SEMACCivil Construction
Semac Consultants Ltd — Profit & Loss Statement
₹222.30
-6.40%
Semac Consultants Ltd Profit & Loss Statement (Annual)
| Metric | 2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Tax Effect Of Unusual Items | 0.00 | 0.00 | -0.07 Cr | -0.27 Cr | — |
| Tax Rate For Calcs | 0.21 | 0.03 | 0.29 | 0.30 | — |
| Normalized EBITDA | -0.14 Cr | -29.17 Cr | 30.59 Cr | 4.64 Cr | — |
| Net Income From Continuing Operation Net Minority Interest | -5.94 Cr | -32.33 Cr | 18.35 Cr | 2.22 Cr | — |
| Reconciled Depreciation | 1.68 Cr | 1.74 Cr | 2.03 Cr | 1.51 Cr | — |
| Reconciled Cost Of Revenue | 127.79 Cr | 116.35 Cr | 241.13 Cr | 29.60 Cr | — |
| EBITDA | -0.14 Cr | -29.17 Cr | 30.35 Cr | 3.74 Cr | — |
| EBIT | -1.83 Cr | -30.91 Cr | 28.32 Cr | 2.23 Cr | — |
| Net Interest Income | -5.52 Cr | -1.82 Cr | 0.37 Cr | 1.56 Cr | — |
| Interest Expense | 5.52 Cr | 1.82 Cr | 1.06 Cr | 0.45 Cr | — |
| Normalized Income | -5.94 Cr | -32.33 Cr | 18.52 Cr | 2.84 Cr | — |
| Net Income From Continuing And Discontinued Operation | -5.94 Cr | -32.33 Cr | 18.35 Cr | 2.22 Cr | — |
| Total Expenses | 178.85 Cr | 163.82 Cr | 299.06 Cr | 80.46 Cr | — |
| Diluted Average Shares | 0.31 Cr | 0.31 Cr | 0.31 Cr | 0.31 Cr | — |
| Basic Average Shares | 0.31 Cr | 0.31 Cr | 0.31 Cr | 0.31 Cr | — |
| Diluted EPS | -19.07 | -105.42 | 58.87 | 7.11 | — |
| Basic EPS | -19.07 | -105.42 | 58.87 | 7.11 | — |
| Diluted NI Availto Com Stockholders | -5.94 Cr | -32.33 Cr | 18.35 Cr | 2.22 Cr | — |
| Net Income Common Stockholders | -5.94 Cr | -32.33 Cr | 18.35 Cr | 2.22 Cr | — |
| Otherunder Preferred Stock Dividend | 0.00 | 0.00 | 0.00 | 0.00 | — |
| Net Income | -5.94 Cr | -32.33 Cr | 18.35 Cr | 2.22 Cr | — |
| Minority Interests | -0.10 Cr | -0.44 Cr | -0.91 Cr | -0.35 Cr | — |
| Net Income Including Noncontrolling Interests | -5.84 Cr | -31.89 Cr | 19.26 Cr | 2.56 Cr | — |
| Net Income Continuous Operations | -5.84 Cr | -31.89 Cr | 19.26 Cr | 2.56 Cr | — |
| Tax Provision | -1.51 Cr | -0.85 Cr | 8.01 Cr | -0.78 Cr | — |
| Pretax Income | -7.35 Cr | -32.73 Cr | 27.26 Cr | 1.78 Cr | — |
| Other Non Operating Income Expenses | 4.19 Cr | 5.55 Cr | 0.36 Cr | 0.73 Cr | — |
| Net Non Operating Interest Income Expense | -5.52 Cr | -1.82 Cr | 0.37 Cr | 1.56 Cr | — |
| Interest Expense Non Operating | 5.52 Cr | 1.82 Cr | 1.06 Cr | 0.45 Cr | — |
| Operating Income | -6.01 Cr | -36.33 Cr | 26.00 Cr | -0.86 Cr | — |
| Operating Expense | 51.07 Cr | 47.46 Cr | 57.93 Cr | 50.86 Cr | — |
| Other Operating Expenses | 22.96 Cr | 15.86 Cr | 9.54 Cr | 10.12 Cr | — |
| Depreciation And Amortization In Income Statement | 1.68 Cr | 1.74 Cr | 2.03 Cr | 1.51 Cr | — |
| Depreciation Income Statement | 1.68 Cr | 1.74 Cr | 1.96 Cr | 1.46 Cr | — |
| Gross Profit | 45.06 Cr | 11.14 Cr | 83.93 Cr | 50.00 Cr | — |
| Cost Of Revenue | 127.79 Cr | 116.35 Cr | 241.13 Cr | 29.60 Cr | — |
| Total Revenue | 172.84 Cr | 127.49 Cr | 325.06 Cr | 79.60 Cr | — |
| Operating Revenue | 172.84 Cr | 127.49 Cr | 325.06 Cr | 79.60 Cr | — |
| Total Unusual Items | — | -0.05 Cr | -0.24 Cr | -0.90 Cr | -9.24 Cr |
| Total Unusual Items Excluding Goodwill | — | -0.05 Cr | -0.24 Cr | -0.90 Cr | -9.24 Cr |
| Interest Income | — | 2.61 Cr | 1.63 Cr | 2.50 Cr | 3.38 Cr |
| Rent Expense Supplemental | — | 0.69 Cr | 0.63 Cr | 1.23 Cr | 1.18 Cr |
| Special Income Charges | — | -0.05 Cr | -0.24 Cr | -0.82 Cr | -9.64 Cr |
| Other Special Charges | — | 0.05 Cr | -0.07 Cr | 0.47 Cr | 0.05 Cr |
| Write Off | — | 0.00 | 0.31 Cr | 0.34 Cr | 9.59 Cr |
| Total Other Finance Cost | — | 0.52 Cr | 0.20 Cr | 0.49 Cr | 1.25 Cr |
| Interest Income Non Operating | — | 2.61 Cr | 1.63 Cr | 2.50 Cr | 3.38 Cr |
| Amortization | — | 34000.00 | 0.08 Cr | 0.05 Cr | 0.15 Cr |
| Selling General And Administration | — | 7.31 Cr | 6.73 Cr | 5.32 Cr | 11.41 Cr |
| General And Administrative Expense | — | 7.31 Cr | 6.73 Cr | 5.32 Cr | 8.38 Cr |
| Rent And Landing Fees | — | 0.69 Cr | 0.63 Cr | 1.23 Cr | 1.18 Cr |
| Research And Development | — | — | — | 0.52 Cr | 0.41 Cr |
| Selling And Marketing Expense | — | — | — | 5.16 Cr | 3.03 Cr |
| Net Income Discontinuous Operations | — | — | — | — | 0.00 |
All figures in ₹ Crores. Source: NSE/BSE filings via Bull Run.
More on Semac Consultants Ltd
Data from NSE/BSE public filings. Educational purposes only. Bull Run is not SEBI-registered. Not investment advice.