CALCOM VISION
|
CALCOM VISION Last 5 Year Income Statement History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | |
|---|---|---|---|
| INCOME : | |||
| Gross Sales | ₹160 Cr | ₹160 Cr | ₹160 Cr |
| Sales | ₹160 Cr | ₹160 Cr | ₹160 Cr |
| Job Work/ Contract Receipts | - | - | - |
| Processing Charges / Service Income | ₹0.39 Cr | ₹0.35 Cr | ₹0.35 Cr |
| Revenue from property development | - | - | - |
| Other Operational Income | - | - | - |
| Less: Excise Duty | - | - | - |
| Net Sales | ₹160 Cr | ₹160 Cr | ₹160 Cr |
| EXPENDITURE : | |||
| Increase/Decrease in Stock | ₹-0.86 Cr | ₹-3.85 Cr | ₹-3.85 Cr |
| Raw Material Consumed | ₹126 Cr | ₹129 Cr | ₹129 Cr |
| Opening Raw Materials | ₹19 Cr | ₹18 Cr | ₹18 Cr |
| Purchases Raw Materials | ₹130 Cr | ₹131 Cr | ₹131 Cr |
| Closing Raw Materials | ₹23 Cr | ₹19 Cr | ₹19 Cr |
| Other Direct Purchases / Brought in cost | - | - | - |
| Other raw material cost | - | - | - |
| Power & Fuel Cost | ₹1.31 Cr | ₹1.29 Cr | ₹1.29 Cr |
| Electricity & Power | ₹1.31 Cr | ₹1.29 Cr | ₹1.29 Cr |
| Oil, Fuel & Natural gas | - | - | - |
| Coals etc | - | - | - |
| Other power & fuel | - | - | - |
| Employee Cost | ₹18 Cr | ₹15 Cr | ₹15 Cr |
| Salaries, Wages & Bonus | ₹16 Cr | ₹14 Cr | ₹14 Cr |
| Contributions to EPF & Pension Funds | ₹0.44 Cr | ₹0.33 Cr | ₹0.33 Cr |
| Workmen and Staff Welfare Expenses | ₹0.42 Cr | ₹0.31 Cr | ₹0.31 Cr |
| Other Employees Cost | ₹0.83 Cr | ₹0.29 Cr | ₹0.29 Cr |
| Other Manufacturing Expenses | ₹1.41 Cr | ₹1.66 Cr | ₹1.66 Cr |
| Sub-contracted / Out sourced services | - | - | - |
| Processing Charges | - | - | - |
| Repairs and Maintenance | ₹0.87 Cr | ₹1.20 Cr | ₹1.20 Cr |
| Packing Material Consumed | - | - | - |
| Other Mfg Exp | ₹0.54 Cr | ₹0.46 Cr | ₹0.46 Cr |
| General and Administration Expenses | ₹4.60 Cr | ₹2.85 Cr | ₹2.85 Cr |
| Rent , Rates & Taxes | ₹0.15 Cr | ₹0.06 Cr | ₹0.06 Cr |
| Insurance | ₹0.20 Cr | ₹0.06 Cr | ₹0.06 Cr |
| Printing and stationery | ₹0.08 Cr | ₹0.07 Cr | ₹0.07 Cr |
| Professional and legal fees | ₹0.92 Cr | ₹0.34 Cr | ₹0.34 Cr |
| Traveling and conveyance | ₹0.67 Cr | ₹0.24 Cr | ₹0.24 Cr |
| Other Administration | ₹2.58 Cr | ₹2.09 Cr | ₹2.09 Cr |
| Selling and Distribution Expenses | ₹0.87 Cr | ₹0.51 Cr | ₹0.51 Cr |
| Advertisement & Sales Promotion | ₹0.32 Cr | ₹0.19 Cr | ₹0.19 Cr |
| Sales Commissions & Incentives | ₹0.03 Cr | - | - |
| Freight and Forwarding | ₹0.53 Cr | ₹0.32 Cr | ₹0.32 Cr |
| Handling and Clearing Charges | - | - | - |
| Other Selling Expenses | - | - | - |
| Miscellaneous Expenses | ₹0.36 Cr | ₹0.32 Cr | ₹0.32 Cr |
| Bad debts /advances written off | ₹0.00 Cr | ₹0.27 Cr | ₹0.27 Cr |
| Provision for doubtful debts | ₹0.28 Cr | ₹0.03 Cr | ₹0.03 Cr |
| Losson disposal of fixed assets(net) | - | - | - |
| Losson foreign exchange fluctuations | - | - | - |
| Losson sale of non-trade current investments | - | - | - |
| Other Miscellaneous Expenses | ₹0.08 Cr | ₹0.01 Cr | ₹0.01 Cr |
| Less: Expenses Capitalised | - | - | - |
| Total Expenditure | ₹152 Cr | ₹147 Cr | ₹147 Cr |
| Operating Profit (Excl OI) | ₹8.63 Cr | ₹13 Cr | ₹13 Cr |
| Other Income | ₹1.43 Cr | ₹0.88 Cr | ₹0.88 Cr |
| Interest Received | ₹0.37 Cr | ₹0.17 Cr | ₹0.17 Cr |
| Dividend Received | - | - | - |
| Profit on sale of Fixed Assets | ₹0.10 Cr | - | - |
| Profits on sale of Investments | - | - | - |
| Provision Written Back | ₹0.04 Cr | ₹0.41 Cr | ₹0.41 Cr |
| Foreign Exchange Gains | ₹0.20 Cr | ₹0.30 Cr | ₹0.30 Cr |
| Others | ₹0.73 Cr | ₹0.00 Cr | ₹0.00 Cr |
| Operating Profit | ₹10 Cr | ₹14 Cr | ₹14 Cr |
| Interest | ₹4.91 Cr | ₹3.19 Cr | ₹3.19 Cr |
| InterestonDebenture / Bonds | - | - | - |
| Interest on Term Loan | ₹2.06 Cr | ₹1.26 Cr | ₹1.26 Cr |
| Intereston Fixed deposits | - | - | - |
| Bank Charges etc | ₹0.13 Cr | ₹0.09 Cr | ₹0.09 Cr |
| Other Interest | ₹2.72 Cr | ₹1.84 Cr | ₹1.84 Cr |
| PBDT | ₹5.15 Cr | ₹11 Cr | ₹11 Cr |
| Depreciation | ₹2.99 Cr | ₹2.41 Cr | ₹2.41 Cr |
| Profit Before Taxation & Exceptional Items | ₹2.16 Cr | ₹8.09 Cr | ₹8.09 Cr |
| Exceptional Income / Expenses | - | - | - |
| Profit Before Tax | ₹2.16 Cr | ₹8.09 Cr | ₹8.09 Cr |
| Provision for Tax | ₹0.84 Cr | ₹2.44 Cr | ₹2.44 Cr |
| Current Income Tax | ₹0.70 Cr | ₹2.02 Cr | ₹2.02 Cr |
| Deferred Tax | ₹0.11 Cr | ₹0.41 Cr | ₹0.41 Cr |
| Other taxes | ₹0.03 Cr | ₹0.01 Cr | ₹0.01 Cr |
| Profit After Tax | ₹1.32 Cr | ₹5.65 Cr | ₹5.65 Cr |
| Extra items | - | - | - |
| Minority Interest | - | - | - |
| Share of Associate | ₹-0.04 Cr | - | - |
| Other Consolidated Items | - | - | - |
| Consolidated Net Profit | ₹1.28 Cr | ₹5.65 Cr | ₹5.65 Cr |
| Adjustments to PAT | - | - | - |
| Profit Balance B/F | ₹8.63 Cr | ₹2.23 Cr | ₹2.23 Cr |
| Appropriations | ₹9.91 Cr | ₹7.87 Cr | ₹7.87 Cr |
| General Reserves | - | - | - |
| Proposed Equity Dividend | - | - | - |
| Corporate dividend tax | - | - | - |
| Other Appropriation | ₹-0.82 Cr | ₹-0.76 Cr | ₹-0.76 Cr |
| Equity Dividend % | - | - | - |
| Earnings Per Share | ₹0.95 | ₹4.41 | ₹4.41 |
| Adjusted EPS | ₹0.95 | ₹4.41 | ₹4.41 |
Compare Income Statement of peers of CALCOM VISION
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| CALCOM VISION | ₹177.0 Cr | -9.9% | 8.8% | 6.3% | Stock Analytics | |
| ABB INDIA | ₹110,428.0 Cr | 2.4% | 3% | -24.8% | Stock Analytics | |
| SIEMENS | ₹110,264.0 Cr | 0.7% | -2.7% | -54.4% | Stock Analytics | |
| CG POWER AND INDUSTRIAL SOLUTIONS | ₹104,067.0 Cr | -0.1% | -3.1% | -8.6% | Stock Analytics | |
| HAVELLS INDIA | ₹89,371.5 Cr | 1.7% | 0.4% | -14% | Stock Analytics | |
| SUZLON ENERGY | ₹73,100.4 Cr | 3% | -1.6% | -16.4% | Stock Analytics | |
CALCOM VISION Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| CALCOM VISION | -9.9% |
8.8% |
6.3% |
| SENSEX | 1% |
0.6% |
7.8% |
You may also like the below Video Courses