IZMO
|
IZMO Last 5 Year Income Statement History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Operating Income | ₹225 Cr | ₹187 Cr | ₹154 Cr | ₹132 Cr | ₹116 Cr |
| Software Services & Operating Revenues | ₹225 Cr | ₹187 Cr | ₹154 Cr | ₹132 Cr | ₹116 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Sale of Equipments & licenses | - | - | - | - | - |
| Processing Charges / ServiceIncome | - | - | - | - | - |
| Other Operational Income | - | - | - | - | - |
| Less: Excise Duty | - | - | - | - | - |
| Operating Income (Net) | ₹225 Cr | ₹187 Cr | ₹154 Cr | ₹132 Cr | ₹116 Cr |
| EXPENDITURE : | |||||
| Stock Adjustments | ₹-0.21 Cr | ₹0.05 Cr | - | - | - |
| Raw Material Consumed | - | - | - | - | - |
| Opening Raw Materials | - | - | - | - | - |
| Purchases Raw Materials | - | - | - | - | - |
| Closing Raw Materials | - | - | - | - | - |
| Other Direct Purchases / Brought in cost | - | - | - | - | - |
| Others raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹0.46 Cr | ₹0.47 Cr | ₹0.39 Cr | ₹0.24 Cr | ₹0.27 Cr |
| Electricity & Power | ₹0.46 Cr | ₹0.47 Cr | ₹0.39 Cr | ₹0.24 Cr | ₹0.27 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹111 Cr | ₹83 Cr | ₹69 Cr | ₹55 Cr | ₹46 Cr |
| Salaries, Wages & Bonus | ₹107 Cr | ₹80 Cr | ₹67 Cr | ₹54 Cr | ₹45 Cr |
| Contributions to EPF & Pension Funds | ₹2.04 Cr | ₹1.42 Cr | ₹0.79 Cr | ₹0.69 Cr | ₹0.60 Cr |
| Wheeling & Transmission Charges recoverable | ₹0.79 Cr | ₹0.48 Cr | ₹0.35 Cr | ₹0.09 Cr | ₹0.04 Cr |
| Other Employees Cost | ₹1.49 Cr | ₹1.55 Cr | ₹0.55 Cr | ₹0.56 Cr | ₹-0.15 Cr |
| Cost of Software developments | ₹4.65 Cr | ₹4.06 Cr | - | - | - |
| Software Purchase | ₹4.65 Cr | ₹4.06 Cr | - | - | - |
| Technical sub-contractors | - | - | - | - | - |
| Training Expenses | - | - | - | - | - |
| Software License cost | - | - | - | - | - |
| Other software development expenses | - | - | - | - | - |
| Operating Expenses | ₹2.54 Cr | ₹1.84 Cr | ₹0.96 Cr | ₹1.07 Cr | ₹2.31 Cr |
| Repairs and Maintenance | ₹2.54 Cr | ₹1.84 Cr | ₹0.33 Cr | ₹0.26 Cr | ₹0.12 Cr |
| Travel Expenses | - | - | - | - | - |
| Overseas Group Health Insurance | - | - | - | - | - |
| Visa & Other Charges | - | - | - | - | - |
| Post contract support services | - | - | - | - | - |
| Packing Material Consumed | - | - | - | - | - |
| Other Operating Expenses | - | - | ₹0.63 Cr | ₹0.81 Cr | ₹2.19 Cr |
| General and Administration Expenses | ₹57 Cr | ₹52 Cr | ₹50 Cr | ₹48 Cr | ₹35 Cr |
| Rates & Taxes | ₹0.90 Cr | ₹0.63 Cr | ₹0.76 Cr | ₹0.56 Cr | ₹0.52 Cr |
| Insurance | ₹1.29 Cr | ₹0.89 Cr | ₹0.89 Cr | ₹0.75 Cr | ₹0.48 Cr |
| Printing and stationery | ₹0.07 Cr | ₹0.03 Cr | ₹0.03 Cr | ₹0.02 Cr | ₹0.02 Cr |
| Professional and legal fees | ₹37 Cr | ₹34 Cr | ₹33 Cr | ₹33 Cr | ₹26 Cr |
| Other Administration | ₹12 Cr | ₹11 Cr | ₹9.39 Cr | ₹8.13 Cr | ₹4.52 Cr |
| Selling and Marketing Expenses | ₹7.33 Cr | ₹3.59 Cr | ₹3.23 Cr | ₹2.49 Cr | ₹2.55 Cr |
| Advertisement & Sales Promotion | ₹7.05 Cr | ₹3.36 Cr | ₹3.11 Cr | ₹2.32 Cr | ₹2.44 Cr |
| Commission, Brokerage & Discounts | ₹0.28 Cr | ₹0.23 Cr | ₹0.13 Cr | ₹0.17 Cr | ₹0.11 Cr |
| Freight outwards | - | - | - | - | - |
| Other Selling Expenses | - | - | - | - | - |
| Miscellaneous Expenses | ₹2.94 Cr | ₹0.75 Cr | ₹0.37 Cr | ₹0.93 Cr | ₹2.64 Cr |
| Bad debts /advances written off | ₹2.16 Cr | ₹0.14 Cr | ₹0.08 Cr | ₹0.69 Cr | ₹1.55 Cr |
| Provision for doubtful debts | - | - | - | - | - |
| Losson disposal of fixed assets(net) | - | - | - | - | - |
| Losson foreign exchange fluctuations | - | - | - | - | ₹0.92 Cr |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹0.79 Cr | ₹0.61 Cr | ₹0.28 Cr | ₹0.24 Cr | ₹0.17 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹186 Cr | ₹146 Cr | ₹124 Cr | ₹108 Cr | ₹89 Cr |
| Operating Profit (Excl OI) | ₹39 Cr | ₹41 Cr | ₹30 Cr | ₹24 Cr | ₹28 Cr |
| Other Income | ₹35 Cr | ₹3.34 Cr | ₹3.53 Cr | ₹5.50 Cr | ₹23 Cr |
| Interest Received | ₹0.10 Cr | ₹0.17 Cr | ₹0.20 Cr | ₹0.10 Cr | ₹0.08 Cr |
| Dividend Received | - | - | - | - | - |
| Profit on sale of Fixed Assets | ₹31 Cr | - | - | - | ₹0.01 Cr |
| Profits on sale of Investments | - | - | - | - | - |
| Provision Written Back | - | - | - | - | - |
| Foreign Exchange Gains | ₹1.03 Cr | ₹0.55 Cr | ₹1.71 Cr | ₹0.48 Cr | - |
| Others | ₹3.60 Cr | ₹2.62 Cr | ₹1.63 Cr | ₹4.92 Cr | ₹23 Cr |
| Operating Profit | ₹74 Cr | ₹44 Cr | ₹34 Cr | ₹30 Cr | ₹50 Cr |
| Interest | ₹1.79 Cr | ₹1.70 Cr | ₹1.27 Cr | ₹1.23 Cr | ₹1.47 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Intereston Term Loan | - | - | - | - | - |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹0.78 Cr | ₹0.73 Cr | ₹0.93 Cr | ₹0.77 Cr | ₹0.60 Cr |
| Other Interest | ₹1.01 Cr | ₹0.97 Cr | ₹0.34 Cr | ₹0.47 Cr | ₹0.87 Cr |
| PBDT | ₹73 Cr | ₹42 Cr | ₹32 Cr | ₹29 Cr | ₹49 Cr |
| Depreciation | ₹16 Cr | ₹15 Cr | ₹12 Cr | ₹12 Cr | ₹22 Cr |
| Profit Before Taxation & Exceptional Items | ₹56 Cr | ₹27 Cr | ₹21 Cr | ₹16 Cr | ₹27 Cr |
| Exceptional Income / Expenses | ₹-2.39 Cr | - | - | - | - |
| Profit Before Tax | ₹54 Cr | ₹27 Cr | ₹21 Cr | ₹16 Cr | ₹27 Cr |
| Provision for Tax | ₹4.84 Cr | ₹0.78 Cr | ₹0.69 Cr | ₹0.14 Cr | ₹0.18 Cr |
| Current Income Tax | ₹5.11 Cr | ₹0.83 Cr | ₹0.51 Cr | ₹0.33 Cr | ₹0.04 Cr |
| Deferred Tax | ₹-0.26 Cr | ₹-0.08 Cr | ₹0.18 Cr | ₹-0.16 Cr | ₹0.10 Cr |
| Other taxes | ₹0.00 Cr | ₹0.03 Cr | - | ₹-0.03 Cr | ₹0.05 Cr |
| Profit After Tax | ₹49 Cr | ₹26 Cr | ₹20 Cr | ₹16 Cr | ₹27 Cr |
| Extra items | - | - | - | - | - |
| Minority Interest | - | - | - | - | - |
| Share of Associate | - | - | - | - | - |
| Other Consolidated Items | - | - | - | - | - |
| Consolidated Net Profit | ₹49 Cr | ₹26 Cr | ₹20 Cr | ₹16 Cr | ₹27 Cr |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹133 Cr | ₹107 Cr | ₹87 Cr | ₹71 Cr | ₹44 Cr |
| Appropriations | ₹182 Cr | ₹133 Cr | ₹107 Cr | ₹87 Cr | ₹71 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹182 Cr | ₹133 Cr | ₹107 Cr | ₹87 Cr | ₹71 Cr |
| Equity Dividend % | - | - | - | - | - |
| Earnings Per Share | ₹32.87 | ₹18.46 | ₹14.95 | ₹12.01 | ₹20.21 |
| Adjusted EPS | ₹32.87 | ₹18.46 | ₹14.95 | ₹12.01 | ₹20.21 |
Compare Income Statement of peers of IZMO
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| IZMO | ₹1,256.5 Cr | -3.6% | -31.2% | 102.7% | Stock Analytics | |
| TATA CONSULTANCY SERVICES | ₹1,116,020.0 Cr | 2.3% | 1.6% | -23.7% | Stock Analytics | |
| INFOSYS | ₹625,154.0 Cr | 3% | 0.7% | -17.6% | Stock Analytics | |
| HCL TECHNOLOGIES | ₹416,222.0 Cr | 2.5% | 6.3% | -16.4% | Stock Analytics | |
| WIPRO | ₹255,702.0 Cr | 1.1% | -0.3% | -10.9% | Stock Analytics | |
| TECH MAHINDRA | ₹143,313.0 Cr | 1.3% | 0.7% | -14.3% | Stock Analytics | |
IZMO Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| IZMO | -3.6% |
-31.2% |
102.7% |
| SENSEX | 1% |
3.3% |
4.5% |
You may also like the below Video Courses