WAAREEENEROther Electrical Equipment
Waaree Energies Ltd — Profit & Loss Statement
₹3109.80
+0.00%
Waaree Energies Ltd Profit & Loss Statement (Annual)
| Metric | 2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Tax Effect Of Unusual Items | -1.00 Cr | 90.51 Cr | -3.82 Cr | 3.65 Cr | — |
| Tax Rate For Calcs | 0.25 | 0.27 | 0.26 | 0.33 | — |
| Normalized EBITDA | 3.12K Cr | 1.81K Cr | 925.36 Cr | 186.65 Cr | — |
| Total Unusual Items | -4.02 Cr | 341.34 Cr | -14.64 Cr | 11.05 Cr | — |
| Total Unusual Items Excluding Goodwill | -4.02 Cr | 341.34 Cr | -14.64 Cr | 11.05 Cr | — |
| Net Income From Continuing Operation Net Minority Interest | 1.87K Cr | 1.24K Cr | 482.76 Cr | 75.64 Cr | — |
| Reconciled Depreciation | 402.45 Cr | 276.81 Cr | 164.13 Cr | 43.27 Cr | — |
| Reconciled Cost Of Revenue | 10.52K Cr | 9.01K Cr | 5.36K Cr | 2.41K Cr | — |
| EBITDA | 3.12K Cr | 2.15K Cr | 910.73 Cr | 197.71 Cr | — |
| EBIT | 2.72K Cr | 1.87K Cr | 746.59 Cr | 154.44 Cr | — |
| Net Interest Income | -152.09 Cr | -139.91 Cr | -31.37 Cr | -31.55 Cr | — |
| Interest Expense | 152.09 Cr | 139.91 Cr | 69.44 Cr | 36.06 Cr | — |
| Normalized Income | 1.87K Cr | 986.35 Cr | 493.57 Cr | 68.23 Cr | — |
| Net Income From Continuing And Discontinued Operation | 1.87K Cr | 1.24K Cr | 482.76 Cr | 75.64 Cr | — |
| Total Expenses | 12.13K Cr | 10.10K Cr | 5.93K Cr | 2.77K Cr | — |
| Diluted Average Shares | 27.48 Cr | 28.73 Cr | 28.73 Cr | 28.73 Cr | — |
| Diluted EPS | 67.96 | 43.06 | 16.80 | 2.63 | — |
| Basic Average Shares | 27.37 Cr | 28.73 Cr | 28.73 Cr | 28.73 Cr | — |
| Basic EPS | 68.24 | 43.06 | 16.80 | 2.63 | — |
| Diluted NI Availto Com Stockholders | 1.87K Cr | 1.24K Cr | 482.76 Cr | 75.64 Cr | — |
| Net Income Common Stockholders | 1.87K Cr | 1.24K Cr | 482.76 Cr | 75.64 Cr | — |
| Otherunder Preferred Stock Dividend | 0.00 | 0.00 | 0.00 | 0.00 | — |
| Net Income | 1.87K Cr | 1.24K Cr | 482.76 Cr | 75.64 Cr | — |
| Minority Interests | -60.74 Cr | -37.20 Cr | -17.52 Cr | -4.01 Cr | — |
| Net Income Including Noncontrolling Interests | 1.93K Cr | 1.27K Cr | 500.28 Cr | 79.65 Cr | — |
| Net Income Continuous Operations | 1.93K Cr | 1.27K Cr | 500.28 Cr | 79.65 Cr | — |
| Tax Provision | 636.51 Cr | 459.82 Cr | 176.87 Cr | 38.72 Cr | — |
| Pretax Income | 2.56K Cr | 1.73K Cr | 677.15 Cr | 118.37 Cr | — |
| Other Non Operating Income Expenses | 401.56 Cr | 235.15 Cr | 0.91 Cr | 47.20 Cr | — |
| Special Income Charges | -4.02 Cr | 341.34 Cr | -21.72 Cr | 10.41 Cr | — |
| Other Special Charges | 4.02 Cr | -341.34 Cr | 20.55 Cr | -10.42 Cr | — |
| Net Non Operating Interest Income Expense | -152.09 Cr | -139.91 Cr | -31.37 Cr | -31.55 Cr | — |
| Interest Expense Non Operating | 152.09 Cr | 139.91 Cr | 69.44 Cr | 36.06 Cr | — |
| Operating Income | 2.32K Cr | 1.30K Cr | 674.70 Cr | 70.89 Cr | — |
| Operating Expense | 1.60K Cr | 1.09K Cr | 570.15 Cr | 363.86 Cr | — |
| Depreciation And Amortization In Income Statement | 402.45 Cr | 276.81 Cr | 164.13 Cr | 43.27 Cr | — |
| Depreciation Income Statement | 402.45 Cr | 276.81 Cr | 163.73 Cr | 42.92 Cr | — |
| Selling General And Administration | 883.92 Cr | 632.18 Cr | 426.03 Cr | 271.48 Cr | — |
| Selling And Marketing Expense | 883.92 Cr | 467.82 Cr | 384.57 Cr | 252.91 Cr | — |
| General And Administrative Expense | 883.92 Cr | 632.18 Cr | 41.46 Cr | 18.57 Cr | — |
| Gross Profit | 3.92K Cr | 2.38K Cr | 1.24K Cr | 434.74 Cr | — |
| Cost Of Revenue | 10.52K Cr | 9.01K Cr | 5.36K Cr | 2.41K Cr | — |
| Total Revenue | 14.44K Cr | 11.40K Cr | 6.61K Cr | 2.84K Cr | — |
| Operating Revenue | 14.44K Cr | 11.40K Cr | 6.61K Cr | 2.84K Cr | — |
| Interest Income | — | 150.59 Cr | 50.90 Cr | 9.34 Cr | 17.51 Cr |
| Rent Expense Supplemental | — | 4.91 Cr | 1.11 Cr | 0.87 Cr | 0.64 Cr |
| Impairment Of Capital Assets | — | 2.87 Cr | 1.17 Cr | 30000.00 | 0.05 Cr |
| Total Other Finance Cost | — | 15.89 Cr | 12.83 Cr | 4.82 Cr | 5.62 Cr |
| Interest Income Non Operating | — | 150.59 Cr | 50.90 Cr | 9.34 Cr | 17.51 Cr |
| Other Operating Expenses | — | 17.65 Cr | 0.97 Cr | 5.17 Cr | 1.87 Cr |
| Amortization | — | 0.43 Cr | 0.40 Cr | 0.36 Cr | 0.26 Cr |
| Rent And Landing Fees | — | 4.91 Cr | 1.11 Cr | 0.87 Cr | 0.64 Cr |
All figures in ₹ Crores. Source: NSE/BSE filings via Bull Run.
More on Waaree Energies Ltd
Data from NSE/BSE public filings. Educational purposes only. Bull Run is not SEBI-registered. Not investment advice.