KERNEX MICROSYSTEMS (INDIA)
|
KERNEX MICROSYSTEMS (INDIA) Last 5 Year Income Statement History
[Consolidated]
Mar2023 | Mar2022 | Mar2021 | Mar2020 | Mar2019 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹4.04 Cr | ₹6.65 Cr | ₹18 Cr | ₹15 Cr | ₹8.14 Cr |
Sales | ₹4.04 Cr | ₹6.65 Cr | ₹16 Cr | ₹12 Cr | ₹6.00 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | - | - | ₹2.08 Cr | ₹2.77 Cr | ₹2.13 Cr |
Revenue from property development | - | - | - | - | - |
Other Operational Income | - | - | - | - | - |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹4.04 Cr | ₹6.65 Cr | ₹18 Cr | ₹15 Cr | ₹8.14 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹-1.33 Cr | ₹0.85 Cr | ₹-5.33 Cr | ₹1.22 Cr | ₹-0.90 Cr |
Raw Material Consumed | ₹4.15 Cr | ₹2.79 Cr | ₹9.44 Cr | ₹9.06 Cr | ₹5.62 Cr |
Opening Raw Materials | ₹1.43 Cr | ₹1.78 Cr | ₹0.04 Cr | ₹0.04 Cr | ₹8.46 Cr |
Purchases Raw Materials | ₹7.89 Cr | ₹2.44 Cr | ₹11 Cr | ₹9.07 Cr | ₹5.50 Cr |
Closing Raw Materials | ₹5.18 Cr | ₹1.43 Cr | ₹1.78 Cr | ₹0.04 Cr | ₹8.46 Cr |
Other Direct Purchases / Brought in cost | - | - | - | - | ₹0.12 Cr |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹0.33 Cr | ₹0.26 Cr | ₹0.25 Cr | ₹0.28 Cr | ₹0.28 Cr |
Electricity & Power | ₹0.33 Cr | ₹0.26 Cr | ₹0.25 Cr | ₹0.28 Cr | ₹0.28 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹7.77 Cr | ₹6.09 Cr | ₹4.80 Cr | ₹4.27 Cr | ₹4.75 Cr |
Salaries, Wages & Bonus | ₹6.47 Cr | ₹5.54 Cr | ₹4.55 Cr | ₹3.94 Cr | ₹4.38 Cr |
Contributions to EPF & Pension Funds | ₹0.94 Cr | ₹0.43 Cr | ₹0.18 Cr | ₹0.16 Cr | ₹0.16 Cr |
Workmen and Staff Welfare Expenses | ₹0.21 Cr | ₹0.11 Cr | ₹0.07 Cr | ₹0.17 Cr | ₹0.21 Cr |
Other Employees Cost | ₹0.14 Cr | - | - | - | - |
Other Manufacturing Expenses | ₹4.53 Cr | ₹3.15 Cr | ₹2.53 Cr | ₹3.25 Cr | ₹2.71 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | - | - | - | - | - |
Repairs and Maintenance | - | - | - | - | - |
Packing Material Consumed | - | - | - | - | - |
Other Mfg Exp | ₹4.53 Cr | ₹3.15 Cr | ₹2.53 Cr | ₹3.25 Cr | ₹2.71 Cr |
General and Administration Expenses | ₹3.62 Cr | ₹2.43 Cr | ₹2.14 Cr | ₹1.96 Cr | ₹2.32 Cr |
Rent , Rates & Taxes | ₹0.80 Cr | ₹0.15 Cr | ₹0.16 Cr | ₹0.14 Cr | ₹0.84 Cr |
Insurance | ₹0.07 Cr | ₹0.09 Cr | ₹0.06 Cr | ₹0.03 Cr | ₹0.03 Cr |
Printing and stationery | ₹0.03 Cr | ₹0.02 Cr | ₹0.02 Cr | ₹0.03 Cr | ₹0.02 Cr |
Professional and legal fees | ₹0.66 Cr | ₹0.34 Cr | ₹0.50 Cr | ₹0.45 Cr | ₹0.31 Cr |
Traveling and conveyance | ₹0.38 Cr | ₹0.15 Cr | ₹0.08 Cr | ₹0.20 Cr | ₹0.17 Cr |
Other Administration | ₹2.06 Cr | ₹1.84 Cr | ₹1.40 Cr | ₹1.32 Cr | ₹1.12 Cr |
Selling and Distribution Expenses | ₹0.07 Cr | ₹0.05 Cr | ₹0.06 Cr | ₹0.10 Cr | ₹0.05 Cr |
Advertisement & Sales Promotion | ₹0.07 Cr | ₹0.05 Cr | ₹0.06 Cr | ₹0.10 Cr | ₹0.05 Cr |
Sales Commissions & Incentives | - | - | - | - | - |
Freight and Forwarding | - | - | - | - | - |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | - | - | - | - | - |
Miscellaneous Expenses | ₹1.73 Cr | ₹0.48 Cr | ₹0.61 Cr | ₹2.07 Cr | ₹6.18 Cr |
Bad debts /advances written off | - | - | - | - | - |
Provision for doubtful debts | ₹0.27 Cr | - | ₹0.09 Cr | ₹0.35 Cr | ₹0.60 Cr |
Losson disposal of fixed assets(net) | - | - | - | - | - |
Losson foreign exchange fluctuations | ₹1.21 Cr | ₹0.10 Cr | ₹0.10 Cr | ₹0.08 Cr | ₹0.61 Cr |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹0.25 Cr | ₹0.38 Cr | ₹0.41 Cr | ₹1.64 Cr | ₹4.98 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹21 Cr | ₹16 Cr | ₹14 Cr | ₹22 Cr | ₹21 Cr |
Operating Profit (Excl OI) | ₹-17 Cr | ₹-9.43 Cr | ₹3.83 Cr | ₹-7.34 Cr | ₹-13 Cr |
Other Income | ₹1.98 Cr | ₹1.73 Cr | ₹1.26 Cr | ₹18 Cr | ₹21 Cr |
Interest Received | ₹1.85 Cr | ₹0.84 Cr | ₹0.79 Cr | ₹0.81 Cr | ₹0.47 Cr |
Dividend Received | - | - | - | - | - |
Profit on sale of Fixed Assets | - | ₹0.75 Cr | ₹0.16 Cr | ₹15 Cr | ₹19 Cr |
Profits on sale of Investments | - | - | - | - | - |
Provision Written Back | ₹0.11 Cr | - | ₹0.29 Cr | ₹0.79 Cr | ₹0.22 Cr |
Foreign Exchange Gains | - | ₹0.10 Cr | - | ₹1.24 Cr | ₹0.53 Cr |
Others | ₹0.03 Cr | ₹0.03 Cr | ₹0.03 Cr | ₹0.03 Cr | ₹0.07 Cr |
Operating Profit | ₹-15 Cr | ₹-7.70 Cr | ₹5.09 Cr | ₹11 Cr | ₹7.86 Cr |
Interest | ₹2.32 Cr | ₹3.30 Cr | ₹1.46 Cr | ₹5.83 Cr | ₹2.29 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | ₹1.88 Cr | ₹2.10 Cr | ₹0.62 Cr | ₹0.85 Cr | ₹1.89 Cr |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹0.45 Cr | ₹0.62 Cr | ₹0.33 Cr | ₹0.43 Cr | ₹0.41 Cr |
Other Interest | - | ₹0.57 Cr | ₹0.51 Cr | ₹4.55 Cr | - |
PBDT | ₹-17 Cr | ₹-11 Cr | ₹3.63 Cr | ₹5.12 Cr | ₹5.57 Cr |
Depreciation | ₹2.39 Cr | ₹1.44 Cr | ₹1.56 Cr | ₹1.73 Cr | ₹2.10 Cr |
Profit Before Taxation & Exceptional Items | ₹-20 Cr | ₹-12 Cr | ₹2.07 Cr | ₹3.39 Cr | ₹3.47 Cr |
Exceptional Income / Expenses | - | ₹-4.43 Cr | - | - | ₹-25 Cr |
Profit Before Tax | ₹-20 Cr | ₹-17 Cr | ₹2.07 Cr | ₹3.39 Cr | ₹-22 Cr |
Provision for Tax | ₹0.48 Cr | ₹0.35 Cr | ₹0.05 Cr | ₹-0.03 Cr | ₹-0.25 Cr |
Current Income Tax | - | - | - | - | - |
Deferred Tax | ₹0.48 Cr | ₹0.35 Cr | ₹0.05 Cr | ₹-0.03 Cr | ₹-0.54 Cr |
Other taxes | ₹0.48 Cr | ₹0.35 Cr | ₹0.05 Cr | ₹-0.03 Cr | ₹-0.25 Cr |
Profit After Tax | ₹-20 Cr | ₹-17 Cr | ₹2.02 Cr | ₹3.43 Cr | ₹-21 Cr |
Extra items | - | - | - | - | - |
Minority Interest | ₹0.21 Cr | - | - | ₹0.00 Cr | - |
Share of Associate | - | - | - | - | - |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹-20 Cr | ₹-17 Cr | ₹2.02 Cr | ₹3.42 Cr | ₹-21 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹-62 Cr | ₹-45 Cr | ₹-47 Cr | ₹-51 Cr | ₹-30 Cr |
Appropriations | ₹-82 Cr | ₹-62 Cr | ₹-45 Cr | ₹-47 Cr | ₹-51 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | - | - | - | ₹0.00 Cr | ₹-0.33 Cr |
Equity Dividend % | - | - | - | - | - |
Earnings Per Share | ₹-12.82 | ₹-13.77 | ₹1.62 | ₹2.74 | ₹-17.06 |
Adjusted EPS | ₹-12.82 | ₹-13.77 | ₹1.62 | ₹2.74 | ₹-17.06 |
Compare Income Statement of peers of KERNEX MICROSYSTEMS (INDIA)
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
KERNEX MICROSYSTEMS (INDIA) | ₹922.2 Cr | 2.8% | -8.2% | 121.7% | Stock Analytics | |
KAYNES TECHNOLOGY INDIA | ₹16,830.3 Cr | 7.9% | -1.2% | 191.6% | Stock Analytics | |
SYRMA SGS TECHNOLOGY | ₹8,263.0 Cr | -0.4% | -9.9% | 82.2% | Stock Analytics | |
DCX SYSTEMS | ₹3,439.6 Cr | 1.2% | -16.3% | 83.7% | Stock Analytics | |
AVALON TECHNOLOGIES | ₹3,400.0 Cr | -2.6% | -6.2% | NA | Stock Analytics | |
APOLLO MICRO SYSTEMS | ₹2,955.7 Cr | 1.3% | -26.1% | 260.6% | Stock Analytics |
KERNEX MICROSYSTEMS (INDIA) Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
KERNEX MICROSYSTEMS (INDIA) | 2.8% |
-8.2% |
121.7% |
SENSEX | -2.6% |
-0% |
21% |
You may also like the below Video Courses