SPRAYKING
|
SPRAYKING Last 5 Year Income Statement History
[Standalone]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹31 Cr | ₹19 Cr | ₹16 Cr | ₹19 Cr | ₹26 Cr |
Sales | ₹31 Cr | ₹18 Cr | ₹16 Cr | ₹19 Cr | ₹26 Cr |
Job Work/ Contract Receipts | ₹0.10 Cr | ₹0.04 Cr | - | - | - |
Processing Charges / Service Income | - | - | - | - | - |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹0.24 Cr | ₹1.38 Cr | ₹0.37 Cr | - | - |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹31 Cr | ₹19 Cr | ₹16 Cr | ₹19 Cr | ₹26 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹-7.61 Cr | ₹-3.30 Cr | ₹-0.13 Cr | ₹5.55 Cr | ₹1.53 Cr |
Raw Material Consumed | ₹29 Cr | ₹19 Cr | ₹14 Cr | ₹12 Cr | ₹20 Cr |
Opening Raw Materials | - | - | - | ₹0.97 Cr | ₹1.16 Cr |
Purchases Raw Materials | ₹29 Cr | ₹19 Cr | ₹14 Cr | ₹11 Cr | ₹20 Cr |
Closing Raw Materials | ₹0.36 Cr | - | - | - | ₹0.97 Cr |
Other Direct Purchases / Brought in cost | - | - | - | - | - |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹0.09 Cr | ₹0.01 Cr | ₹0.00 Cr | ₹0.01 Cr | ₹0.76 Cr |
Electricity & Power | ₹0.09 Cr | ₹0.01 Cr | ₹0.00 Cr | ₹0.01 Cr | ₹0.76 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹0.24 Cr | ₹0.25 Cr | ₹0.26 Cr | ₹0.33 Cr | ₹1.91 Cr |
Salaries, Wages & Bonus | ₹0.23 Cr | ₹0.25 Cr | ₹0.26 Cr | ₹0.32 Cr | ₹1.89 Cr |
Contributions to EPF & Pension Funds | ₹0.00 Cr | ₹0.00 Cr | ₹0.00 Cr | ₹0.00 Cr | ₹0.01 Cr |
Workmen and Staff Welfare Expenses | ₹0.01 Cr | - | - | - | ₹0.01 Cr |
Other Employees Cost | - | - | - | - | - |
Other Manufacturing Expenses | ₹3.81 Cr | ₹0.38 Cr | ₹0.01 Cr | ₹0.63 Cr | ₹0.33 Cr |
Sub-contracted / Out sourced services | - | - | - | ₹0.62 Cr | ₹0.22 Cr |
Processing Charges | ₹3.66 Cr | ₹0.05 Cr | - | - | - |
Repairs and Maintenance | ₹0.02 Cr | ₹0.00 Cr | ₹0.01 Cr | ₹0.01 Cr | ₹0.11 Cr |
Packing Material Consumed | - | - | - | - | - |
Other Mfg Exp | ₹0.13 Cr | ₹0.32 Cr | - | - | - |
General and Administration Expenses | ₹0.57 Cr | ₹0.51 Cr | ₹0.59 Cr | ₹0.07 Cr | ₹0.36 Cr |
Rent , Rates & Taxes | - | - | ₹0.00 Cr | ₹0.02 Cr | - |
Insurance | ₹0.01 Cr | - | - | - | ₹0.01 Cr |
Printing and stationery | ₹0.01 Cr | - | - | - | ₹0.00 Cr |
Professional and legal fees | ₹0.50 Cr | ₹0.47 Cr | ₹0.48 Cr | ₹0.03 Cr | ₹0.27 Cr |
Traveling and conveyance | - | - | ₹0.10 Cr | ₹0.00 Cr | ₹0.05 Cr |
Other Administration | ₹0.05 Cr | ₹0.04 Cr | ₹0.01 Cr | ₹0.02 Cr | ₹0.02 Cr |
Selling and Distribution Expenses | ₹0.15 Cr | ₹0.01 Cr | ₹0.27 Cr | ₹0.14 Cr | ₹0.12 Cr |
Advertisement & Sales Promotion | ₹0.15 Cr | ₹0.01 Cr | ₹0.00 Cr | - | ₹0.01 Cr |
Sales Commissions & Incentives | - | - | - | - | - |
Freight and Forwarding | - | - | ₹0.26 Cr | ₹0.14 Cr | ₹0.11 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | - | - | - | - | - |
Miscellaneous Expenses | ₹0.51 Cr | ₹0.02 Cr | ₹0.03 Cr | ₹0.15 Cr | ₹0.16 Cr |
Bad debts /advances written off | - | - | - | ₹0.01 Cr | - |
Provision for doubtful debts | - | - | - | - | - |
Losson disposal of fixed assets(net) | - | - | - | - | - |
Losson foreign exchange fluctuations | - | - | - | ₹0.03 Cr | ₹0.01 Cr |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹0.51 Cr | ₹0.02 Cr | ₹0.03 Cr | ₹0.12 Cr | ₹0.15 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹27 Cr | ₹17 Cr | ₹16 Cr | ₹19 Cr | ₹25 Cr |
Operating Profit (Excl OI) | ₹4.34 Cr | ₹2.64 Cr | ₹0.49 Cr | ₹-0.46 Cr | ₹0.19 Cr |
Other Income | ₹0.30 Cr | ₹0.01 Cr | ₹0.01 Cr | ₹1.90 Cr | ₹0.85 Cr |
Interest Received | ₹0.30 Cr | ₹0.01 Cr | ₹0.01 Cr | - | ₹0.01 Cr |
Dividend Received | - | - | - | - | - |
Profit on sale of Fixed Assets | - | - | - | ₹1.41 Cr | ₹0.01 Cr |
Profits on sale of Investments | - | - | - | - | - |
Provision Written Back | - | - | - | - | - |
Foreign Exchange Gains | - | - | - | ₹0.09 Cr | ₹0.07 Cr |
Others | - | - | - | ₹0.40 Cr | ₹0.77 Cr |
Operating Profit | ₹4.64 Cr | ₹2.65 Cr | ₹0.49 Cr | ₹1.44 Cr | ₹1.04 Cr |
Interest | ₹0.37 Cr | ₹0.11 Cr | ₹0.00 Cr | ₹0.40 Cr | ₹0.55 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | ₹0.17 Cr | ₹0.08 Cr | - | ₹0.37 Cr | ₹0.53 Cr |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | - | - | ₹0.00 Cr | ₹0.03 Cr | ₹0.02 Cr |
Other Interest | ₹0.20 Cr | ₹0.03 Cr | - | - | - |
PBDT | ₹4.27 Cr | ₹2.54 Cr | ₹0.49 Cr | ₹1.04 Cr | ₹0.49 Cr |
Depreciation | ₹0.45 Cr | ₹0.11 Cr | ₹0.02 Cr | ₹0.16 Cr | ₹0.45 Cr |
Profit Before Taxation & Exceptional Items | ₹3.82 Cr | ₹2.43 Cr | ₹0.47 Cr | ₹0.88 Cr | ₹0.04 Cr |
Exceptional Income / Expenses | - | - | - | - | - |
Profit Before Tax | ₹3.82 Cr | ₹2.43 Cr | ₹0.47 Cr | ₹0.88 Cr | ₹0.04 Cr |
Provision for Tax | ₹0.87 Cr | ₹0.62 Cr | ₹0.12 Cr | ₹0.26 Cr | ₹0.02 Cr |
Current Income Tax | ₹0.73 Cr | ₹0.61 Cr | ₹0.12 Cr | ₹0.22 Cr | ₹0.04 Cr |
Deferred Tax | ₹0.14 Cr | ₹0.01 Cr | ₹0.00 Cr | ₹0.04 Cr | ₹-0.02 Cr |
Other taxes | - | - | - | - | - |
Profit After Tax | ₹2.96 Cr | ₹1.81 Cr | ₹0.35 Cr | ₹0.62 Cr | ₹0.03 Cr |
Extra items | - | - | - | - | - |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹3.75 Cr | ₹1.94 Cr | ₹1.59 Cr | ₹0.96 Cr | ₹0.94 Cr |
Appropriations | ₹6.71 Cr | ₹3.75 Cr | ₹1.93 Cr | ₹1.59 Cr | ₹0.96 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | - | - | ₹-0.01 Cr | - | - |
Equity Dividend % | - | - | - | - | - |
Earnings Per Share | ₹2.80 | ₹2.85 | ₹1.09 | ₹1.96 | ₹0.09 |
Adjusted EPS | ₹0.28 | ₹0.17 | ₹0.07 | ₹0.12 | ₹0.01 |
Compare Income Statement of peers of SPRAYKING
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
SPRAYKING | ₹115.8 Cr | -7% | -6.6% | -45.9% | Stock Analytics | |
BHARAT ELECTRONICS | ₹212,641.0 Cr | -8% | 5.6% | 72.9% | Stock Analytics | |
BHARAT HEAVY ELECTRICALS | ₹81,915.5 Cr | -5% | 3.2% | 29.3% | Stock Analytics | |
THERMAX | ₹55,395.2 Cr | -5.2% | 6.3% | 55.2% | Stock Analytics | |
TRIVENI TURBINE | ₹24,007.7 Cr | -7.8% | 8.3% | 91.7% | Stock Analytics | |
KIRLOSKAR OIL ENGINES | ₹15,013.6 Cr | -7.1% | -2.2% | 64.4% | Stock Analytics |
SPRAYKING Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
SPRAYKING | -7% |
-6.6% |
-45.9% |
SENSEX | -5% |
0.6% |
9.2% |
You may also like the below Video Courses