SMLISUZUCommercial Vehicles
SML Isuzu Ltd — Profit & Loss Statement
₹4431.50
+0.00%
SML Isuzu Ltd Profit & Loss Statement (Annual)
| Metric | 2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Diluted Average Shares | 1.45 Cr | 1.45 Cr | 1.45 Cr | 1.45 Cr | — |
| Basic Average Shares | 1.45 Cr | 1.45 Cr | 1.45 Cr | 1.45 Cr | — |
| Diluted EPS | 84.08 | 74.54 | 13.71 | -68.94 | — |
| Basic EPS | 84.08 | 74.54 | 13.71 | -68.94 | — |
| Diluted NI Availto Com Stockholders | 121.67 Cr | 107.88 Cr | 19.84 Cr | -99.76 Cr | — |
| Net Income Common Stockholders | 121.67 Cr | 107.88 Cr | 19.84 Cr | -99.76 Cr | — |
| Otherunder Preferred Stock Dividend | 0.00 | 0.00 | 0.00 | 0.00 | — |
| Net Income | 121.67 Cr | 107.88 Cr | 19.84 Cr | -99.76 Cr | — |
| Net Income Including Noncontrolling Interests | 121.67 Cr | 107.88 Cr | 19.84 Cr | -99.76 Cr | — |
| Net Income Continuous Operations | 121.67 Cr | 107.88 Cr | 19.84 Cr | -99.76 Cr | — |
| Tax Provision | 40.71 Cr | -1.43 Cr | -2.56 Cr | -0.51 Cr | — |
| Pretax Income | 162.38 Cr | 106.45 Cr | 17.28 Cr | -100.27 Cr | — |
| Other Non Operating Income Expenses | 6.06 Cr | 5.41 Cr | 0.81 Cr | 0.46 Cr | — |
| Net Non Operating Interest Income Expense | -29.88 Cr | -30.35 Cr | -23.41 Cr | -17.30 Cr | — |
| Interest Expense Non Operating | 29.88 Cr | 30.35 Cr | 21.17 Cr | 21.02 Cr | — |
| Operating Income | 186.20 Cr | 131.39 Cr | 39.45 Cr | -83.93 Cr | — |
| Operating Expense | 390.67 Cr | 367.21 Cr | 303.70 Cr | 236.96 Cr | — |
| Other Operating Expenses | 136.06 Cr | 124.00 Cr | 43.58 Cr | 29.24 Cr | — |
| Tax Effect Of Unusual Items | 0.00 | 0.00 | -0.07 Cr | -37602.20 | — |
| Tax Rate For Calcs | 0.25 | 0.30 | 0.30 | 0.01 | — |
| Normalized EBITDA | 240.61 Cr | 184.32 Cr | 81.12 Cr | -34.97 Cr | — |
| Net Income From Continuing Operation Net Minority Interest | 121.67 Cr | 107.88 Cr | 19.84 Cr | -99.76 Cr | — |
| Reconciled Depreciation | 48.35 Cr | 47.52 Cr | 42.43 Cr | 43.53 Cr | — |
| Reconciled Cost Of Revenue | 1.82K Cr | 1.70K Cr | 1.47K Cr | 761.20 Cr | — |
| EBITDA | 240.61 Cr | 184.32 Cr | 80.87 Cr | -35.72 Cr | — |
| EBIT | 192.26 Cr | 136.80 Cr | 38.44 Cr | -79.24 Cr | — |
| Net Interest Income | -29.88 Cr | -30.35 Cr | -23.41 Cr | -17.30 Cr | — |
| Interest Expense | 29.88 Cr | 30.35 Cr | 21.17 Cr | 21.02 Cr | — |
| Normalized Income | 121.67 Cr | 107.88 Cr | 20.01 Cr | -99.02 Cr | — |
| Net Income From Continuing And Discontinued Operation | 121.67 Cr | 107.88 Cr | 19.84 Cr | -99.76 Cr | — |
| Total Expenses | 2.21K Cr | 2.06K Cr | 1.77K Cr | 998.16 Cr | — |
| Depreciation And Amortization In Income Statement | 48.35 Cr | 47.52 Cr | 42.43 Cr | 43.53 Cr | — |
| Depreciation Income Statement | 48.35 Cr | 47.52 Cr | 32.15 Cr | 32.66 Cr | — |
| Gross Profit | 576.87 Cr | 498.60 Cr | 343.16 Cr | 153.03 Cr | — |
| Cost Of Revenue | 1.82K Cr | 1.70K Cr | 1.47K Cr | 761.20 Cr | — |
| Total Revenue | 2.40K Cr | 2.20K Cr | 1.81K Cr | 914.24 Cr | — |
| Operating Revenue | 2.40K Cr | 2.20K Cr | 1.81K Cr | 914.24 Cr | — |
| Rent Expense Supplemental | — | 0.82 Cr | 0.81 Cr | 0.94 Cr | 1.04 Cr |
| Special Income Charges | — | 0.21 Cr | -0.25 Cr | -0.75 Cr | -0.45 Cr |
| Other Special Charges | — | -1.08 Cr | -17000.00 | -0.05 Cr | -0.18 Cr |
| Write Off | — | 0.34 Cr | 0.15 Cr | 0.04 Cr | 0.27 Cr |
| Impairment Of Capital Assets | — | 0.52 Cr | 0.10 Cr | 0.75 Cr | 0.36 Cr |
| Total Other Finance Cost | — | 1.31 Cr | 3.88 Cr | 0.49 Cr | 1.05 Cr |
| Interest Income Non Operating | — | 2.07 Cr | 1.63 Cr | 4.21 Cr | 2.08 Cr |
| Total Unusual Items | — | 0.21 Cr | -0.25 Cr | -0.75 Cr | -0.45 Cr |
| Total Unusual Items Excluding Goodwill | — | 0.21 Cr | -0.25 Cr | -0.75 Cr | -0.45 Cr |
| Interest Income | — | 2.07 Cr | 1.63 Cr | 4.21 Cr | 2.08 Cr |
| Amortization | — | 15.80 Cr | 10.28 Cr | 10.86 Cr | 11.05 Cr |
| Selling General And Administration | — | 63.48 Cr | 55.02 Cr | 37.75 Cr | 28.07 Cr |
| Selling And Marketing Expense | — | 58.08 Cr | 50.21 Cr | 33.29 Cr | 24.31 Cr |
| General And Administrative Expense | — | 5.40 Cr | 4.81 Cr | 4.45 Cr | 3.76 Cr |
| Rent And Landing Fees | — | 0.82 Cr | 0.81 Cr | 0.94 Cr | 1.04 Cr |
All figures in ₹ Crores. Source: NSE/BSE filings via Bull Run.
More on SML Isuzu Ltd
Data from NSE/BSE public filings. Educational purposes only. Bull Run is not SEBI-registered. Not investment advice.