SMLTIron & Steel Products
Samolet Group — Profit & Loss Statement
₹57.41
-2.09%
Samolet Group Profit & Loss Statement (Annual)
| Metric | 2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Tax Effect Of Unusual Items | 0.00 | 0.00 | -0.14 Cr | -26470.50 | — |
| Tax Rate For Calcs | 0.34 | 0.27 | 0.26 | 0.25 | — |
| Normalized EBITDA | 9.67 Cr | 21.78 Cr | 43.30 Cr | 41.17 Cr | — |
| Total Unusual Items | 0.00 | 0.00 | -0.56 Cr | -0.01 Cr | — |
| Total Unusual Items Excluding Goodwill | 0.00 | 0.00 | -0.56 Cr | -0.01 Cr | — |
| Net Income From Continuing Operation Net Minority Interest | 4.12 Cr | 13.83 Cr | 29.76 Cr | 27.48 Cr | — |
| Reconciled Depreciation | 2.75 Cr | 2.03 Cr | 1.54 Cr | 1.69 Cr | — |
| Reconciled Cost Of Revenue | 147.79 Cr | 258.66 Cr | 347.20 Cr | 393.97 Cr | — |
| EBITDA | 9.67 Cr | 21.78 Cr | 42.73 Cr | 41.16 Cr | — |
| EBIT | 6.92 Cr | 19.75 Cr | 41.20 Cr | 39.47 Cr | — |
| Net Interest Income | -0.64 Cr | -0.78 Cr | -0.91 Cr | -3.94 Cr | — |
| Interest Expense | 0.64 Cr | 0.78 Cr | 0.97 Cr | 3.63 Cr | — |
| Normalized Income | 4.12 Cr | 13.83 Cr | 30.18 Cr | 27.49 Cr | — |
| Net Income From Continuing And Discontinued Operation | 4.12 Cr | 13.83 Cr | 29.76 Cr | 27.48 Cr | — |
| Total Expenses | 174.21 Cr | 287.35 Cr | 367.22 Cr | 416.36 Cr | — |
| Diluted Average Shares | 1.37 Cr | 1.37 Cr | 1.37 Cr | 1.37 Cr | — |
| Basic Average Shares | 1.37 Cr | 1.37 Cr | 1.37 Cr | 1.37 Cr | — |
| Diluted EPS | 3.01 | 10.10 | 21.74 | 20.07 | — |
| Basic EPS | 3.01 | 10.10 | 21.74 | 20.07 | — |
| Diluted NI Availto Com Stockholders | 4.12 Cr | 13.83 Cr | 29.76 Cr | 27.48 Cr | — |
| Net Income Common Stockholders | 4.12 Cr | 13.83 Cr | 29.76 Cr | 27.48 Cr | — |
| Otherunder Preferred Stock Dividend | 0.00 | 0.00 | 0.00 | 0.00 | — |
| Net Income | 4.12 Cr | 13.83 Cr | 29.76 Cr | 27.48 Cr | — |
| Net Income Including Noncontrolling Interests | 4.12 Cr | 13.83 Cr | 29.76 Cr | 27.48 Cr | — |
| Net Income Continuous Operations | 4.12 Cr | 13.83 Cr | 29.76 Cr | 27.48 Cr | — |
| Tax Provision | 2.16 Cr | 5.14 Cr | 10.46 Cr | 8.37 Cr | — |
| Pretax Income | 6.28 Cr | 18.97 Cr | 40.23 Cr | 35.85 Cr | — |
| Other Non Operating Income Expenses | 2.70 Cr | 1.93 Cr | 36000.00 | 0.96 Cr | — |
| Special Income Charges | 0.00 | 0.00 | -0.82 Cr | -0.03 Cr | — |
| Net Non Operating Interest Income Expense | -0.64 Cr | -0.78 Cr | -0.91 Cr | -3.94 Cr | — |
| Interest Expense Non Operating | 0.64 Cr | 0.78 Cr | 0.97 Cr | 3.63 Cr | — |
| Operating Income | 4.21 Cr | 17.82 Cr | 39.14 Cr | 38.92 Cr | — |
| Operating Expense | 26.42 Cr | 28.69 Cr | 20.02 Cr | 22.39 Cr | — |
| Other Operating Expenses | 12.38 Cr | 17.15 Cr | 3.72 Cr | 4.09 Cr | — |
| Depreciation And Amortization In Income Statement | 2.75 Cr | 2.03 Cr | 1.54 Cr | 1.69 Cr | — |
| Depreciation Income Statement | 2.75 Cr | 2.03 Cr | 1.54 Cr | 1.69 Cr | — |
| Gross Profit | 30.63 Cr | 46.51 Cr | 59.16 Cr | 61.31 Cr | — |
| Cost Of Revenue | 147.79 Cr | 258.66 Cr | 347.20 Cr | 393.97 Cr | — |
| Total Revenue | 178.42 Cr | 305.17 Cr | 406.35 Cr | 455.29 Cr | — |
| Operating Revenue | 178.42 Cr | 305.17 Cr | 406.35 Cr | 455.29 Cr | — |
| Interest Income | — | 1.12 Cr | 0.43 Cr | 0.06 Cr | 0.03 Cr |
| Rent Expense Supplemental | — | 0.13 Cr | 0.05 Cr | 0.64 Cr | 0.09 Cr |
| Other Special Charges | — | -0.13 Cr | 0.23 Cr | -2.68 Cr | -0.22 Cr |
| Write Off | — | 0.03 Cr | 0.59 Cr | 2.70 Cr | 0.15 Cr |
| Total Other Finance Cost | — | 0.27 Cr | 0.37 Cr | 0.38 Cr | 0.29 Cr |
| Interest Income Non Operating | — | 1.12 Cr | 0.43 Cr | 0.06 Cr | 0.03 Cr |
| Selling General And Administration | — | 6.44 Cr | 8.96 Cr | 10.26 Cr | 5.28 Cr |
| Selling And Marketing Expense | — | 5.21 Cr | 7.94 Cr | 9.09 Cr | 4.57 Cr |
| General And Administrative Expense | — | 1.24 Cr | 1.01 Cr | 1.18 Cr | 0.71 Cr |
| Rent And Landing Fees | — | 0.13 Cr | 0.05 Cr | 0.64 Cr | 0.09 Cr |
| Net Income Discontinuous Operations | — | — | — | — | 0.00 |
All figures in ₹ Crores. Source: NSE/BSE filings via Bull Run.
More on Samolet Group
Data from NSE/BSE public filings. Educational purposes only. Bull Run is not SEBI-registered. Not investment advice.