TIRSARJResidential, Commercial Projects
Tirupati Sarjan Ltd — Profit & Loss Statement
₹6.58
-16.71%
Tirupati Sarjan Ltd Profit & Loss Statement (Annual)
| Metric | 2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Tax Effect Of Unusual Items | 0.00 | 0.00 | -75790.81 | 0.00 | — |
| Tax Rate For Calcs | 0.31 | 0.35 | 0.27 | 0.27 | — |
| Normalized EBITDA | 13.78 Cr | 14.01 Cr | 12.16 Cr | 12.33 Cr | — |
| Net Income From Continuing Operation Net Minority Interest | 5.16 Cr | 3.95 Cr | 3.02 Cr | 1.69 Cr | — |
| Reconciled Depreciation | 1.12 Cr | 1.31 Cr | 1.04 Cr | 0.89 Cr | — |
| Reconciled Cost Of Revenue | 203.42 Cr | 176.24 Cr | 141.47 Cr | 74.22 Cr | — |
| EBITDA | 13.78 Cr | 14.01 Cr | 12.13 Cr | 12.33 Cr | — |
| EBIT | 12.66 Cr | 12.70 Cr | 11.09 Cr | 11.44 Cr | — |
| Net Interest Income | -5.21 Cr | -6.65 Cr | -6.95 Cr | -9.12 Cr | — |
| Interest Expense | 5.21 Cr | 6.65 Cr | 6.94 Cr | 9.12 Cr | — |
| Normalized Income | 5.16 Cr | 3.95 Cr | 3.04 Cr | 1.69 Cr | — |
| Net Income From Continuing And Discontinued Operation | 5.16 Cr | 3.95 Cr | 3.02 Cr | 1.69 Cr | — |
| Total Expenses | 209.38 Cr | 181.37 Cr | 146.40 Cr | 80.63 Cr | — |
| Diluted Average Shares | 3.30 Cr | 3.29 Cr | 3.30 Cr | 3.31 Cr | — |
| Basic Average Shares | 3.30 Cr | 3.29 Cr | 3.30 Cr | 3.31 Cr | — |
| Diluted EPS | 1.56 | 1.20 | 0.92 | 0.51 | — |
| Basic EPS | 1.56 | 1.20 | 0.92 | 0.51 | — |
| Diluted NI Availto Com Stockholders | 5.16 Cr | 3.95 Cr | 3.02 Cr | 1.69 Cr | — |
| Net Income Common Stockholders | 5.16 Cr | 3.95 Cr | 3.02 Cr | 1.69 Cr | — |
| Otherunder Preferred Stock Dividend | 0.00 | 0.00 | 0.00 | 0.00 | — |
| Net Income | 5.16 Cr | 3.95 Cr | 3.02 Cr | 1.69 Cr | — |
| Net Income Including Noncontrolling Interests | 5.16 Cr | 3.95 Cr | 3.02 Cr | 1.69 Cr | — |
| Net Income Continuous Operations | 5.16 Cr | 3.95 Cr | 3.02 Cr | 1.69 Cr | — |
| Tax Provision | 2.29 Cr | 2.10 Cr | 1.13 Cr | 0.63 Cr | — |
| Pretax Income | 7.45 Cr | 6.05 Cr | 4.16 Cr | 2.32 Cr | — |
| Other Non Operating Income Expenses | 1.58 Cr | 1.50 Cr | 1.17 Cr | 1.86 Cr | — |
| Net Non Operating Interest Income Expense | -5.21 Cr | -6.65 Cr | -6.95 Cr | -9.12 Cr | — |
| Interest Expense Non Operating | 5.21 Cr | 6.65 Cr | 6.94 Cr | 9.12 Cr | — |
| Operating Income | 11.08 Cr | 11.20 Cr | 9.93 Cr | 9.58 Cr | — |
| Operating Expense | 5.97 Cr | 5.13 Cr | 4.93 Cr | 6.41 Cr | — |
| Other Operating Expenses | 4.09 Cr | 3.04 Cr | 1.39 Cr | 2.25 Cr | — |
| Depreciation And Amortization In Income Statement | 1.12 Cr | 1.31 Cr | 1.04 Cr | 0.89 Cr | — |
| Depreciation Income Statement | 1.12 Cr | 1.31 Cr | 1.04 Cr | 0.89 Cr | — |
| Gross Profit | 17.04 Cr | 16.33 Cr | 14.86 Cr | 15.99 Cr | — |
| Cost Of Revenue | 203.42 Cr | 176.24 Cr | 141.47 Cr | 74.22 Cr | — |
| Total Revenue | 220.46 Cr | 192.57 Cr | 156.33 Cr | 90.21 Cr | — |
| Operating Revenue | 220.46 Cr | 192.57 Cr | 156.33 Cr | 90.21 Cr | — |
| Total Unusual Items | — | 0.00 | -0.03 Cr | 0.00 | 0.00 |
| Total Unusual Items Excluding Goodwill | — | 0.00 | -0.03 Cr | 0.00 | 0.00 |
| Interest Income | — | 0.84 Cr | 0.81 Cr | — | — |
| Rent Expense Supplemental | — | 0.44 Cr | 0.33 Cr | — | — |
| Special Income Charges | — | 0.00 | -0.03 Cr | 0.00 | 0.00 |
| Total Other Finance Cost | — | 0.79 Cr | 0.83 Cr | — | — |
| Interest Income Non Operating | — | 0.84 Cr | 0.81 Cr | — | — |
| Selling General And Administration | — | 0.57 Cr | 0.47 Cr | — | — |
| Selling And Marketing Expense | — | 0.01 Cr | 0.04 Cr | — | — |
| General And Administrative Expense | — | 0.56 Cr | 0.43 Cr | — | — |
| Rent And Landing Fees | — | 0.44 Cr | 0.33 Cr | — | — |
| Other Special Charges | — | — | 0.03 Cr | — | — |
All figures in ₹ Crores. Source: NSE/BSE filings via Bull Run.
More on Tirupati Sarjan Ltd
Data from NSE/BSE public filings. Educational purposes only. Bull Run is not SEBI-registered. Not investment advice.