XELPMOC DESIGN AND TECH
|
XELPMOC DESIGN AND TECH Last 5 Year Income Statement History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Operating Income | ₹15 Cr | ₹8.06 Cr | ₹14 Cr | ₹8.11 Cr | ₹6.09 Cr |
Software Services & Operating Revenues | ₹15 Cr | ₹8.06 Cr | ₹14 Cr | ₹8.11 Cr | ₹6.09 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Sale of Equipments & licenses | - | - | - | - | - |
Processing Charges / ServiceIncome | - | - | - | - | - |
Other Operational Income | - | - | - | - | - |
Less: Excise Duty | - | - | - | - | - |
Operating Income (Net) | ₹15 Cr | ₹8.06 Cr | ₹14 Cr | ₹8.11 Cr | ₹6.09 Cr |
EXPENDITURE : | |||||
Stock Adjustments | - | - | - | - | - |
Raw Material Consumed | - | - | - | - | - |
Opening Raw Materials | - | - | - | - | - |
Purchases Raw Materials | - | - | - | - | - |
Closing Raw Materials | - | - | - | - | - |
Other Direct Purchases / Brought in cost | - | - | - | - | - |
Others raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹0.07 Cr | ₹0.03 Cr | ₹0.06 Cr | ₹0.15 Cr | ₹0.10 Cr |
Electricity & Power | ₹0.07 Cr | ₹0.03 Cr | ₹0.06 Cr | ₹0.15 Cr | ₹0.10 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹18 Cr | ₹14 Cr | ₹5.64 Cr | ₹6.22 Cr | ₹6.16 Cr |
Salaries, Wages & Bonus | ₹10 Cr | ₹5.51 Cr | ₹4.43 Cr | ₹5.93 Cr | ₹5.86 Cr |
Contributions to EPF & Pension Funds | ₹0.18 Cr | ₹0.13 Cr | ₹0.15 Cr | ₹0.19 Cr | ₹0.16 Cr |
Wheeling & Transmission Charges recoverable | ₹0.28 Cr | ₹0.07 Cr | ₹0.02 Cr | ₹0.10 Cr | ₹0.15 Cr |
Other Employees Cost | ₹7.43 Cr | ₹8.24 Cr | ₹1.04 Cr | - | - |
Cost of Software developments | ₹0.39 Cr | ₹0.27 Cr | ₹0.33 Cr | ₹0.53 Cr | - |
Software Purchase | - | - | - | - | - |
Technical sub-contractors | - | - | - | - | - |
Training Expenses | - | - | - | - | - |
Software License cost | - | - | - | - | - |
Other software development expenses | ₹0.39 Cr | ₹0.27 Cr | ₹0.33 Cr | ₹0.53 Cr | - |
Operating Expenses | ₹0.98 Cr | ₹0.25 Cr | ₹0.15 Cr | ₹0.23 Cr | ₹0.17 Cr |
Repairs and Maintenance | ₹0.20 Cr | ₹0.16 Cr | ₹0.13 Cr | ₹0.22 Cr | ₹0.13 Cr |
Travel Expenses | - | - | - | - | - |
Overseas Group Health Insurance | - | - | - | - | - |
Visa & Other Charges | - | - | - | - | - |
Post contract support services | - | - | - | - | - |
Packing Material Consumed | - | - | - | - | - |
Other Operating Expenses | ₹0.78 Cr | ₹0.09 Cr | ₹0.01 Cr | ₹0.01 Cr | ₹0.04 Cr |
General and Administration Expenses | ₹11 Cr | ₹5.54 Cr | ₹3.97 Cr | ₹3.27 Cr | ₹4.38 Cr |
Rates & Taxes | ₹0.13 Cr | ₹0.12 Cr | ₹0.24 Cr | ₹0.10 Cr | ₹0.16 Cr |
Insurance | - | - | - | - | - |
Printing and stationery | - | - | - | - | - |
Professional and legal fees | ₹9.08 Cr | ₹4.13 Cr | ₹3.12 Cr | ₹1.66 Cr | ₹2.23 Cr |
Other Administration | ₹0.99 Cr | ₹0.59 Cr | ₹0.31 Cr | ₹0.92 Cr | ₹1.32 Cr |
Selling and Marketing Expenses | ₹0.16 Cr | ₹0.04 Cr | ₹0.04 Cr | ₹0.04 Cr | ₹0.05 Cr |
Advertisement & Sales Promotion | ₹0.06 Cr | ₹0.04 Cr | ₹0.04 Cr | ₹0.04 Cr | ₹0.05 Cr |
Commission, Brokerage & Discounts | ₹0.09 Cr | - | - | - | - |
Freight outwards | - | - | - | - | - |
Other Selling Expenses | - | - | - | - | - |
Miscellaneous Expenses | ₹2.22 Cr | ₹2.92 Cr | ₹0.32 Cr | ₹0.76 Cr | ₹0.21 Cr |
Bad debts /advances written off | ₹2.09 Cr | ₹0.16 Cr | - | ₹0.36 Cr | - |
Provision for doubtful debts | - | ₹2.30 Cr | ₹0.28 Cr | ₹0.35 Cr | - |
Losson disposal of fixed assets(net) | - | - | - | - | - |
Losson foreign exchange fluctuations | - | - | ₹0.02 Cr | - | ₹0.02 Cr |
Losson sale of non-trade current investments | - | ₹0.18 Cr | - | ₹0.02 Cr | ₹0.03 Cr |
Other Miscellaneous Expenses | ₹0.13 Cr | ₹0.28 Cr | ₹0.02 Cr | ₹0.03 Cr | ₹0.16 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹33 Cr | ₹23 Cr | ₹10 Cr | ₹11 Cr | ₹11 Cr |
Operating Profit (Excl OI) | ₹-18 Cr | ₹-15 Cr | ₹3.56 Cr | ₹-3.09 Cr | ₹-4.98 Cr |
Other Income | ₹3.75 Cr | ₹1.58 Cr | ₹1.14 Cr | ₹1.65 Cr | ₹0.21 Cr |
Interest Received | ₹0.11 Cr | ₹0.56 Cr | ₹0.17 Cr | ₹0.04 Cr | ₹0.12 Cr |
Dividend Received | - | - | - | - | - |
Profit on sale of Fixed Assets | ₹0.02 Cr | ₹0.00 Cr | - | - | - |
Profits on sale of Investments | ₹1.44 Cr | - | ₹0.95 Cr | ₹1.20 Cr | ₹0.08 Cr |
Provision Written Back | ₹2.16 Cr | ₹0.16 Cr | - | ₹0.36 Cr | ₹0.00 Cr |
Foreign Exchange Gains | ₹0.03 Cr | ₹0.04 Cr | - | ₹0.00 Cr | - |
Others | ₹0.00 Cr | ₹0.81 Cr | ₹0.02 Cr | ₹0.05 Cr | ₹0.00 Cr |
Operating Profit | ₹-14 Cr | ₹-13 Cr | ₹4.70 Cr | ₹-1.45 Cr | ₹-4.78 Cr |
Interest | ₹0.25 Cr | - | ₹0.05 Cr | ₹0.08 Cr | ₹0.00 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Intereston Term Loan | - | - | - | - | - |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | - | - | - | - | - |
Other Interest | ₹0.25 Cr | - | ₹0.05 Cr | ₹0.08 Cr | ₹0.00 Cr |
PBDT | ₹-15 Cr | ₹-13 Cr | ₹4.65 Cr | ₹-1.53 Cr | ₹-4.78 Cr |
Depreciation | ₹1.70 Cr | ₹0.09 Cr | ₹0.50 Cr | ₹0.56 Cr | ₹0.25 Cr |
Profit Before Taxation & Exceptional Items | ₹-16 Cr | ₹-13 Cr | ₹4.15 Cr | ₹-2.09 Cr | ₹-5.03 Cr |
Exceptional Income / Expenses | - | - | - | - | - |
Profit Before Tax | ₹-16 Cr | ₹-13 Cr | ₹4.13 Cr | ₹-2.09 Cr | ₹-5.03 Cr |
Provision for Tax | ₹-0.40 Cr | ₹-0.63 Cr | ₹0.05 Cr | ₹0.06 Cr | ₹-0.06 Cr |
Current Income Tax | - | ₹0.01 Cr | - | - | - |
Deferred Tax | ₹-0.40 Cr | ₹-0.63 Cr | ₹0.05 Cr | ₹0.06 Cr | ₹-0.06 Cr |
Other taxes | - | - | - | - | - |
Profit After Tax | ₹-16 Cr | ₹-13 Cr | ₹4.08 Cr | ₹-2.15 Cr | ₹-4.97 Cr |
Extra items | - | - | - | - | - |
Minority Interest | - | - | - | - | - |
Share of Associate | - | - | - | ₹-0.02 Cr | ₹-0.02 Cr |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹-16 Cr | ₹-13 Cr | ₹4.08 Cr | ₹-2.17 Cr | ₹-4.98 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹-11 Cr | ₹1.99 Cr | ₹-2.11 Cr | ₹-0.05 Cr | ₹4.72 Cr |
Appropriations | ₹-27 Cr | ₹-11 Cr | ₹1.97 Cr | ₹-2.22 Cr | ₹-0.27 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹-27 Cr | ₹-11 Cr | ₹1.97 Cr | ₹-2.22 Cr | ₹-0.27 Cr |
Equity Dividend % | - | - | - | - | - |
Earnings Per Share | ₹-11.04 | ₹-8.86 | ₹2.98 | ₹-1.59 | ₹-3.64 |
Adjusted EPS | ₹-11.04 | ₹-8.86 | ₹2.98 | ₹-1.59 | ₹-3.64 |
Compare Income Statement of peers of XELPMOC DESIGN AND TECH
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
XELPMOC DESIGN AND TECH | ₹181.8 Cr | -2.7% | -5.5% | 3% | Stock Analytics | |
TATA CONSULTANCY SERVICES | ₹1,460,080.0 Cr | -1.9% | -6% | -2.6% | Stock Analytics | |
INFOSYS | ₹780,296.0 Cr | -1.1% | -4.2% | 12.4% | Stock Analytics | |
HCL TECHNOLOGIES | ₹470,265.0 Cr | -0% | -12.7% | 5.6% | Stock Analytics | |
WIPRO | ₹333,916.0 Cr | 0.8% | 9.3% | 30.1% | Stock Analytics | |
LTIMINDTREE | ₹171,625.0 Cr | -1.9% | -4% | 9.8% | Stock Analytics |
XELPMOC DESIGN AND TECH Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
XELPMOC DESIGN AND TECH | -2.7% |
-5.5% |
3% |
SENSEX | 0.2% |
-0.1% |
7.2% |
You may also like the below Video Courses