A1
|
A1 Last 5 Year Income Statement History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹332 Cr | ₹212 Cr | ₹340 Cr | ₹318 Cr | ₹151 Cr |
| Sales | ₹323 Cr | ₹200 Cr | ₹327 Cr | ₹307 Cr | ₹145 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Processing Charges / Service Income | ₹5.61 Cr | ₹6.85 Cr | ₹13 Cr | ₹11 Cr | ₹5.35 Cr |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹3.28 Cr | ₹4.48 Cr | - | - | - |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹331 Cr | ₹211 Cr | ₹331 Cr | ₹310 Cr | ₹145 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹-0.61 Cr | ₹-0.55 Cr | ₹1.00 Cr | ₹-0.44 Cr | ₹-0.80 Cr |
| Raw Material Consumed | ₹293 Cr | ₹182 Cr | ₹299 Cr | ₹279 Cr | ₹124 Cr |
| Opening Raw Materials | - | - | - | - | - |
| Purchases Raw Materials | - | - | - | - | - |
| Closing Raw Materials | - | - | - | - | - |
| Other Direct Purchases / Brought in cost | ₹293 Cr | ₹182 Cr | ₹299 Cr | ₹279 Cr | ₹124 Cr |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹0.09 Cr | ₹0.09 Cr | ₹0.11 Cr | ₹0.08 Cr | ₹0.14 Cr |
| Electricity & Power | ₹0.09 Cr | ₹0.09 Cr | ₹0.11 Cr | ₹0.08 Cr | ₹0.14 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹1.51 Cr | ₹1.58 Cr | ₹1.28 Cr | ₹0.90 Cr | ₹0.74 Cr |
| Salaries, Wages & Bonus | ₹1.35 Cr | ₹1.14 Cr | ₹1.04 Cr | ₹0.87 Cr | ₹0.69 Cr |
| Contributions to EPF & Pension Funds | - | - | - | - | - |
| Workmen and Staff Welfare Expenses | ₹0.10 Cr | ₹0.09 Cr | ₹0.01 Cr | ₹0.03 Cr | ₹0.05 Cr |
| Other Employees Cost | ₹0.06 Cr | ₹0.36 Cr | ₹0.23 Cr | - | - |
| Other Manufacturing Expenses | ₹22 Cr | ₹17 Cr | ₹19 Cr | ₹16 Cr | ₹13 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | - | - | - | - | - |
| Repairs and Maintenance | ₹0.15 Cr | ₹0.19 Cr | ₹0.06 Cr | ₹0.05 Cr | - |
| Packing Material Consumed | - | - | - | - | - |
| Other Mfg Exp | ₹21 Cr | ₹16 Cr | ₹19 Cr | ₹16 Cr | ₹13 Cr |
| General and Administration Expenses | ₹3.77 Cr | ₹3.70 Cr | ₹3.63 Cr | ₹3.53 Cr | ₹3.37 Cr |
| Rent , Rates & Taxes | ₹1.05 Cr | ₹0.97 Cr | ₹1.02 Cr | ₹1.01 Cr | ₹1.13 Cr |
| Insurance | ₹0.37 Cr | ₹0.36 Cr | ₹0.28 Cr | ₹0.23 Cr | ₹0.26 Cr |
| Printing and stationery | ₹0.03 Cr | ₹0.01 Cr | ₹0.01 Cr | ₹0.01 Cr | ₹0.05 Cr |
| Professional and legal fees | ₹0.29 Cr | ₹0.28 Cr | ₹0.22 Cr | ₹0.43 Cr | ₹0.17 Cr |
| Traveling and conveyance | ₹0.16 Cr | ₹0.18 Cr | ₹0.07 Cr | ₹0.05 Cr | ₹0.02 Cr |
| Other Administration | ₹1.87 Cr | ₹1.90 Cr | ₹2.03 Cr | ₹1.80 Cr | ₹1.75 Cr |
| Selling and Distribution Expenses | ₹1.95 Cr | ₹0.61 Cr | ₹0.90 Cr | ₹1.36 Cr | ₹0.82 Cr |
| Advertisement & Sales Promotion | ₹0.01 Cr | ₹0.04 Cr | ₹0.11 Cr | ₹0.15 Cr | ₹0.14 Cr |
| Sales Commissions & Incentives | ₹1.89 Cr | ₹0.53 Cr | ₹0.77 Cr | ₹1.18 Cr | ₹0.65 Cr |
| Freight and Forwarding | - | - | ₹0.02 Cr | ₹0.03 Cr | ₹0.04 Cr |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | ₹0.05 Cr | ₹0.03 Cr | - | - | - |
| Miscellaneous Expenses | ₹0.74 Cr | ₹2.51 Cr | ₹1.97 Cr | ₹1.02 Cr | ₹0.51 Cr |
| Bad debts /advances written off | - | ₹1.82 Cr | - | ₹0.81 Cr | ₹0.32 Cr |
| Provision for doubtful debts | ₹0.07 Cr | - | ₹1.65 Cr | - | - |
| Losson disposal of fixed assets(net) | ₹0.01 Cr | - | - | ₹0.05 Cr | - |
| Losson foreign exchange fluctuations | - | - | - | - | - |
| Losson sale of non-trade current investments | ₹0.34 Cr | ₹0.21 Cr | - | - | - |
| Other Miscellaneous Expenses | ₹0.31 Cr | ₹0.49 Cr | ₹0.32 Cr | ₹0.17 Cr | ₹0.18 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹322 Cr | ₹206 Cr | ₹326 Cr | ₹301 Cr | ₹142 Cr |
| Operating Profit (Excl OI) | ₹9.71 Cr | ₹4.30 Cr | ₹4.31 Cr | ₹8.93 Cr | ₹3.62 Cr |
| Other Income | ₹0.82 Cr | ₹2.14 Cr | ₹6.35 Cr | ₹4.25 Cr | ₹4.06 Cr |
| Interest Received | ₹0.39 Cr | ₹0.55 Cr | ₹0.26 Cr | ₹0.13 Cr | ₹0.20 Cr |
| Dividend Received | ₹0.00 Cr | - | - | - | - |
| Profit on sale of Fixed Assets | - | ₹0.02 Cr | ₹0.04 Cr | - | ₹0.11 Cr |
| Profits on sale of Investments | ₹0.36 Cr | ₹0.25 Cr | - | - | - |
| Provision Written Back | ₹0.05 Cr | ₹0.46 Cr | - | - | - |
| Foreign Exchange Gains | - | - | - | - | - |
| Others | ₹0.03 Cr | ₹0.86 Cr | ₹6.05 Cr | ₹4.13 Cr | ₹3.75 Cr |
| Operating Profit | ₹11 Cr | ₹6.44 Cr | ₹11 Cr | ₹13 Cr | ₹7.68 Cr |
| Interest | ₹1.66 Cr | ₹0.76 Cr | ₹1.83 Cr | ₹1.21 Cr | ₹0.72 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | ₹0.27 Cr | ₹0.45 Cr | - | - | - |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹0.21 Cr | ₹0.08 Cr | ₹0.11 Cr | ₹0.05 Cr | ₹0.04 Cr |
| Other Interest | ₹1.18 Cr | ₹0.23 Cr | ₹1.72 Cr | ₹1.16 Cr | ₹0.68 Cr |
| PBDT | ₹8.87 Cr | ₹5.68 Cr | ₹8.82 Cr | ₹12 Cr | ₹6.96 Cr |
| Depreciation | ₹3.59 Cr | ₹3.59 Cr | ₹4.00 Cr | ₹3.35 Cr | ₹2.81 Cr |
| Profit Before Taxation & Exceptional Items | ₹5.28 Cr | ₹2.09 Cr | ₹4.82 Cr | ₹8.63 Cr | ₹4.16 Cr |
| Exceptional Income / Expenses | - | - | - | - | - |
| Profit Before Tax | ₹4.99 Cr | ₹1.71 Cr | ₹4.82 Cr | ₹8.63 Cr | ₹4.16 Cr |
| Provision for Tax | ₹1.34 Cr | ₹0.62 Cr | ₹1.15 Cr | ₹2.18 Cr | ₹1.43 Cr |
| Current Income Tax | ₹1.64 Cr | ₹0.67 Cr | ₹1.63 Cr | ₹2.29 Cr | ₹0.97 Cr |
| Deferred Tax | ₹-0.29 Cr | ₹-0.06 Cr | ₹-0.33 Cr | ₹-0.11 Cr | ₹0.40 Cr |
| Other taxes | ₹0.00 Cr | ₹0.00 Cr | ₹-0.15 Cr | - | ₹0.05 Cr |
| Profit After Tax | ₹3.65 Cr | ₹1.10 Cr | ₹3.67 Cr | ₹6.45 Cr | ₹2.73 Cr |
| Extra items | - | - | - | - | - |
| Minority Interest | - | - | - | - | - |
| Share of Associate | - | - | ₹-0.06 Cr | ₹-0.15 Cr | - |
| Other Consolidated Items | - | - | - | - | - |
| Consolidated Net Profit | ₹3.65 Cr | ₹1.10 Cr | ₹3.61 Cr | ₹6.31 Cr | ₹2.73 Cr |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹22 Cr | ₹23 Cr | ₹21 Cr | ₹16 Cr | ₹13 Cr |
| Appropriations | ₹26 Cr | ₹24 Cr | ₹25 Cr | ₹22 Cr | ₹16 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹1.74 Cr | ₹1.73 Cr | ₹1.73 Cr | ₹1.50 Cr | - |
| Equity Dividend % | ₹15.00 | ₹15.00 | ₹15.00 | ₹15.00 | - |
| Earnings Per Share | ₹3.17 | ₹0.95 | ₹3.14 | ₹5.48 | ₹2.73 |
| Adjusted EPS | ₹3.17 | ₹0.95 | ₹3.14 | ₹5.48 | ₹2.37 |
Compare Income Statement of peers of A1
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| A1 | ₹1,211.1 Cr | 3.1% | 11.2% | 209.2% | Stock Analytics | |
| ADANI ENTERPRISES | ₹288,990.0 Cr | -1.8% | -6.4% | -13.3% | Stock Analytics | |
| REDINGTON | ₹20,642.8 Cr | -1.9% | -7.4% | 52.1% | Stock Analytics | |
| LLOYDS ENTERPRISES | ₹10,414.1 Cr | -0.8% | 2.5% | 47.1% | Stock Analytics | |
| MMTC | ₹10,110.0 Cr | -1% | -3.9% | -14.9% | Stock Analytics | |
| HONASA CONSUMER | ₹8,994.9 Cr | -1.1% | -8.2% | -34.4% | Stock Analytics | |
A1 Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| A1 | 3.1% |
11.2% |
209.2% |
| SENSEX | 0.9% |
2.5% |
3.7% |
You may also like the below Video Courses