SHIVAMAUTOAuto Components & Equipments
Shivam Autotech Ltd — Profit & Loss Statement
₹13.34
-10.31%
Shivam Autotech Ltd Profit & Loss Statement (Annual)
| Metric | 2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Diluted Average Shares | 12.35 Cr | 12.21 Cr | 12.22 Cr | 10.97 Cr | — |
| Basic Average Shares | 12.35 Cr | 12.21 Cr | 12.22 Cr | 10.97 Cr | — |
| Diluted EPS | -3.89 | -4.11 | -2.84 | -1.46 | — |
| Basic EPS | -3.89 | -4.11 | -2.84 | -1.46 | — |
| Diluted NI Availto Com Stockholders | -48.04 Cr | -50.19 Cr | -34.72 Cr | -16.06 Cr | — |
| Net Income Common Stockholders | -48.04 Cr | -50.19 Cr | -34.72 Cr | -16.06 Cr | — |
| Otherunder Preferred Stock Dividend | 0.00 | 0.00 | 0.00 | 0.00 | — |
| Net Income | -48.04 Cr | -50.19 Cr | -34.72 Cr | -16.06 Cr | — |
| Net Income Including Noncontrolling Interests | -48.04 Cr | -50.19 Cr | -34.72 Cr | -16.06 Cr | — |
| Net Income Continuous Operations | -48.04 Cr | -50.19 Cr | -34.72 Cr | -16.06 Cr | — |
| Tax Provision | 2.37 Cr | 3.77 Cr | 1.88 Cr | 0.00 | — |
| Pretax Income | -45.67 Cr | -46.42 Cr | -32.83 Cr | -16.06 Cr | — |
| Other Non Operating Income Expenses | 2.50 Cr | 3.94 Cr | 1.92 Cr | 3.87 Cr | — |
| Special Income Charges | 0.00 | 0.00 | -0.05 Cr | 0.02 Cr | — |
| Net Non Operating Interest Income Expense | -59.41 Cr | -57.70 Cr | -49.66 Cr | -50.33 Cr | — |
| Interest Expense Non Operating | 59.41 Cr | 57.70 Cr | 48.68 Cr | 49.94 Cr | — |
| Operating Income | 11.23 Cr | 7.34 Cr | 14.25 Cr | 30.67 Cr | — |
| Operating Expense | 217.41 Cr | 216.92 Cr | 143.17 Cr | 147.82 Cr | — |
| Other Operating Expenses | 127.17 Cr | 122.30 Cr | 18.42 Cr | 18.02 Cr | — |
| Depreciation And Amortization In Income Statement | 33.18 Cr | 35.96 Cr | 35.23 Cr | 40.89 Cr | — |
| Depreciation Income Statement | 33.18 Cr | 35.96 Cr | 35.15 Cr | 40.17 Cr | — |
| Tax Effect Of Unusual Items | 0.00 | 0.00 | -0.01 Cr | 0.00 | — |
| Tax Rate For Calcs | 0.30 | 0.30 | 0.30 | 0.00 | — |
| Normalized EBITDA | 46.91 Cr | 47.24 Cr | 51.13 Cr | 74.76 Cr | — |
| Total Unusual Items | 0.00 | 0.00 | -0.05 Cr | 0.02 Cr | — |
| Total Unusual Items Excluding Goodwill | 0.00 | 0.00 | -0.05 Cr | 0.02 Cr | — |
| Net Income From Continuing Operation Net Minority Interest | -48.04 Cr | -50.19 Cr | -34.72 Cr | -16.06 Cr | — |
| Reconciled Depreciation | 33.18 Cr | 35.96 Cr | 35.23 Cr | 40.89 Cr | — |
| Reconciled Cost Of Revenue | 225.34 Cr | 245.40 Cr | 282.53 Cr | 264.06 Cr | — |
| EBITDA | 46.91 Cr | 47.24 Cr | 51.08 Cr | 74.77 Cr | — |
| EBIT | 13.73 Cr | 11.28 Cr | 15.85 Cr | 33.88 Cr | — |
| Net Interest Income | -59.41 Cr | -57.70 Cr | -49.66 Cr | -50.33 Cr | — |
| Interest Expense | 59.41 Cr | 57.70 Cr | 48.68 Cr | 49.94 Cr | — |
| Normalized Income | -48.04 Cr | -50.19 Cr | -34.68 Cr | -16.08 Cr | — |
| Net Income From Continuing And Discontinued Operation | -48.04 Cr | -50.19 Cr | -34.72 Cr | -16.06 Cr | — |
| Total Expenses | 442.75 Cr | 462.32 Cr | 425.70 Cr | 411.88 Cr | — |
| Gross Profit | 228.64 Cr | 224.26 Cr | 157.41 Cr | 178.49 Cr | — |
| Cost Of Revenue | 225.34 Cr | 245.40 Cr | 282.53 Cr | 264.06 Cr | — |
| Total Revenue | 453.98 Cr | 469.66 Cr | 439.94 Cr | 442.55 Cr | — |
| Operating Revenue | 453.98 Cr | 469.66 Cr | 439.94 Cr | 442.55 Cr | — |
| Interest Income | — | 0.60 Cr | 0.24 Cr | 0.28 Cr | 0.56 Cr |
| Rent Expense Supplemental | — | 0.40 Cr | 0.09 Cr | 0.35 Cr | 0.29 Cr |
| Net Income Discontinuous Operations | — | 0.00 | 0.00 | 0.00 | 0.00 |
| Other Special Charges | — | -0.14 Cr | 0.05 Cr | -0.02 Cr | 0.33 Cr |
| Total Other Finance Cost | — | 3.13 Cr | 1.22 Cr | 0.67 Cr | 0.68 Cr |
| Interest Income Non Operating | — | 0.60 Cr | 0.24 Cr | 0.28 Cr | 0.56 Cr |
| Amortization | — | 0.05 Cr | 0.08 Cr | 0.72 Cr | 0.64 Cr |
| Selling General And Administration | — | 13.28 Cr | 12.45 Cr | 12.88 Cr | 10.66 Cr |
| Selling And Marketing Expense | — | 6.10 Cr | 7.42 Cr | 7.18 Cr | 5.79 Cr |
| General And Administrative Expense | — | 7.18 Cr | 5.03 Cr | 5.69 Cr | 4.87 Cr |
| Rent And Landing Fees | — | 0.40 Cr | 0.09 Cr | 0.35 Cr | 0.29 Cr |
All figures in ₹ Crores. Source: NSE/BSE filings via Bull Run.
More on Shivam Autotech Ltd
Data from NSE/BSE public filings. Educational purposes only. Bull Run is not SEBI-registered. Not investment advice.