WILLAMAGORInvestment Company
Williamson Magor & Company Ltd — Profit & Loss Statement
₹21.75
-5.16%
Williamson Magor & Company Ltd Profit & Loss Statement (Annual)
| Metric | 2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Tax Effect Of Unusual Items | 0.00 | 0.00 | 15.69 Cr | 0.08 Cr | — |
| Tax Rate For Calcs | 0.21 | 0.04 | 0.30 | 0.30 | — |
| Normalized EBITDA | -274.56 Cr | -42.27 Cr | -92.12 Cr | -10.13 Cr | — |
| Net Income From Continuing Operation Net Minority Interest | -181.39 Cr | -37.93 Cr | 17.10 Cr | -14.51 Cr | — |
| Reconciled Depreciation | 16000.00 | 28000.00 | 0.01 Cr | 0.02 Cr | — |
| Reconciled Cost Of Revenue | 1.62 Cr | 3.34 Cr | 10.32 Cr | 34.37 Cr | — |
| EBITDA | -274.56 Cr | -42.27 Cr | -39.81 Cr | -9.88 Cr | — |
| EBIT | -274.56 Cr | -42.27 Cr | -39.82 Cr | -9.90 Cr | — |
| Normalized Income | -181.39 Cr | -37.93 Cr | -19.51 Cr | -14.69 Cr | — |
| Net Income From Continuing And Discontinued Operation | -181.39 Cr | -37.93 Cr | 17.10 Cr | -14.51 Cr | — |
| Total Expenses | 277.42 Cr | 45.16 Cr | 42.09 Cr | 35.79 Cr | — |
| Diluted Average Shares | 1.10 Cr | 1.10 Cr | 1.10 Cr | 1.10 Cr | — |
| Basic Average Shares | 1.10 Cr | 1.10 Cr | 1.10 Cr | 1.10 Cr | — |
| Diluted EPS | -165.56 | -34.61 | 15.61 | -13.23 | — |
| Basic EPS | -165.56 | -34.61 | 15.61 | -13.23 | — |
| Diluted NI Availto Com Stockholders | -181.39 Cr | -37.93 Cr | 17.10 Cr | -14.51 Cr | — |
| Net Income Common Stockholders | -181.39 Cr | -37.93 Cr | 17.10 Cr | -14.51 Cr | — |
| Otherunder Preferred Stock Dividend | 0.00 | 0.00 | 0.00 | 0.00 | — |
| Net Income | -181.39 Cr | -37.93 Cr | 17.10 Cr | -14.51 Cr | — |
| Net Income Including Noncontrolling Interests | -181.39 Cr | -37.93 Cr | 17.10 Cr | -14.51 Cr | — |
| Net Income Continuous Operations | -181.39 Cr | -37.93 Cr | 17.10 Cr | -14.51 Cr | — |
| Tax Provision | -48.48 Cr | -1.48 Cr | -3.92 Cr | 4.92 Cr | — |
| Pretax Income | -229.87 Cr | -39.40 Cr | 13.19 Cr | -9.59 Cr | — |
| Other Non Operating Income Expenses | 44.69 Cr | 2.88 Cr | 53.52 Cr | 12000.00 | — |
| Operating Income | -274.56 Cr | -42.27 Cr | -39.82 Cr | -9.90 Cr | — |
| Operating Expense | 275.79 Cr | 41.83 Cr | 31.76 Cr | 1.43 Cr | — |
| Other Operating Expenses | 275.43 Cr | 41.37 Cr | 30.60 Cr | 0.35 Cr | — |
| Depreciation And Amortization In Income Statement | 16000.00 | 28000.00 | 0.01 Cr | 0.02 Cr | — |
| Depreciation Income Statement | 16000.00 | 28000.00 | 0.01 Cr | 0.02 Cr | — |
| Selling General And Administration | 0.36 Cr | 0.45 Cr | 1.02 Cr | 0.94 Cr | — |
| General And Administrative Expense | 0.36 Cr | 0.45 Cr | 1.02 Cr | 0.94 Cr | — |
| Gross Profit | 1.23 Cr | -0.45 Cr | -8.06 Cr | -8.47 Cr | — |
| Cost Of Revenue | 1.62 Cr | 3.34 Cr | 10.32 Cr | 34.37 Cr | — |
| Total Revenue | 2.85 Cr | 2.89 Cr | 2.27 Cr | 25.90 Cr | — |
| Operating Revenue | 2.85 Cr | 2.89 Cr | 2.27 Cr | 25.90 Cr | — |
| Total Unusual Items | — | -24.78 Cr | 52.31 Cr | 0.26 Cr | 68.19 Cr |
| Total Unusual Items Excluding Goodwill | — | -24.78 Cr | 52.31 Cr | 0.26 Cr | 68.19 Cr |
| Net Interest Income | — | 0.49 Cr | 0.71 Cr | 0.06 Cr | 0.48 Cr |
| Interest Income | — | 0.50 Cr | 0.79 Cr | 0.07 Cr | 0.79 Cr |
| Rent Expense Supplemental | — | 0.08 Cr | 0.08 Cr | 0.06 Cr | 0.02 Cr |
| Special Income Charges | — | -24.78 Cr | 52.31 Cr | 0.26 Cr | 68.19 Cr |
| Other Special Charges | — | 24.39 Cr | -52.23 Cr | -0.02 Cr | -78.72 Cr |
| Write Off | — | 0.39 Cr | -0.08 Cr | -0.24 Cr | 10.53 Cr |
| Net Non Operating Interest Income Expense | — | 0.49 Cr | 0.71 Cr | 0.06 Cr | 0.48 Cr |
| Total Other Finance Cost | — | 0.01 Cr | 0.08 Cr | 0.01 Cr | 0.11 Cr |
| Interest Income Non Operating | — | 0.50 Cr | 0.79 Cr | 0.07 Cr | 0.79 Cr |
| Rent And Landing Fees | — | 0.08 Cr | 0.08 Cr | 0.06 Cr | 0.02 Cr |
| Interest Expense | — | — | — | 0.00 | 0.19 Cr |
| Interest Expense Non Operating | — | — | — | 0.00 | 0.19 Cr |
All figures in ₹ Crores. Source: NSE/BSE filings via Bull Run.
More on Williamson Magor & Company Ltd
Data from NSE/BSE public filings. Educational purposes only. Bull Run is not SEBI-registered. Not investment advice.