SEAMECLTDShipping
Seamec Ltd — Profit & Loss Statement
₹1408.80
-2.83%
Seamec Ltd Profit & Loss Statement (Annual)
| Metric | 2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Tax Effect Of Unusual Items | 3.31 Cr | 4.12 Cr | 2.16 Cr | 0.12 Cr | — |
| Tax Rate For Calcs | 0.18 | 0.30 | 0.30 | 0.01 | — |
| Normalized EBITDA | 234.29 Cr | 257.34 Cr | 139.19 Cr | 165.65 Cr | — |
| Total Unusual Items | 18.66 Cr | 13.74 Cr | 7.19 Cr | 9.45 Cr | — |
| Total Unusual Items Excluding Goodwill | 18.66 Cr | 13.74 Cr | 7.19 Cr | 9.45 Cr | — |
| Net Income From Continuing Operation Net Minority Interest | 89.62 Cr | 119.71 Cr | 33.01 Cr | 83.21 Cr | — |
| Reconciled Depreciation | 130.62 Cr | 134.79 Cr | 111.98 Cr | 83.88 Cr | — |
| Reconciled Cost Of Revenue | 430.01 Cr | 470.29 Cr | 328.61 Cr | 237.53 Cr | — |
| EBITDA | 252.95 Cr | 271.08 Cr | 146.38 Cr | 175.10 Cr | — |
| EBIT | 122.34 Cr | 136.29 Cr | 34.41 Cr | 91.23 Cr | — |
| Net Interest Income | -1.56 Cr | -7.57 Cr | 0.33 Cr | 3.02 Cr | — |
| Interest Expense | 15.49 Cr | 16.25 Cr | 6.80 Cr | 6.43 Cr | — |
| Interest Income | 14.46 Cr | 9.44 Cr | 7.52 Cr | 10.15 Cr | 13.42 Cr |
| Normalized Income | 74.26 Cr | 110.09 Cr | 27.97 Cr | 73.88 Cr | — |
| Net Income From Continuing And Discontinued Operation | 89.62 Cr | 119.71 Cr | 33.01 Cr | 83.21 Cr | — |
| Total Expenses | 561.94 Cr | 613.40 Cr | 417.86 Cr | 294.70 Cr | — |
| Rent Expense Supplemental | 12.48 Cr | 24.58 Cr | 14.61 Cr | 4.26 Cr | 2.88 Cr |
| Diluted Average Shares | 2.54 Cr | 2.54 Cr | 2.54 Cr | 2.54 Cr | 2.54 Cr |
| Basic Average Shares | 2.54 Cr | 2.54 Cr | 2.54 Cr | 2.54 Cr | 2.54 Cr |
| Diluted EPS | 35.25 | 47.08 | 13.20 | 32.73 | 38.77 |
| Basic EPS | 35.25 | 47.08 | 13.20 | 32.73 | 38.77 |
| Diluted NI Availto Com Stockholders | 89.62 Cr | 119.71 Cr | 33.01 Cr | 83.21 Cr | — |
| Net Income Common Stockholders | 89.62 Cr | 119.71 Cr | 33.01 Cr | 83.21 Cr | — |
| Otherunder Preferred Stock Dividend | 0.00 | 0.00 | 0.00 | 0.00 | — |
| Net Income | 89.62 Cr | 119.71 Cr | 33.01 Cr | 83.21 Cr | — |
| Minority Interests | 1.71 Cr | -0.95 Cr | -0.56 Cr | -0.50 Cr | — |
| Net Income Including Noncontrolling Interests | 87.91 Cr | 120.65 Cr | 33.56 Cr | 83.71 Cr | — |
| Net Income Continuous Operations | 87.91 Cr | 120.65 Cr | 33.56 Cr | 83.71 Cr | — |
| Tax Provision | 18.93 Cr | -0.62 Cr | -5.96 Cr | 1.09 Cr | — |
| Pretax Income | 106.84 Cr | 120.03 Cr | 27.61 Cr | 84.80 Cr | — |
| Other Non Operating Income Expenses | 0.25 Cr | 2.50 Cr | 0.34 Cr | 12.38 Cr | — |
| Special Income Charges | 10.18 Cr | 0.00 | 2.67 Cr | -1.49 Cr | — |
| Other Special Charges | -10.18 Cr | — | -2.94 Cr | -7.00 Cr | -61.87 Cr |
| Net Non Operating Interest Income Expense | -1.56 Cr | -7.57 Cr | 0.33 Cr | 3.02 Cr | — |
| Total Other Finance Cost | 0.52 Cr | 0.76 Cr | 0.39 Cr | 0.70 Cr | 0.87 Cr |
| Interest Expense Non Operating | 15.49 Cr | 16.25 Cr | 6.80 Cr | 6.43 Cr | — |
| Interest Income Non Operating | 14.46 Cr | 9.44 Cr | 7.52 Cr | 10.15 Cr | 13.42 Cr |
| Operating Income | 83.60 Cr | 112.56 Cr | 16.47 Cr | 54.40 Cr | — |
| Operating Expense | 131.93 Cr | 143.12 Cr | 89.25 Cr | 57.17 Cr | — |
| Other Operating Expenses | 118.82 Cr | 124.25 Cr | 73.91 Cr | 41.01 Cr | — |
| Selling General And Administration | 15.97 Cr | 19.44 Cr | 15.89 Cr | 14.44 Cr | 10.04 Cr |
| General And Administrative Expense | 15.97 Cr | 19.44 Cr | 15.89 Cr | 14.44 Cr | 10.04 Cr |
| Gross Profit | 215.53 Cr | 255.68 Cr | 105.72 Cr | 111.57 Cr | — |
| Cost Of Revenue | 430.01 Cr | 470.29 Cr | 328.61 Cr | 237.53 Cr | — |
| Total Revenue | 645.54 Cr | 725.97 Cr | 434.33 Cr | 349.10 Cr | — |
| Operating Revenue | 645.54 Cr | 725.97 Cr | 434.33 Cr | 349.10 Cr | — |
| Write Off | — | 0.00 | 0.27 Cr | 8.49 Cr | 0.00 |
| Selling And Marketing Expense | — | — | 0.47 Cr | 0.22 Cr | 0.72 Cr |
All figures in ₹ Crores. Source: NSE/BSE filings via Bull Run.
More on Seamec Ltd
Data from NSE/BSE public filings. Educational purposes only. Bull Run is not SEBI-registered. Not investment advice.