SAMORResidential, Commercial Projects
Samor Reality Ltd — Profit & Loss Statement
₹77.64
-6.77%
Samor Reality Ltd Profit & Loss Statement (Annual)
| Metric | 2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Tax Effect Of Unusual Items | 0.00 | 0.00 | 1500.00 | 12701.84 | — |
| Tax Rate For Calcs | 0.15 | 0.30 | 0.30 | 0.28 | — |
| Normalized EBITDA | 3.78 Cr | 0.80 Cr | 0.15 Cr | 0.16 Cr | — |
| Net Income From Continuing Operation Net Minority Interest | -0.63 Cr | -0.30 Cr | -0.23 Cr | 0.11 Cr | — |
| Reconciled Depreciation | 0.03 Cr | 0.02 Cr | 0.01 Cr | 12000.00 | — |
| Reconciled Cost Of Revenue | -4.91 Cr | -1.67 Cr | 10.80 Cr | 16.56 Cr | — |
| EBITDA | 3.78 Cr | 0.80 Cr | 0.15 Cr | 0.16 Cr | — |
| EBIT | 3.75 Cr | 0.78 Cr | 0.14 Cr | 0.16 Cr | — |
| Net Interest Income | -4.49 Cr | -1.29 Cr | -0.30 Cr | -0.08 Cr | — |
| Interest Expense | 4.49 Cr | 1.29 Cr | 0.32 Cr | 14000.00 | — |
| Normalized Income | -0.63 Cr | -0.30 Cr | -0.23 Cr | 0.11 Cr | — |
| Net Income From Continuing And Discontinued Operation | -0.63 Cr | -0.30 Cr | -0.23 Cr | 0.11 Cr | — |
| Total Expenses | -3.75 Cr | -0.60 Cr | 12.29 Cr | 17.09 Cr | — |
| Diluted Average Shares | 2.16 Cr | 2.12 Cr | 0.67 Cr | 0.91 Cr | — |
| Basic Average Shares | 2.16 Cr | 2.12 Cr | 0.67 Cr | 0.91 Cr | — |
| Diluted EPS | -0.29 | -0.14 | -0.33 | 0.12 | — |
| Basic EPS | -0.29 | -0.14 | -0.33 | 0.12 | — |
| Diluted NI Availto Com Stockholders | -0.63 Cr | -0.30 Cr | -0.23 Cr | 0.11 Cr | — |
| Net Income Common Stockholders | -0.63 Cr | -0.30 Cr | -0.23 Cr | 0.11 Cr | — |
| Otherunder Preferred Stock Dividend | 0.00 | 0.00 | 0.00 | 0.00 | — |
| Net Income | -0.63 Cr | -0.30 Cr | -0.23 Cr | 0.11 Cr | — |
| Net Income Including Noncontrolling Interests | -0.63 Cr | -0.30 Cr | -0.23 Cr | 0.11 Cr | — |
| Net Income Continuous Operations | -0.63 Cr | -0.30 Cr | -0.23 Cr | 0.11 Cr | — |
| Tax Provision | -0.11 Cr | -0.22 Cr | 0.04 Cr | 0.04 Cr | — |
| Pretax Income | -0.74 Cr | -0.52 Cr | -0.18 Cr | 0.16 Cr | — |
| Net Non Operating Interest Income Expense | -4.49 Cr | -1.29 Cr | -0.30 Cr | -0.08 Cr | — |
| Interest Expense Non Operating | 4.49 Cr | 1.29 Cr | 0.32 Cr | 14000.00 | — |
| Operating Income | 3.75 Cr | 0.66 Cr | 0.12 Cr | 0.23 Cr | — |
| Operating Expense | 1.16 Cr | 1.08 Cr | 1.49 Cr | 0.53 Cr | — |
| Other Operating Expenses | 0.62 Cr | 0.57 Cr | 0.88 Cr | 0.18 Cr | — |
| Depreciation And Amortization In Income Statement | 0.03 Cr | 0.02 Cr | 0.01 Cr | 12000.00 | — |
| Depreciation Income Statement | 0.03 Cr | 0.02 Cr | 0.01 Cr | 12000.00 | — |
| Gross Profit | 4.91 Cr | 1.74 Cr | 1.61 Cr | 0.76 Cr | — |
| Cost Of Revenue | -4.91 Cr | -1.67 Cr | 10.80 Cr | 16.56 Cr | — |
| Total Revenue | 0.00 | 0.06 Cr | 12.41 Cr | 17.32 Cr | — |
| Operating Revenue | 0.00 | 0.06 Cr | 12.41 Cr | 17.32 Cr | — |
| Total Unusual Items | — | 0.08 Cr | 5000.00 | 45000.00 | -55000.00 |
| Total Unusual Items Excluding Goodwill | — | 0.08 Cr | 5000.00 | 45000.00 | -55000.00 |
| Interest Income | — | 0.04 Cr | 0.07 Cr | 0.05 Cr | 18000.00 |
| Rent Expense Supplemental | — | 0.08 Cr | 0.02 Cr | 0.02 Cr | 80000.00 |
| Other Non Operating Income Expenses | — | 0.12 Cr | 0.07 Cr | 0.06 Cr | 18000.00 |
| Special Income Charges | — | 0.08 Cr | 5000.00 | 45000.00 | -55000.00 |
| Other Special Charges | — | -0.08 Cr | -5000.00 | -45000.00 | 55000.00 |
| Total Other Finance Cost | — | 0.05 Cr | 0.04 Cr | 0.13 Cr | — |
| Interest Income Non Operating | — | 0.04 Cr | 0.07 Cr | 0.05 Cr | 18000.00 |
| Selling General And Administration | — | 0.21 Cr | 0.20 Cr | 0.25 Cr | 0.07 Cr |
| Selling And Marketing Expense | — | 0.02 Cr | 0.06 Cr | 0.08 Cr | 42000.00 |
| General And Administrative Expense | — | 0.20 Cr | 0.14 Cr | 0.17 Cr | 0.07 Cr |
| Rent And Landing Fees | — | 0.08 Cr | 0.02 Cr | 0.02 Cr | 80000.00 |
| Write Off | — | — | -5000.00 | -89000.00 | 0.00 |
| Minority Interests | — | — | — | -14000.00 | 14000.00 |
All figures in ₹ Crores. Source: NSE/BSE filings via Bull Run.
More on Samor Reality Ltd
Data from NSE/BSE public filings. Educational purposes only. Bull Run is not SEBI-registered. Not investment advice.