ARROW GREENTECH
|
ARROW GREENTECH Last 5 Year Income Statement History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹149 Cr | ₹109 Cr | ₹34 Cr | ₹52 Cr | ₹22 Cr |
Sales | ₹144 Cr | ₹107 Cr | ₹33 Cr | ₹49 Cr | ₹21 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | ₹4.35 Cr | ₹1.95 Cr | ₹0.33 Cr | ₹2.94 Cr | ₹0.33 Cr |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹0.18 Cr | ₹0.08 Cr | ₹0.11 Cr | ₹0.08 Cr | ₹0.37 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹149 Cr | ₹109 Cr | ₹34 Cr | ₹52 Cr | ₹22 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹-3.96 Cr | ₹-4.83 Cr | ₹-0.93 Cr | ₹1.49 Cr | ₹-0.49 Cr |
Raw Material Consumed | ₹63 Cr | ₹59 Cr | ₹20 Cr | ₹25 Cr | ₹13 Cr |
Opening Raw Materials | ₹7.57 Cr | ₹3.95 Cr | ₹2.27 Cr | ₹0.55 Cr | ₹1.23 Cr |
Purchases Raw Materials | ₹48 Cr | ₹47 Cr | ₹8.04 Cr | ₹5.54 Cr | ₹2.77 Cr |
Closing Raw Materials | ₹1.33 Cr | - | ₹3.95 Cr | ₹2.27 Cr | ₹0.55 Cr |
Other Direct Purchases / Brought in cost | ₹8.30 Cr | ₹8.05 Cr | ₹14 Cr | ₹21 Cr | ₹9.33 Cr |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹5.47 Cr | ₹5.45 Cr | ₹4.06 Cr | ₹2.68 Cr | ₹2.15 Cr |
Electricity & Power | ₹5.47 Cr | ₹5.45 Cr | ₹4.06 Cr | ₹2.68 Cr | ₹2.15 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹14 Cr | ₹11 Cr | ₹7.09 Cr | ₹6.26 Cr | ₹7.24 Cr |
Salaries, Wages & Bonus | ₹13 Cr | ₹10 Cr | ₹6.45 Cr | ₹5.73 Cr | ₹6.75 Cr |
Contributions to EPF & Pension Funds | ₹0.34 Cr | ₹0.28 Cr | ₹0.18 Cr | ₹0.14 Cr | ₹0.18 Cr |
Workmen and Staff Welfare Expenses | ₹0.35 Cr | ₹0.26 Cr | ₹0.22 Cr | ₹0.14 Cr | ₹0.16 Cr |
Other Employees Cost | ₹0.26 Cr | ₹0.10 Cr | ₹0.24 Cr | ₹0.24 Cr | ₹0.15 Cr |
Other Manufacturing Expenses | ₹3.62 Cr | ₹3.70 Cr | ₹3.27 Cr | ₹1.59 Cr | ₹1.17 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | ₹0.57 Cr | ₹0.40 Cr | ₹0.48 Cr | ₹0.43 Cr | ₹0.50 Cr |
Repairs and Maintenance | ₹0.82 Cr | ₹0.59 Cr | ₹0.59 Cr | ₹0.33 Cr | ₹0.20 Cr |
Packing Material Consumed | - | - | - | - | - |
Other Mfg Exp | ₹2.23 Cr | ₹2.71 Cr | ₹2.20 Cr | ₹0.84 Cr | ₹0.47 Cr |
General and Administration Expenses | ₹14 Cr | ₹6.12 Cr | ₹3.53 Cr | ₹2.89 Cr | ₹3.75 Cr |
Rent , Rates & Taxes | ₹0.24 Cr | ₹0.11 Cr | ₹0.09 Cr | ₹0.04 Cr | ₹0.14 Cr |
Insurance | ₹0.48 Cr | ₹0.29 Cr | ₹0.27 Cr | ₹0.33 Cr | ₹0.11 Cr |
Printing and stationery | - | - | ₹0.06 Cr | ₹0.05 Cr | ₹0.05 Cr |
Professional and legal fees | ₹10 Cr | ₹3.26 Cr | ₹1.36 Cr | ₹1.22 Cr | ₹1.41 Cr |
Traveling and conveyance | ₹2.26 Cr | ₹1.52 Cr | ₹1.07 Cr | ₹0.41 Cr | ₹1.11 Cr |
Other Administration | ₹0.96 Cr | ₹0.94 Cr | ₹0.68 Cr | ₹0.85 Cr | ₹0.92 Cr |
Selling and Distribution Expenses | ₹3.74 Cr | ₹1.96 Cr | ₹0.86 Cr | ₹1.48 Cr | ₹0.71 Cr |
Advertisement & Sales Promotion | ₹0.15 Cr | ₹0.03 Cr | ₹0.02 Cr | ₹0.03 Cr | ₹0.12 Cr |
Sales Commissions & Incentives | ₹2.61 Cr | ₹0.71 Cr | ₹0.23 Cr | ₹0.33 Cr | - |
Freight and Forwarding | ₹0.98 Cr | ₹1.22 Cr | ₹0.61 Cr | ₹1.12 Cr | ₹0.59 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | - | - | - | - | - |
Miscellaneous Expenses | ₹2.75 Cr | ₹2.82 Cr | ₹2.66 Cr | ₹2.36 Cr | ₹2.45 Cr |
Bad debts /advances written off | ₹0.28 Cr | - | ₹0.21 Cr | - | - |
Provision for doubtful debts | ₹0.03 Cr | ₹0.29 Cr | ₹0.61 Cr | ₹0.28 Cr | ₹0.62 Cr |
Losson disposal of fixed assets(net) | - | - | - | ₹0.05 Cr | ₹0.01 Cr |
Losson foreign exchange fluctuations | - | - | - | ₹0.47 Cr | - |
Losson sale of non-trade current investments | - | - | - | ₹0.31 Cr | ₹0.33 Cr |
Other Miscellaneous Expenses | ₹2.44 Cr | ₹2.53 Cr | ₹1.84 Cr | ₹1.27 Cr | ₹1.49 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹102 Cr | ₹85 Cr | ₹41 Cr | ₹44 Cr | ₹30 Cr |
Operating Profit (Excl OI) | ₹47 Cr | ₹24 Cr | ₹-7.16 Cr | ₹8.40 Cr | ₹-7.72 Cr |
Other Income | ₹2.60 Cr | ₹2.35 Cr | ₹1.69 Cr | ₹2.61 Cr | ₹1.80 Cr |
Interest Received | ₹1.60 Cr | ₹0.36 Cr | ₹0.39 Cr | ₹0.50 Cr | ₹0.16 Cr |
Dividend Received | - | ₹0.01 Cr | ₹0.07 Cr | ₹0.26 Cr | ₹0.28 Cr |
Profit on sale of Fixed Assets | - | - | - | - | - |
Profits on sale of Investments | - | - | ₹0.15 Cr | - | ₹0.28 Cr |
Provision Written Back | ₹0.02 Cr | ₹0.85 Cr | ₹0.03 Cr | ₹0.72 Cr | - |
Foreign Exchange Gains | ₹0.06 Cr | ₹0.32 Cr | ₹0.18 Cr | - | ₹0.32 Cr |
Others | ₹0.92 Cr | ₹0.81 Cr | ₹0.87 Cr | ₹1.14 Cr | ₹0.76 Cr |
Operating Profit | ₹49 Cr | ₹26 Cr | ₹-5.47 Cr | ₹11 Cr | ₹-5.92 Cr |
Interest | ₹0.61 Cr | ₹1.31 Cr | ₹0.83 Cr | ₹0.82 Cr | ₹0.66 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | ₹0.18 Cr | ₹0.58 Cr | ₹0.48 Cr | ₹0.56 Cr | ₹0.33 Cr |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹0.28 Cr | ₹0.39 Cr | ₹0.18 Cr | ₹0.08 Cr | ₹0.08 Cr |
Other Interest | ₹0.15 Cr | ₹0.34 Cr | ₹0.17 Cr | ₹0.18 Cr | ₹0.26 Cr |
PBDT | ₹49 Cr | ₹25 Cr | ₹-6.30 Cr | ₹10 Cr | ₹-6.59 Cr |
Depreciation | ₹7.84 Cr | ₹6.68 Cr | ₹4.70 Cr | ₹4.60 Cr | ₹3.57 Cr |
Profit Before Taxation & Exceptional Items | ₹41 Cr | ₹18 Cr | ₹-11 Cr | ₹5.59 Cr | ₹-10 Cr |
Exceptional Income / Expenses | - | - | - | - | ₹-0.32 Cr |
Profit Before Tax | ₹41 Cr | ₹18 Cr | ₹-11 Cr | ₹5.59 Cr | ₹-10 Cr |
Provision for Tax | ₹11 Cr | ₹5.77 Cr | ₹-1.74 Cr | ₹-1.23 Cr | ₹-0.26 Cr |
Current Income Tax | ₹14 Cr | ₹6.55 Cr | ₹0.70 Cr | ₹0.27 Cr | ₹0.49 Cr |
Deferred Tax | ₹-2.67 Cr | ₹-0.25 Cr | ₹-2.44 Cr | ₹-1.51 Cr | ₹-0.75 Cr |
Other taxes | ₹-0.32 Cr | ₹-0.53 Cr | - | - | ₹0.00 Cr |
Profit After Tax | ₹29 Cr | ₹12 Cr | ₹-9.26 Cr | ₹6.82 Cr | ₹-10 Cr |
Extra items | - | - | - | - | - |
Minority Interest | ₹0.18 Cr | ₹0.02 Cr | ₹-0.07 Cr | ₹-0.41 Cr | ₹0.25 Cr |
Share of Associate | - | - | - | - | - |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹30 Cr | ₹12 Cr | ₹-9.33 Cr | ₹6.41 Cr | ₹-9.97 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹61 Cr | ₹49 Cr | ₹58 Cr | ₹52 Cr | ₹63 Cr |
Appropriations | ₹91 Cr | ₹61 Cr | ₹49 Cr | ₹58 Cr | ₹53 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹1.59 Cr | ₹0.09 Cr | ₹0.19 Cr | ₹-0.05 Cr | ₹0.86 Cr |
Equity Dividend % | ₹20.00 | ₹10.00 | - | - | - |
Earnings Per Share | ₹19.56 | ₹8.14 | ₹-6.62 | ₹4.55 | ₹-7.07 |
Adjusted EPS | ₹19.56 | ₹8.14 | ₹-6.62 | ₹4.55 | ₹-7.07 |
Compare Income Statement of peers of ARROW GREENTECH
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
ARROW GREENTECH | ₹1,210.2 Cr | -2.5% | -5.9% | 86.4% | Stock Analytics | |
AGI GREENPAC | ₹7,256.1 Cr | -9.5% | 24% | 39.9% | Stock Analytics | |
UFLEX | ₹3,774.9 Cr | -1.8% | -9.7% | 13.3% | Stock Analytics | |
TCPL PACKAGING | ₹2,909.8 Cr | 1.6% | 4.9% | 44.7% | Stock Analytics | |
PYRAMID TECHNOPLAST | ₹759.1 Cr | 1.7% | -4% | 9% | Stock Analytics | |
KAIRA CAN COMPANY | ₹166.0 Cr | -3.7% | -3.7% | -23.2% | Stock Analytics |
ARROW GREENTECH Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
ARROW GREENTECH | -2.5% |
-5.9% |
86.4% |
SENSEX | -0.7% |
-1.6% |
11.1% |
You may also like the below Video Courses