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 | ₹9,326.3 Cr | -2.7% | -19% | 171.9% | Stock Analytics | |
| PREMIER ENERGIES | ₹47,430.8 Cr | -4.9% | 0.2% | 7% | Stock Analytics | |
| KAYNES TECHNOLOGY INDIA | ₹44,551.9 Cr | -4.1% | -8.6% | 26.3% | Stock Analytics | |
| SYRMA SGS TECHNOLOGY | ₹15,098.8 Cr | -4% | -5.4% | 56.3% | Stock Analytics | |
| AVALON TECHNOLOGIES | ₹7,668.1 Cr | -4.9% | 8.9% | 100.6% | Stock Analytics | |
| WEBSOL ENERGY SYSTEM | ₹5,107.8 Cr | 1.4% | 0.1% | -6.8% | Stock Analytics | |
APOLLO MICRO SYSTEMS Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| APOLLO MICRO SYSTEMS | -2.7% |
-19% |
171.9% |
| SENSEX | -1.4% |
3.1% |
3.8% |
You may also like the below Video Courses