SICAGENTrading & Distributors
Sicagen India Ltd — Profit & Loss Statement
₹42.78
-7.46%
Sicagen India Ltd Profit & Loss Statement (Annual)
| Metric | 2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Tax Effect Of Unusual Items | 0.63 Cr | 0.00 | 1.34 Cr | -2.29 Cr | — |
| Tax Rate For Calcs | 0.29 | 0.24 | 0.18 | 0.30 | — |
| Normalized EBITDA | 43.56 Cr | 34.26 Cr | 32.85 Cr | 28.81 Cr | — |
| Total Unusual Items | 2.14 Cr | 0.00 | 7.59 Cr | -7.62 Cr | — |
| Total Unusual Items Excluding Goodwill | 2.14 Cr | 0.00 | 7.59 Cr | -7.62 Cr | — |
| Net Income From Continuing Operation Net Minority Interest | 17.11 Cr | 10.52 Cr | 17.82 Cr | -0.61 Cr | — |
| Reconciled Depreciation | 10.50 Cr | 9.77 Cr | 10.54 Cr | 10.93 Cr | — |
| Reconciled Cost Of Revenue | 789.79 Cr | 710.78 Cr | 809.91 Cr | 761.30 Cr | — |
| EBITDA | 45.70 Cr | 34.26 Cr | 40.44 Cr | 21.19 Cr | — |
| EBIT | 35.20 Cr | 24.49 Cr | 29.90 Cr | 10.26 Cr | — |
| Net Interest Income | -11.02 Cr | -10.65 Cr | -4.23 Cr | -3.07 Cr | — |
| Interest Expense | 11.02 Cr | 10.65 Cr | 8.26 Cr | 5.25 Cr | — |
| Normalized Income | 15.60 Cr | 10.52 Cr | 11.57 Cr | 4.72 Cr | — |
| Net Income From Continuing And Discontinued Operation | 17.11 Cr | 10.52 Cr | 17.82 Cr | -0.61 Cr | — |
| Total Expenses | 866.88 Cr | 778.06 Cr | 873.54 Cr | 815.84 Cr | — |
| Diluted Average Shares | 3.96 Cr | 3.95 Cr | 3.96 Cr | 3.96 Cr | — |
| Basic Average Shares | 3.96 Cr | 3.95 Cr | 3.96 Cr | 3.96 Cr | — |
| Diluted EPS | 4.32 | 2.66 | 4.50 | -0.15 | — |
| Basic EPS | 4.32 | 2.66 | 4.50 | -0.15 | — |
| Diluted NI Availto Com Stockholders | 17.11 Cr | 10.52 Cr | 17.82 Cr | -0.61 Cr | — |
| Net Income Common Stockholders | 17.11 Cr | 10.52 Cr | 17.82 Cr | -0.61 Cr | — |
| Otherunder Preferred Stock Dividend | 0.00 | 0.00 | 0.00 | 0.00 | — |
| Net Income | 17.11 Cr | 10.52 Cr | 17.82 Cr | -0.61 Cr | — |
| Net Income Including Noncontrolling Interests | 17.11 Cr | 10.52 Cr | 17.82 Cr | -0.61 Cr | — |
| Net Income Continuous Operations | 17.11 Cr | 10.52 Cr | 17.82 Cr | -0.61 Cr | — |
| Tax Provision | 7.07 Cr | 3.32 Cr | 3.82 Cr | 5.62 Cr | — |
| Pretax Income | 24.18 Cr | 13.84 Cr | 21.64 Cr | 5.01 Cr | — |
| Other Non Operating Income Expenses | 8.06 Cr | 7.10 Cr | 1.69 Cr | 3.01 Cr | — |
| Special Income Charges | 2.14 Cr | 0.00 | 7.59 Cr | -7.62 Cr | — |
| Net Non Operating Interest Income Expense | -11.02 Cr | -10.65 Cr | -4.23 Cr | -3.07 Cr | — |
| Interest Expense Non Operating | 11.02 Cr | 10.65 Cr | 8.26 Cr | 5.25 Cr | — |
| Operating Income | 25.00 Cr | 17.39 Cr | 16.31 Cr | 12.76 Cr | — |
| Operating Expense | 77.09 Cr | 67.28 Cr | 63.63 Cr | 54.54 Cr | — |
| Other Operating Expenses | 37.88 Cr | 32.84 Cr | 23.73 Cr | 17.41 Cr | — |
| Depreciation And Amortization In Income Statement | 10.50 Cr | 9.77 Cr | 10.54 Cr | 10.93 Cr | — |
| Depreciation Income Statement | 10.50 Cr | 9.77 Cr | 10.54 Cr | 10.93 Cr | — |
| Gross Profit | 102.09 Cr | 84.67 Cr | 79.94 Cr | 67.30 Cr | — |
| Cost Of Revenue | 789.79 Cr | 710.78 Cr | 809.91 Cr | 761.30 Cr | — |
| Total Revenue | 891.88 Cr | 795.45 Cr | 889.85 Cr | 828.60 Cr | — |
| Operating Revenue | 891.88 Cr | 795.45 Cr | 889.85 Cr | 828.60 Cr | — |
| Interest Income | — | 5.17 Cr | 4.65 Cr | 2.83 Cr | 2.59 Cr |
| Rent Expense Supplemental | — | 0.19 Cr | 0.39 Cr | 0.77 Cr | 0.44 Cr |
| Other Special Charges | — | 0.52 Cr | -1.05 Cr | 6.57 Cr | 0.25 Cr |
| Write Off | — | 0.30 Cr | -6.54 Cr | 1.05 Cr | 0.00 |
| Total Other Finance Cost | — | 0.53 Cr | 0.62 Cr | 0.65 Cr | 0.48 Cr |
| Interest Income Non Operating | — | 5.17 Cr | 4.65 Cr | 2.83 Cr | 2.59 Cr |
| Selling General And Administration | — | 12.04 Cr | 10.28 Cr | 9.19 Cr | 7.34 Cr |
| Selling And Marketing Expense | — | 6.28 Cr | 5.96 Cr | 5.42 Cr | 3.71 Cr |
| General And Administrative Expense | — | 5.76 Cr | 4.32 Cr | 3.77 Cr | 3.63 Cr |
| Rent And Landing Fees | — | 0.19 Cr | 0.39 Cr | 0.77 Cr | 0.44 Cr |
All figures in ₹ Crores. Source: NSE/BSE filings via Bull Run.
More on Sicagen India Ltd
Data from NSE/BSE public filings. Educational purposes only. Bull Run is not SEBI-registered. Not investment advice.