SMARTLINK HOLDINGS
|
SMARTLINK HOLDINGS Last 5 Year Income Statement History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Operating Income | ₹163 Cr | ₹80 Cr | ₹70 Cr | ₹7,911,189 Cr | ₹107 Cr |
Software Services & Operating Revenues | ₹143 Cr | ₹60 Cr | ₹50 Cr | ₹5,652,815 Cr | ₹84 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Sale of Equipments & licenses | - | - | - | - | - |
Processing Charges / ServiceIncome | ₹6.98 Cr | ₹5.70 Cr | ₹4.88 Cr | ₹420,537 Cr | ₹4.04 Cr |
Other Operational Income | ₹13 Cr | ₹14 Cr | ₹15 Cr | ₹1,837,837 Cr | ₹19 Cr |
Less: Excise Duty | - | - | - | ₹184,491 Cr | ₹0.41 Cr |
Operating Income (Net) | ₹163 Cr | ₹80 Cr | ₹70 Cr | ₹7,726,699 Cr | ₹107 Cr |
EXPENDITURE : | |||||
Stock Adjustments | ₹-14 Cr | ₹-3.84 Cr | ₹3.75 Cr | ₹658,131 Cr | ₹-3.73 Cr |
Raw Material Consumed | ₹137 Cr | ₹50 Cr | ₹34 Cr | ₹4,023,786 Cr | ₹73 Cr |
Opening Raw Materials | ₹5.87 Cr | ₹2.45 Cr | ₹1.64 Cr | ₹210,118 Cr | ₹3.83 Cr |
Purchases Raw Materials | ₹63 Cr | ₹29 Cr | ₹7.54 Cr | ₹573,366 Cr | ₹23 Cr |
Closing Raw Materials | ₹10 Cr | ₹5.87 Cr | ₹2.45 Cr | ₹164,395 Cr | ₹2.10 Cr |
Other Direct Purchases / Brought in cost | ₹79 Cr | ₹24 Cr | ₹27 Cr | ₹3,404,697 Cr | ₹49 Cr |
Others raw material cost | ₹158 Cr | ₹49 Cr | ₹54 Cr | ₹6,809,394 Cr | ₹97 Cr |
Power & Fuel Cost | ₹1.31 Cr | ₹0.97 Cr | ₹0.89 Cr | ₹107,701 Cr | ₹1.11 Cr |
Electricity & Power | ₹1.31 Cr | ₹0.97 Cr | ₹0.89 Cr | ₹107,701 Cr | ₹1.11 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹17 Cr | ₹14 Cr | ₹13 Cr | ₹1,775,052 Cr | ₹16 Cr |
Salaries, Wages & Bonus | ₹15 Cr | ₹13 Cr | ₹12 Cr | ₹1,646,802 Cr | ₹15 Cr |
Contributions to EPF & Pension Funds | ₹0.51 Cr | ₹0.48 Cr | ₹0.47 Cr | ₹54,242 Cr | ₹0.50 Cr |
Wheeling & Transmission Charges recoverable | ₹0.86 Cr | ₹0.40 Cr | ₹0.35 Cr | ₹59,118 Cr | ₹0.74 Cr |
Other Employees Cost | ₹0.16 Cr | ₹0.12 Cr | ₹0.16 Cr | ₹14,890 Cr | ₹0.14 Cr |
Cost of Software developments | - | - | - | - | - |
Software Purchase | - | - | - | - | - |
Technical sub-contractors | - | - | - | - | - |
Training Expenses | - | - | - | - | - |
Software License cost | - | - | - | - | - |
Other software development expenses | - | - | - | - | - |
Operating Expenses | ₹3.43 Cr | ₹1.14 Cr | ₹0.97 Cr | ₹119,771 Cr | ₹1.33 Cr |
Repairs and Maintenance | ₹2.50 Cr | ₹0.60 Cr | ₹0.31 Cr | ₹50,693 Cr | ₹0.58 Cr |
Travel Expenses | - | - | - | - | - |
Overseas Group Health Insurance | - | - | - | - | - |
Visa & Other Charges | - | - | - | - | - |
Post contract support services | - | - | - | - | - |
Packing Material Consumed | - | - | - | - | - |
Other Operating Expenses | ₹0.93 Cr | ₹0.53 Cr | ₹0.66 Cr | ₹69,078 Cr | ₹0.75 Cr |
General and Administration Expenses | ₹8.04 Cr | ₹4.73 Cr | ₹5.09 Cr | ₹813,008 Cr | ₹9.32 Cr |
Rates & Taxes | ₹0.55 Cr | ₹0.25 Cr | ₹0.13 Cr | ₹38,666 Cr | ₹0.89 Cr |
Insurance | ₹0.56 Cr | ₹0.58 Cr | ₹0.55 Cr | ₹45,166 Cr | ₹0.53 Cr |
Printing and stationery | ₹0.06 Cr | ₹0.03 Cr | ₹0.03 Cr | ₹9,379 Cr | ₹0.08 Cr |
Professional and legal fees | ₹3.70 Cr | ₹2.03 Cr | ₹2.94 Cr | ₹382,711 Cr | ₹4.39 Cr |
Other Administration | ₹2.80 Cr | ₹1.76 Cr | ₹1.35 Cr | ₹337,086 Cr | ₹3.44 Cr |
Selling and Marketing Expenses | ₹3.24 Cr | ₹1.74 Cr | ₹1.76 Cr | ₹271,907 Cr | ₹3.60 Cr |
Advertisement & Sales Promotion | ₹2.02 Cr | ₹0.90 Cr | ₹1.05 Cr | ₹133,188 Cr | ₹2.14 Cr |
Commission, Brokerage & Discounts | - | - | - | - | - |
Freight outwards | ₹1.22 Cr | ₹0.84 Cr | ₹0.71 Cr | ₹138,719 Cr | ₹1.47 Cr |
Other Selling Expenses | ₹1.22 Cr | ₹0.84 Cr | ₹0.71 Cr | ₹138,719 Cr | ₹1.47 Cr |
Miscellaneous Expenses | ₹2.22 Cr | ₹0.82 Cr | ₹0.93 Cr | ₹513,128 Cr | ₹2.84 Cr |
Bad debts /advances written off | - | ₹0.01 Cr | - | ₹1,220 Cr | ₹0.83 Cr |
Provision for doubtful debts | ₹0.06 Cr | ₹0.05 Cr | ₹0.06 Cr | - | - |
Losson disposal of fixed assets(net) | - | - | - | - | - |
Losson foreign exchange fluctuations | - | - | - | ₹626 Cr | - |
Losson sale of non-trade current investments | - | - | - | - | ₹0.91 Cr |
Other Miscellaneous Expenses | ₹2.16 Cr | ₹0.75 Cr | ₹0.87 Cr | ₹511,282 Cr | ₹1.10 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹158 Cr | ₹70 Cr | ₹60 Cr | ₹8,282,484 Cr | ₹104 Cr |
Operating Profit (Excl OI) | ₹5.42 Cr | ₹9.67 Cr | ₹11 Cr | ₹-555,786 Cr | ₹2.84 Cr |
Other Income | ₹1.29 Cr | ₹0.93 Cr | ₹2.62 Cr | ₹58,016 Cr | ₹1.61 Cr |
Interest Received | ₹0.03 Cr | ₹0.00 Cr | ₹0.12 Cr | ₹3,668 Cr | - |
Dividend Received | - | - | - | - | - |
Profit on sale of Fixed Assets | ₹0.54 Cr | ₹0.01 Cr | ₹0.31 Cr | ₹2,531 Cr | ₹0.17 Cr |
Profits on sale of Investments | - | - | - | - | - |
Provision Written Back | - | ₹0.24 Cr | ₹1.75 Cr | ₹26,273 Cr | ₹1.18 Cr |
Foreign Exchange Gains | ₹0.69 Cr | ₹0.48 Cr | ₹0.28 Cr | - | ₹0.26 Cr |
Others | ₹0.02 Cr | ₹0.20 Cr | ₹0.16 Cr | ₹25,544 Cr | ₹0.00 Cr |
Operating Profit | ₹6.71 Cr | ₹11 Cr | ₹13 Cr | ₹-497,770 Cr | ₹4.44 Cr |
Interest | ₹1.89 Cr | ₹0.82 Cr | ₹1.36 Cr | ₹252,608 Cr | ₹1.60 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Intereston Term Loan | ₹0.35 Cr | ₹0.26 Cr | ₹0.85 Cr | ₹190,125 Cr | ₹0.95 Cr |
Intereston Fixed deposits | ₹0.01 Cr | ₹0.00 Cr | ₹0.00 Cr | ₹1,415 Cr | - |
Bank Charges etc | ₹0.17 Cr | ₹0.11 Cr | ₹0.13 Cr | ₹8,199 Cr | ₹0.15 Cr |
Other Interest | ₹1.36 Cr | ₹0.44 Cr | ₹0.38 Cr | ₹52,869 Cr | ₹0.49 Cr |
PBDT | ₹4.82 Cr | ₹9.78 Cr | ₹12 Cr | ₹-750,378 Cr | ₹2.85 Cr |
Depreciation | ₹2.99 Cr | ₹2.40 Cr | ₹2.78 Cr | ₹301,702 Cr | ₹2.65 Cr |
Profit Before Taxation & Exceptional Items | ₹1.83 Cr | ₹7.39 Cr | ₹9.09 Cr | ₹-1,052,080 Cr | ₹0.20 Cr |
Exceptional Income / Expenses | ₹21 Cr | - | - | ₹-424,780 Cr | - |
Profit Before Tax | ₹23 Cr | ₹7.39 Cr | ₹9.09 Cr | ₹-1,476,860 Cr | ₹0.20 Cr |
Provision for Tax | ₹3.51 Cr | ₹-2.93 Cr | ₹-1.14 Cr | ₹-50,303 Cr | ₹3.14 Cr |
Current Income Tax | ₹3.35 Cr | ₹1.08 Cr | ₹0.81 Cr | ₹173,380 Cr | ₹3.21 Cr |
Deferred Tax | ₹0.66 Cr | ₹-4.08 Cr | ₹-2.02 Cr | ₹-141,423 Cr | ₹-0.10 Cr |
Other taxes | ₹-0.50 Cr | ₹0.07 Cr | ₹0.08 Cr | ₹-82,260 Cr | ₹0.03 Cr |
Profit After Tax | ₹19 Cr | ₹10 Cr | ₹10 Cr | ₹-1,426,557 Cr | ₹-2.95 Cr |
Extra items | - | - | - | - | - |
Minority Interest | - | - | - | - | - |
Share of Associate | - | - | - | - | - |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹19 Cr | ₹10 Cr | ₹10 Cr | ₹-1,426,557 Cr | ₹-2.95 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹94 Cr | ₹128 Cr | ₹118 Cr | ₹19,031,578 Cr | ₹232 Cr |
Appropriations | ₹113 Cr | ₹138 Cr | ₹129 Cr | ₹17,605,021 Cr | ₹229 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹113 Cr | ₹138 Cr | ₹129 Cr | ₹17,605,021 Cr | ₹229 Cr |
Equity Dividend % | - | - | - | - | - |
Earnings Per Share | ₹19.29 | ₹10.34 | ₹7.69 | ₹-10.73 | ₹-1.74 |
Adjusted EPS | ₹19.29 | ₹10.34 | ₹7.69 | ₹-10.73 | ₹-1.74 |
Compare Income Statement of peers of SMARTLINK HOLDINGS
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
SMARTLINK HOLDINGS | ₹120.0 Cr | -10.4% | -12.5% | -26.3% | Stock Analytics | |
DLINK (INDIA) | ₹1,437.6 Cr | -6.7% | -0.8% | 37.4% | Stock Analytics |
SMARTLINK HOLDINGS Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
SMARTLINK HOLDINGS | -10.4% |
-12.5% |
-26.3% |
SENSEX | -3.6% |
-0.7% |
-0.5% |
You may also like the below Video Courses