IDEAFORGE TECHNOLOGY
|
IDEAFORGE TECHNOLOGY Last 5 Year Income Statement History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹314 Cr | ₹186 Cr | ₹159 Cr | ₹35 Cr | ₹14 Cr |
| Sales | ₹297 Cr | ₹164 Cr | ₹154 Cr | ₹31 Cr | ₹12 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Processing Charges / Service Income | ₹4.21 Cr | ₹4.98 Cr | ₹5.50 Cr | ₹3.70 Cr | ₹2.15 Cr |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹13 Cr | ₹17 Cr | ₹0.01 Cr | - | - |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹314 Cr | ₹186 Cr | ₹159 Cr | ₹35 Cr | ₹14 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹11 Cr | ₹-37 Cr | ₹-10 Cr | ₹-3.80 Cr | ₹-1.16 Cr |
| Raw Material Consumed | ₹147 Cr | ₹96 Cr | ₹51 Cr | ₹22 Cr | ₹7.68 Cr |
| Opening Raw Materials | ₹48 Cr | ₹29 Cr | ₹14 Cr | ₹5.28 Cr | ₹5.82 Cr |
| Purchases Raw Materials | ₹155 Cr | ₹116 Cr | ₹67 Cr | ₹32 Cr | ₹8.06 Cr |
| Closing Raw Materials | ₹52 Cr | ₹48 Cr | ₹29 Cr | ₹14 Cr | ₹5.28 Cr |
| Other Direct Purchases / Brought in cost | ₹0.00 Cr | - | - | - | - |
| Other raw material cost | ₹-4.51 Cr | ₹-0.94 Cr | ₹-0.53 Cr | ₹-0.65 Cr | ₹-0.93 Cr |
| Power & Fuel Cost | ₹0.80 Cr | ₹0.39 Cr | ₹0.14 Cr | ₹0.02 Cr | ₹0.14 Cr |
| Electricity & Power | ₹1.18 Cr | ₹0.59 Cr | ₹0.20 Cr | ₹0.07 Cr | ₹0.20 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | ₹-0.38 Cr | ₹-0.20 Cr | ₹-0.07 Cr | ₹-0.05 Cr | ₹-0.06 Cr |
| Employee Cost | ₹53 Cr | ₹51 Cr | ₹27 Cr | ₹19 Cr | ₹13 Cr |
| Salaries, Wages & Bonus | ₹79 Cr | ₹37 Cr | ₹28 Cr | ₹19 Cr | ₹18 Cr |
| Contributions to EPF & Pension Funds | ₹1.18 Cr | ₹0.56 Cr | ₹0.44 Cr | ₹0.45 Cr | ₹0.54 Cr |
| Workmen and Staff Welfare Expenses | ₹1.50 Cr | ₹0.81 Cr | ₹0.51 Cr | ₹0.26 Cr | ₹0.39 Cr |
| Other Employees Cost | ₹-29 Cr | ₹12 Cr | ₹-1.78 Cr | ₹-0.12 Cr | ₹-6.01 Cr |
| Other Manufacturing Expenses | ₹1.46 Cr | ₹1.33 Cr | ₹1.14 Cr | ₹1.15 Cr | ₹0.45 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | - | - | - | - | - |
| Repairs and Maintenance | - | - | - | - | - |
| Packing Material Consumed | - | - | - | - | - |
| Other Mfg Exp | ₹1.46 Cr | ₹1.33 Cr | ₹1.14 Cr | ₹1.15 Cr | ₹0.45 Cr |
| General and Administration Expenses | ₹32 Cr | ₹21 Cr | ₹12 Cr | ₹5.38 Cr | ₹5.21 Cr |
| Rent , Rates & Taxes | ₹1.60 Cr | ₹2.04 Cr | ₹0.89 Cr | ₹0.21 Cr | ₹0.39 Cr |
| Insurance | ₹0.97 Cr | ₹0.49 Cr | ₹0.28 Cr | ₹0.20 Cr | ₹0.14 Cr |
| Printing and stationery | ₹1.72 Cr | ₹0.97 Cr | ₹0.49 Cr | ₹0.37 Cr | ₹0.29 Cr |
| Professional and legal fees | ₹13 Cr | ₹6.46 Cr | ₹2.00 Cr | ₹1.09 Cr | ₹1.08 Cr |
| Traveling and conveyance | ₹7.77 Cr | ₹5.15 Cr | ₹2.39 Cr | ₹1.20 Cr | ₹1.88 Cr |
| Other Administration | ₹6.34 Cr | ₹5.60 Cr | ₹6.02 Cr | ₹2.31 Cr | ₹1.43 Cr |
| Selling and Distribution Expenses | ₹11 Cr | ₹4.15 Cr | ₹2.60 Cr | ₹0.37 Cr | ₹0.30 Cr |
| Advertisement & Sales Promotion | ₹2.42 Cr | ₹1.54 Cr | ₹0.19 Cr | ₹0.12 Cr | ₹0.15 Cr |
| Sales Commissions & Incentives | - | - | - | - | - |
| Freight and Forwarding | - | - | - | - | - |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | ₹8.59 Cr | ₹2.62 Cr | ₹2.41 Cr | ₹0.25 Cr | ₹0.15 Cr |
| Miscellaneous Expenses | ₹2.70 Cr | ₹1.60 Cr | ₹0.88 Cr | ₹0.86 Cr | ₹0.91 Cr |
| Bad debts /advances written off | - | - | - | - | - |
| Provision for doubtful debts | ₹0.31 Cr | ₹0.42 Cr | ₹0.56 Cr | - | ₹0.02 Cr |
| Losson disposal of fixed assets(net) | - | - | - | - | - |
| Losson foreign exchange fluctuations | - | - | - | - | - |
| Losson sale of non-trade current investments | - | - | - | ₹0.00 Cr | - |
| Other Miscellaneous Expenses | ₹2.39 Cr | ₹1.18 Cr | ₹0.32 Cr | ₹0.86 Cr | ₹0.89 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹257 Cr | ₹138 Cr | ₹85 Cr | ₹45 Cr | ₹26 Cr |
| Operating Profit (Excl OI) | ₹57 Cr | ₹48 Cr | ₹75 Cr | ₹-11 Cr | ₹-12 Cr |
| Other Income | ₹30 Cr | ₹10 Cr | ₹2.01 Cr | ₹1.62 Cr | ₹2.32 Cr |
| Interest Received | ₹13 Cr | ₹5.21 Cr | ₹1.67 Cr | ₹1.14 Cr | ₹1.26 Cr |
| Dividend Received | - | - | - | ₹0.14 Cr | ₹0.77 Cr |
| Profit on sale of Fixed Assets | - | - | ₹0.02 Cr | - | - |
| Profits on sale of Investments | ₹2.55 Cr | ₹2.06 Cr | - | - | - |
| Provision Written Back | - | - | - | ₹0.20 Cr | - |
| Foreign Exchange Gains | ₹0.46 Cr | ₹0.37 Cr | - | - | - |
| Others | ₹15 Cr | ₹2.75 Cr | ₹0.32 Cr | ₹0.13 Cr | ₹0.30 Cr |
| Operating Profit | ₹87 Cr | ₹58 Cr | ₹77 Cr | ₹-8.99 Cr | ₹-10 Cr |
| Interest | ₹4.70 Cr | ₹5.81 Cr | ₹19 Cr | ₹1.93 Cr | ₹0.60 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | ₹2.66 Cr | ₹3.72 Cr | ₹4.91 Cr | ₹0.95 Cr | ₹0.30 Cr |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹1.12 Cr | ₹1.11 Cr | ₹3.71 Cr | ₹0.39 Cr | ₹0.14 Cr |
| Other Interest | ₹0.93 Cr | ₹0.97 Cr | ₹10 Cr | ₹0.59 Cr | ₹0.17 Cr |
| PBDT | ₹82 Cr | ₹53 Cr | ₹57 Cr | ₹-11 Cr | ₹-11 Cr |
| Depreciation | ₹21 Cr | ₹12 Cr | ₹7.28 Cr | ₹3.58 Cr | ₹2.78 Cr |
| Profit Before Taxation & Exceptional Items | ₹61 Cr | ₹41 Cr | ₹50 Cr | ₹-15 Cr | ₹-13 Cr |
| Exceptional Income / Expenses | - | - | - | - | - |
| Profit Before Tax | ₹61 Cr | ₹41 Cr | ₹50 Cr | ₹-15 Cr | ₹-13 Cr |
| Provision for Tax | ₹16 Cr | ₹8.81 Cr | ₹6.17 Cr | ₹0.12 Cr | ₹0.01 Cr |
| Current Income Tax | ₹20 Cr | ₹12 Cr | ₹7.97 Cr | - | - |
| Deferred Tax | ₹-4.12 Cr | ₹-3.32 Cr | ₹-1.80 Cr | ₹0.12 Cr | ₹0.01 Cr |
| Other taxes | - | - | - | - | - |
| Profit After Tax | ₹45 Cr | ₹32 Cr | ₹44 Cr | ₹-15 Cr | ₹-13 Cr |
| Extra items | - | - | - | - | - |
| Minority Interest | - | - | - | - | - |
| Share of Associate | - | - | - | - | - |
| Other Consolidated Items | - | - | - | - | - |
| Consolidated Net Profit | ₹45 Cr | ₹32 Cr | ₹44 Cr | ₹-15 Cr | ₹-13 Cr |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹37 Cr | ₹5.00 Cr | ₹-39 Cr | ₹-24 Cr | ₹-11 Cr |
| Appropriations | ₹82 Cr | ₹37 Cr | ₹4.97 Cr | ₹-39 Cr | ₹-24 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹0.27 Cr | ₹0.01 Cr | ₹-0.03 Cr | ₹-0.05 Cr | ₹0.06 Cr |
| Equity Dividend % | - | - | - | - | - |
| Earnings Per Share | ₹10.56 | ₹14.99 | ₹4,944.49 | ₹-1,643.37 | ₹-1,510.79 |
| Adjusted EPS | ₹10.56 | ₹14.99 | ₹21.88 | ₹-7.27 | ₹-6.68 |
Compare Income Statement of peers of IDEAFORGE TECHNOLOGY
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| IDEAFORGE TECHNOLOGY | ₹2,085.0 Cr | -2.9% | -4.3% | -19.8% | Stock Analytics | |
| BHARAT HEAVY ELECTRICALS | ₹92,709.9 Cr | 13.2% | 11.7% | 13.7% | Stock Analytics | |
| THERMAX | ₹38,367.7 Cr | -2.8% | 1.7% | -38.9% | Stock Analytics | |
| JYOTI CNC AUTOMATION | ₹19,658.4 Cr | -3.7% | 1.4% | -13.7% | Stock Analytics | |
| TRIVENI TURBINE | ₹17,011.4 Cr | 2.7% | 3.2% | -21% | Stock Analytics | |
| KIRLOSKAR BROTHERS | ₹14,868.5 Cr | -1% | -3.1% | 9.2% | Stock Analytics | |
IDEAFORGE TECHNOLOGY Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| IDEAFORGE TECHNOLOGY | -2.9% |
-4.3% |
-19.8% |
| SENSEX | -0.3% |
4.5% |
5.7% |
You may also like the below Video Courses