	—
Total Unusual Items	-1.86 Cr	-0.73 Cr	-0.24 Cr	-0.02 Cr	—
Total Unusual Items Excluding Goodwill	-1.86 Cr	-0.73 Cr	-0.24 Cr	-0.02 Cr	—
Net Income From Continuing Operation Net Minority Interest	15.33 Cr	13.00 Cr	28.43 Cr	12.24 Cr	—
Reconciled Depreciation	27.84 Cr	10.68 Cr	6.09 Cr	2.68 Cr	—
Reconciled Cost Of Revenue	76.42 Cr	38.15 Cr	28.79 Cr	17.75 Cr	—
EBITDA	56.43 Cr	31.97 Cr	45.10 Cr	19.64 Cr	—
EBIT	28.59 Cr	21.29 Cr	39.01 Cr	16.96 Cr	—
Net Interest Income	-2.78 Cr	0.19 Cr	-0.32 Cr	-0.46 Cr	—
Interest Expense	7.61 Cr	2.22 Cr	0.49 Cr	0.38 Cr	—
Interest Income	5.27 Cr	2.57 Cr	0.38 Cr	0.04 Cr	—
Normalized Income	16.75 Cr	13.49 Cr	28.61 Cr	12.26 Cr	—
Net Income From Continuing And Discontinued Operation	15.33 Cr	13.00 Cr	28.43 Cr	12.24 Cr	—
Total Expenses	140.72 Cr	71.67 Cr	45.17 Cr	28.19 Cr	—
Rent Expense Supplemental	3.65 Cr	3.20 Cr	1.43 Cr	0.91 Cr	—
Diluted Average Shares	2.57 Cr	2.30 Cr	1.94 Cr	1.87 Cr	—
Basic Average Shares	2.57 Cr	2.25 Cr	1.92 Cr	1.85 Cr	—
Diluted EPS	5.96	5.66	14.64	6.56	—
Basic EPS	5.96	5.78	14.78	6.62	—
Diluted NI Availto Com Stockholders	15.33 Cr	13.00 Cr	28.43 Cr	12.24 Cr	—
Net Income Common Stockholders	15.33 Cr	13.00 Cr	28.43 Cr	12.24 Cr	—
Otherunder Preferred Stock Dividend	0.00	0.00	0.00	0.00	—
Net Income	15.33 Cr	13.00 Cr	28.43 Cr	12.24 Cr	—
Minority Interests	-0.72 Cr	0.00	0.00	0.00	—
Net Income Including Noncontrolling Interests	16.05 Cr	13.00 Cr	28.43 Cr	12.24 Cr	—
Net Income Discontinuous Operations	0.00	0.00	0.00	0.00	—
Net Income Continuous Operations	16.05 Cr	13.00 Cr	28.43 Cr	12.24 Cr	—
Tax Provision	4.93 Cr	6.07 Cr	10.09 Cr	4.34 Cr	—
Pretax Income	20.98 Cr	19.07 Cr	38.52 Cr	16.58 Cr	—
Other Non Operating Income Expenses	1.44 Cr	2.96 Cr	31000.00	—	0.25 Cr
Special Income Charges	-1.86 Cr	-0.73 Cr	-0.24 Cr	-0.02 Cr	—
Other Special Charges	0.82 Cr	-0.38 Cr	—	—	0.02 Cr
Write Off	1.04 Cr	1.11 Cr	0.24 Cr	0.02 Cr	—
Net Non Operating Interest Income Expense	-2.78 Cr	0.19 Cr	-0.32 Cr	-0.46 Cr	—
Total Other Finance Cost	0.44 Cr	0.17 Cr	0.20 Cr	0.12 Cr	—
Interest Expense Non Operating	7.61 Cr	2.22 Cr	0.49 Cr	0.38 Cr	—
Interest Income Non Operating	5.27 Cr	2.57 Cr	0.38 Cr	0.04 Cr	—
Operating Income	23.66 Cr	19.61 Cr	39.27 Cr	17.05 Cr	—
Operating Expense	64.30 Cr	33.52 Cr	16.38 Cr	10.45 Cr	—
Other Operating Expenses	8.74 Cr	5.05 Cr	2.57 Cr	1.72 Cr	—
Depreciation And Amortization In Income Statement	27.84 Cr	10.68 Cr	6.09 Cr	2.68 Cr	—
Amortization	1.93 Cr	79000.00	48000.00	46000.00	—
Depreciation Income Statement	25.91 Cr	10.67 Cr	6.08 Cr	2.67 Cr	—
Selling General And Administration	3.15 Cr	1.86 Cr	0.84 Cr	1.12 Cr	—
Selling And Marketing Expense	0.36 Cr	0.24 Cr	0.06 Cr	0.07 Cr	—
General And Administrative Expense	2.79 Cr	1.61 Cr	0.78 Cr	1.05 Cr	—
Rent And Landing Fees	0.71 Cr	0.23 Cr	0.28 Cr	0.16 Cr	—
Gross Profit	87.96 Cr	53.13 Cr	55.65 Cr	27.49 Cr	—
Cost Of Revenue	76.42 Cr	38.15 Cr	28.79 Cr	17.75 Cr	—
Total Revenue	164.38 Cr	91.29 Cr	84.43 Cr	45.24 Cr	—
Operating Revenue	164.38 Cr	91.29 Cr	84.43 Cr	45.24 Cr	—

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

More on Praveg Ltd

Overview Financials PE History Shareholding Quarterly Balance Sheet P&L Cash Flow Hotels & Resorts Stocks Screener

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