UMIYA-MROTelecom - Equipment & Accessories
Umiya Buildcon Limited — Profit & Loss Statement
₹72.23
+7.02%
Umiya Buildcon Limited Profit & Loss Statement (Annual)
| Metric | 2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Tax Effect Of Unusual Items | 0.00 | 0.00 | -0.61 Cr | -10402.18 | — |
| Tax Rate For Calcs | 0.21 | 0.30 | 0.24 | 0.03 | — |
| Normalized EBITDA | 21.71 Cr | 14.63 Cr | 7.20 Cr | 89.52 Cr | — |
| Total Unusual Items | 0.00 | 0.00 | -2.51 Cr | -0.04 Cr | — |
| Total Unusual Items Excluding Goodwill | 0.00 | 0.00 | -2.51 Cr | -0.04 Cr | — |
| Net Income From Continuing Operation Net Minority Interest | 5.92 Cr | 3.54 Cr | -3.76 Cr | 78.69 Cr | — |
| Reconciled Depreciation | 3.10 Cr | 2.45 Cr | 2.60 Cr | 2.54 Cr | — |
| Reconciled Cost Of Revenue | 15.45 Cr | 12.77 Cr | 16.66 Cr | 23.33 Cr | — |
| EBITDA | 21.71 Cr | 14.63 Cr | 4.69 Cr | 89.48 Cr | — |
| EBIT | 18.60 Cr | 12.19 Cr | 2.09 Cr | 86.94 Cr | — |
| Net Interest Income | -11.10 Cr | -4.05 Cr | -6.28 Cr | -5.47 Cr | — |
| Interest Expense | 11.10 Cr | 8.91 Cr | 7.05 Cr | 6.10 Cr | — |
| Normalized Income | 5.92 Cr | 3.54 Cr | -1.86 Cr | 78.73 Cr | — |
| Net Income From Continuing And Discontinued Operation | 5.84 Cr | 3.32 Cr | -3.76 Cr | 78.69 Cr | — |
| Total Expenses | 32.77 Cr | 30.25 Cr | 29.67 Cr | 36.39 Cr | — |
| Diluted Average Shares | 1.87 Cr | 1.86 Cr | 1.87 Cr | 1.87 Cr | — |
| Basic Average Shares | 1.87 Cr | 1.86 Cr | 1.87 Cr | 1.87 Cr | — |
| Diluted EPS | 3.13 | 1.78 | -2.01 | 42.11 | — |
| Basic EPS | 3.13 | 1.78 | -2.01 | 42.11 | — |
| Diluted NI Availto Com Stockholders | 5.84 Cr | 3.32 Cr | -3.76 Cr | 78.69 Cr | — |
| Net Income Common Stockholders | 5.84 Cr | 3.32 Cr | -3.76 Cr | 78.69 Cr | — |
| Otherunder Preferred Stock Dividend | 0.00 | 0.00 | 0.00 | 0.00 | — |
| Net Income | 5.84 Cr | 3.32 Cr | -3.76 Cr | 78.69 Cr | — |
| Minority Interests | 1000.00 | 0.00 | — | — | — |
| Net Income Including Noncontrolling Interests | 5.84 Cr | 3.10 Cr | -3.76 Cr | 78.69 Cr | — |
| Net Income Discontinuous Operations | -0.08 Cr | -0.22 Cr | 0.00 | 0.00 | — |
| Net Income Continuous Operations | 5.92 Cr | 3.32 Cr | -3.76 Cr | 78.69 Cr | — |
| Tax Provision | 1.58 Cr | -0.04 Cr | -1.20 Cr | 2.16 Cr | — |
| Pretax Income | 7.50 Cr | 3.27 Cr | -4.96 Cr | 80.84 Cr | — |
| Other Non Operating Income Expenses | 2.76 Cr | 2.77 Cr | 0.05 Cr | 0.07 Cr | — |
| Special Income Charges | 0.00 | 0.00 | -2.51 Cr | -0.04 Cr | — |
| Net Non Operating Interest Income Expense | -11.10 Cr | -4.05 Cr | -6.28 Cr | -5.47 Cr | — |
| Interest Expense Non Operating | 11.10 Cr | 8.91 Cr | 7.05 Cr | 6.10 Cr | — |
| Operating Income | 15.84 Cr | 4.78 Cr | 3.67 Cr | 86.22 Cr | — |
| Operating Expense | 17.32 Cr | 17.48 Cr | 13.02 Cr | 13.06 Cr | — |
| Other Operating Expenses | 6.61 Cr | 9.22 Cr | 4.18 Cr | 2.64 Cr | — |
| Depreciation And Amortization In Income Statement | 3.10 Cr | 2.45 Cr | 2.60 Cr | 2.54 Cr | — |
| Depreciation Income Statement | 3.10 Cr | 2.45 Cr | 2.60 Cr | 2.54 Cr | — |
| Gross Profit | 33.16 Cr | 22.26 Cr | 16.69 Cr | 99.28 Cr | — |
| Cost Of Revenue | 15.45 Cr | 12.77 Cr | 16.66 Cr | 23.33 Cr | — |
| Total Revenue | 48.61 Cr | 35.03 Cr | 33.35 Cr | 122.61 Cr | — |
| Operating Revenue | 48.61 Cr | 35.03 Cr | 33.35 Cr | 122.61 Cr | — |
| Interest Income | — | 4.86 Cr | 1.22 Cr | 0.87 Cr | 0.34 Cr |
| Rent Expense Supplemental | — | 0.24 Cr | 0.23 Cr | 0.32 Cr | 0.34 Cr |
| Other Special Charges | — | 93000.00 | -30000.00 | -15000.00 | -0.02 Cr |
| Write Off | — | 0.14 Cr | 2.51 Cr | 0.04 Cr | 0.17 Cr |
| Total Other Finance Cost | — | 0.35 Cr | 0.45 Cr | 0.24 Cr | 0.28 Cr |
| Interest Income Non Operating | — | 4.86 Cr | 1.22 Cr | 0.87 Cr | 0.34 Cr |
| Selling General And Administration | — | 1.96 Cr | 1.09 Cr | 1.03 Cr | 0.89 Cr |
| Selling And Marketing Expense | — | 0.18 Cr | 0.12 Cr | 0.13 Cr | 0.09 Cr |
| General And Administrative Expense | — | 1.78 Cr | 0.97 Cr | 0.90 Cr | 0.80 Cr |
| Rent And Landing Fees | — | 0.24 Cr | 0.23 Cr | 0.32 Cr | 0.34 Cr |
All figures in ₹ Crores. Source: NSE/BSE filings via Bull Run.
More on Umiya Buildcon Limited
Data from NSE/BSE public filings. Educational purposes only. Bull Run is not SEBI-registered. Not investment advice.