APOLLO MICRO SYSTEMS
|
APOLLO MICRO SYSTEMS Last 5 Year Income Statement History
[Consolidated]
Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹562 Cr | ₹372 Cr | ₹298 Cr | ₹243 Cr | ₹203 Cr |
Sales | ₹556 Cr | ₹357 Cr | ₹266 Cr | ₹241 Cr | ₹193 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | ₹6.47 Cr | ₹15 Cr | ₹31 Cr | ₹1.76 Cr | ₹9.79 Cr |
Revenue from property development | - | - | - | - | - |
Other Operational Income | - | - | - | - | - |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹562 Cr | ₹372 Cr | ₹298 Cr | ₹243 Cr | ₹203 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹-39 Cr | ₹-25 Cr | ₹-34 Cr | ₹-19 Cr | ₹-8.58 Cr |
Raw Material Consumed | ₹435 Cr | ₹283 Cr | ₹244 Cr | ₹200 Cr | ₹159 Cr |
Opening Raw Materials | ₹208 Cr | ₹141 Cr | ₹130 Cr | ₹78 Cr | ₹69 Cr |
Purchases Raw Materials | ₹564 Cr | ₹350 Cr | ₹255 Cr | ₹252 Cr | ₹169 Cr |
Closing Raw Materials | ₹337 Cr | ₹208 Cr | ₹141 Cr | ₹130 Cr | ₹78 Cr |
Other Direct Purchases / Brought in cost | - | - | - | - | - |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹0.75 Cr | ₹0.65 Cr | ₹0.54 Cr | ₹0.43 Cr | ₹0.39 Cr |
Electricity & Power | ₹0.75 Cr | ₹0.65 Cr | ₹0.54 Cr | ₹0.43 Cr | ₹0.39 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹20 Cr | ₹15 Cr | ₹10 Cr | ₹8.09 Cr | ₹6.86 Cr |
Salaries, Wages & Bonus | ₹17 Cr | ₹13 Cr | ₹9.11 Cr | ₹7.30 Cr | ₹6.16 Cr |
Contributions to EPF & Pension Funds | ₹0.89 Cr | ₹0.71 Cr | ₹0.51 Cr | ₹0.61 Cr | ₹0.50 Cr |
Workmen and Staff Welfare Expenses | ₹1.75 Cr | ₹0.60 Cr | ₹0.26 Cr | ₹0.18 Cr | ₹0.20 Cr |
Other Employees Cost | ₹0.33 Cr | ₹0.30 Cr | ₹0.28 Cr | - | - |
Other Manufacturing Expenses | ₹0.63 Cr | ₹0.77 Cr | ₹0.59 Cr | ₹0.64 Cr | ₹0.53 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | - | - | - | - | - |
Repairs and Maintenance | ₹0.63 Cr | ₹0.77 Cr | ₹0.59 Cr | ₹0.64 Cr | ₹0.53 Cr |
Packing Material Consumed | - | - | - | - | - |
Other Mfg Exp | - | - | - | - | - |
General and Administration Expenses | ₹12 Cr | ₹11 Cr | ₹8.35 Cr | ₹4.97 Cr | ₹4.45 Cr |
Rent , Rates & Taxes | ₹0.41 Cr | ₹0.36 Cr | ₹0.29 Cr | ₹0.24 Cr | ₹0.26 Cr |
Insurance | ₹0.96 Cr | ₹0.80 Cr | ₹0.55 Cr | ₹0.52 Cr | ₹0.43 Cr |
Printing and stationery | ₹0.26 Cr | ₹0.35 Cr | ₹0.18 Cr | ₹0.18 Cr | ₹0.16 Cr |
Professional and legal fees | ₹3.23 Cr | ₹3.77 Cr | ₹2.30 Cr | ₹0.55 Cr | ₹0.72 Cr |
Traveling and conveyance | ₹3.07 Cr | ₹2.71 Cr | ₹2.09 Cr | ₹1.14 Cr | ₹0.72 Cr |
Other Administration | ₹3.64 Cr | ₹2.97 Cr | ₹2.94 Cr | ₹2.35 Cr | ₹2.15 Cr |
Selling and Distribution Expenses | ₹1.35 Cr | ₹1.56 Cr | ₹3.31 Cr | ₹1.69 Cr | ₹0.42 Cr |
Advertisement & Sales Promotion | ₹1.07 Cr | ₹0.47 Cr | ₹1.05 Cr | ₹0.17 Cr | ₹0.16 Cr |
Sales Commissions & Incentives | - | - | - | - | - |
Freight and Forwarding | - | - | - | - | - |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | ₹0.28 Cr | ₹1.09 Cr | ₹2.26 Cr | ₹1.52 Cr | ₹0.26 Cr |
Miscellaneous Expenses | ₹2.17 Cr | ₹0.88 Cr | ₹0.72 Cr | ₹0.73 Cr | ₹1.06 Cr |
Bad debts /advances written off | - | - | - | - | - |
Provision for doubtful debts | ₹0.52 Cr | - | - | - | - |
Losson disposal of fixed assets(net) | - | - | - | - | - |
Losson foreign exchange fluctuations | ₹0.63 Cr | ₹0.17 Cr | ₹0.26 Cr | ₹0.13 Cr | - |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹1.02 Cr | ₹0.70 Cr | ₹0.46 Cr | ₹0.60 Cr | ₹1.06 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹433 Cr | ₹288 Cr | ₹233 Cr | ₹198 Cr | ₹165 Cr |
Operating Profit (Excl OI) | ₹129 Cr | ₹84 Cr | ₹64 Cr | ₹46 Cr | ₹39 Cr |
Other Income | ₹2.89 Cr | ₹1.83 Cr | ₹0.82 Cr | ₹0.76 Cr | ₹0.64 Cr |
Interest Received | ₹2.59 Cr | ₹1.83 Cr | ₹0.82 Cr | ₹0.71 Cr | ₹0.64 Cr |
Dividend Received | - | - | - | - | - |
Profit on sale of Fixed Assets | - | - | - | ₹0.05 Cr | - |
Profits on sale of Investments | - | - | - | - | - |
Provision Written Back | ₹0.14 Cr | - | - | - | - |
Foreign Exchange Gains | - | - | - | - | - |
Others | ₹0.16 Cr | - | - | - | - |
Operating Profit | ₹132 Cr | ₹86 Cr | ₹65 Cr | ₹46 Cr | ₹39 Cr |
Interest | ₹34 Cr | ₹30 Cr | ₹22 Cr | ₹17 Cr | ₹16 Cr |
InterestonDebenture / Bonds | ₹0.07 Cr | - | - | - | - |
Interest on Term Loan | - | - | - | - | - |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹13 Cr | ₹15 Cr | ₹10 Cr | ₹5.64 Cr | ₹5.17 Cr |
Other Interest | ₹21 Cr | ₹15 Cr | ₹12 Cr | ₹11 Cr | ₹11 Cr |
PBDT | ₹98 Cr | ₹55 Cr | ₹43 Cr | ₹29 Cr | ₹23 Cr |
Depreciation | ₹15 Cr | ₹11 Cr | ₹10 Cr | ₹8.98 Cr | ₹8.69 Cr |
Profit Before Taxation & Exceptional Items | ₹83 Cr | ₹44 Cr | ₹32 Cr | ₹20 Cr | ₹14 Cr |
Exceptional Income / Expenses | - | - | ₹-3.22 Cr | - | - |
Profit Before Tax | ₹83 Cr | ₹44 Cr | ₹29 Cr | ₹20 Cr | ₹14 Cr |
Provision for Tax | ₹26 Cr | ₹13 Cr | ₹10 Cr | ₹5.64 Cr | ₹4.21 Cr |
Current Income Tax | ₹19 Cr | ₹6.19 Cr | ₹3.48 Cr | ₹2.09 Cr | ₹1.22 Cr |
Deferred Tax | ₹7.13 Cr | ₹7.06 Cr | ₹6.74 Cr | ₹3.55 Cr | ₹2.99 Cr |
Other taxes | ₹0.53 Cr | ₹-0.26 Cr | - | - | - |
Profit After Tax | ₹56 Cr | ₹31 Cr | ₹19 Cr | ₹15 Cr | ₹10 Cr |
Extra items | - | - | - | - | - |
Minority Interest | ₹0.04 Cr | ₹0.01 Cr | ₹0.01 Cr | ₹0.00 Cr | ₹0.00 Cr |
Share of Associate | - | - | - | - | - |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹56 Cr | ₹31 Cr | ₹19 Cr | ₹15 Cr | ₹10 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹182 Cr | ₹151 Cr | ₹133 Cr | ₹119 Cr | ₹110 Cr |
Appropriations | ₹238 Cr | ₹182 Cr | ₹152 Cr | ₹133 Cr | ₹120 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹1.53 Cr | ₹0.58 Cr | ₹0.52 Cr | ₹0.52 Cr | ₹1.04 Cr |
Equity Dividend % | ₹25.00 | ₹5.00 | ₹2.50 | ₹2.50 | ₹2.50 |
Earnings Per Share | ₹1.84 | ₹1.10 | ₹9.03 | ₹7.04 | ₹4.94 |
Adjusted EPS | ₹1.84 | ₹1.10 | ₹0.90 | ₹0.70 | ₹0.49 |
Compare Income Statement of peers of APOLLO MICRO SYSTEMS
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
APOLLO MICRO SYSTEMS | ₹9,933.3 Cr | -2.4% | 59.8% | 178% | Stock Analytics | |
PREMIER ENERGIES | ₹48,320.9 Cr | 6.7% | 6.3% | -13.6% | Stock Analytics | |
KAYNES TECHNOLOGY INDIA | ₹47,734.4 Cr | 4.1% | 21.7% | 53.2% | Stock Analytics | |
SYRMA SGS TECHNOLOGY | ₹16,072.7 Cr | 0.5% | 16.4% | 100.4% | Stock Analytics | |
AVALON TECHNOLOGIES | ₹6,411.9 Cr | 4.1% | 7.6% | 91.4% | Stock Analytics | |
WEBSOL ENERGY SYSTEM | ₹5,501.4 Cr | -0.6% | -10.1% | 13.1% | Stock Analytics |
APOLLO MICRO SYSTEMS Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
APOLLO MICRO SYSTEMS | -2.4% |
59.8% |
178% |
SENSEX | 1% |
2.1% |
0.5% |
You may also like the below Video Courses