SEPCCivil Construction
Sepc Ltd — Profit & Loss Statement
₹4.86
-8.01%
Sepc Ltd Profit & Loss Statement (Annual)
| Metric | 2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Tax Effect Of Unusual Items | -4.08 Cr | 0.00 | 40.43 Cr | -0.61 Cr | — |
| Tax Rate For Calcs | 0.29 | 0.00 | 0.30 | 0.30 | — |
| Normalized EBITDA | 98.94 Cr | 72.49 Cr | -42.91 Cr | -97.39 Cr | — |
| Total Unusual Items | -13.89 Cr | 0.00 | 134.77 Cr | -2.03 Cr | — |
| Total Unusual Items Excluding Goodwill | -13.89 Cr | 0.00 | 134.77 Cr | -2.03 Cr | — |
| Net Income From Continuing Operation Net Minority Interest | 24.84 Cr | 22.78 Cr | -4.90 Cr | -263.70 Cr | — |
| Reconciled Depreciation | 5.09 Cr | 5.32 Cr | 6.15 Cr | 5.83 Cr | — |
| Reconciled Cost Of Revenue | 472.57 Cr | 466.72 Cr | 319.05 Cr | 292.50 Cr | — |
| EBITDA | 85.05 Cr | 72.49 Cr | 91.86 Cr | -99.41 Cr | — |
| EBIT | 79.96 Cr | 67.17 Cr | 85.71 Cr | -105.24 Cr | — |
| Net Interest Income | -44.78 Cr | -44.39 Cr | -64.27 Cr | -119.37 Cr | — |
| Interest Expense | 44.78 Cr | 44.39 Cr | 60.40 Cr | 115.68 Cr | — |
| Normalized Income | 34.65 Cr | 22.78 Cr | -99.24 Cr | -262.29 Cr | — |
| Net Income From Continuing And Discontinued Operation | 24.84 Cr | 22.78 Cr | -4.90 Cr | -263.70 Cr | — |
| Total Expenses | 552.17 Cr | 540.05 Cr | 440.83 Cr | 434.15 Cr | — |
| Diluted Average Shares | 164.69 Cr | 142.17 Cr | 136.07 Cr | 107.97 Cr | — |
| Basic Average Shares | 164.69 Cr | 142.17 Cr | 134.69 Cr | 107.97 Cr | — |
| Diluted EPS | 0.15 | 0.16 | -0.04 | -2.44 | — |
| Basic EPS | 0.15 | 0.16 | -0.04 | -2.44 | — |
| Diluted NI Availto Com Stockholders | 24.84 Cr | 22.78 Cr | 2.87 Cr | -263.70 Cr | — |
| Net Income Common Stockholders | 24.84 Cr | 22.78 Cr | -4.90 Cr | -263.70 Cr | — |
| Otherunder Preferred Stock Dividend | 0.00 | 0.00 | 0.00 | 0.00 | — |
| Net Income | 24.84 Cr | 22.78 Cr | -4.90 Cr | -263.70 Cr | — |
| Net Income Including Noncontrolling Interests | 24.84 Cr | 22.78 Cr | -4.90 Cr | -263.70 Cr | — |
| Net Income Continuous Operations | 24.84 Cr | 22.78 Cr | -4.90 Cr | -263.70 Cr | — |
| Tax Provision | 10.34 Cr | 0.00 | 30.22 Cr | 42.78 Cr | — |
| Pretax Income | 35.18 Cr | 22.78 Cr | 25.32 Cr | -220.92 Cr | — |
| Other Non Operating Income Expenses | 48.36 Cr | 46.23 Cr | 16.90 Cr | 5.17 Cr | — |
| Special Income Charges | -13.89 Cr | 0.00 | 134.77 Cr | -2.03 Cr | — |
| Other Special Charges | 13.89 Cr | -0.05 Cr | -192.99 Cr | 0.99 Cr | — |
| Net Non Operating Interest Income Expense | -44.78 Cr | -44.39 Cr | -64.27 Cr | -119.37 Cr | — |
| Interest Expense Non Operating | 44.78 Cr | 44.39 Cr | 60.40 Cr | 115.68 Cr | — |
| Operating Income | 45.49 Cr | 20.94 Cr | -61.99 Cr | -104.70 Cr | — |
| Operating Expense | 79.60 Cr | 73.33 Cr | 121.78 Cr | 141.64 Cr | — |
| Other Operating Expenses | 41.80 Cr | 35.76 Cr | 73.18 Cr | 89.93 Cr | — |
| Depreciation And Amortization In Income Statement | 5.09 Cr | 5.32 Cr | 6.15 Cr | 5.83 Cr | — |
| Depreciation Income Statement | 5.09 Cr | 5.32 Cr | 6.11 Cr | 5.79 Cr | — |
| Gross Profit | 125.08 Cr | 94.27 Cr | 59.80 Cr | 36.94 Cr | — |
| Cost Of Revenue | 472.57 Cr | 466.72 Cr | 319.05 Cr | 292.50 Cr | — |
| Total Revenue | 597.65 Cr | 560.98 Cr | 378.85 Cr | 329.44 Cr | — |
| Operating Revenue | 597.65 Cr | 560.98 Cr | 378.85 Cr | 329.44 Cr | — |
| Interest Income | — | 2.02 Cr | 3.13 Cr | 5.97 Cr | 16.38 Cr |
| Rent Expense Supplemental | — | 0.67 Cr | 0.69 Cr | 1.05 Cr | 1.19 Cr |
| Average Dilution Earnings | — | 11.02 Cr | 7.77 Cr | 0.00 | — |
| Write Off | — | 71000.00 | 58.21 Cr | 1.03 Cr | 0.00 |
| Total Other Finance Cost | — | 7.36 Cr | 7.00 Cr | 9.66 Cr | 19.89 Cr |
| Interest Income Non Operating | — | 2.02 Cr | 3.13 Cr | 5.97 Cr | 16.38 Cr |
| Amortization | — | 0.04 Cr | 0.04 Cr | 0.04 Cr | 0.04 Cr |
| Selling General And Administration | — | 10.81 Cr | 8.25 Cr | 7.76 Cr | 10.72 Cr |
| Selling And Marketing Expense | — | 0.10 Cr | 0.46 Cr | 0.22 Cr | 0.33 Cr |
| General And Administrative Expense | — | 10.70 Cr | 7.78 Cr | 7.53 Cr | 10.39 Cr |
| Rent And Landing Fees | — | 0.67 Cr | 0.69 Cr | 1.05 Cr | 1.19 Cr |
All figures in ₹ Crores. Source: NSE/BSE filings via Bull Run.
More on Sepc Ltd
Data from NSE/BSE public filings. Educational purposes only. Bull Run is not SEBI-registered. Not investment advice.