KERNEX MICROSYSTEMS (INDIA)
|
KERNEX MICROSYSTEMS (INDIA) Last 5 Year Income Statement History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹20 Cr | ₹4.04 Cr | ₹6.65 Cr | ₹18 Cr | ₹1,488,121 Cr |
| Sales | ₹20 Cr | ₹4.04 Cr | ₹6.65 Cr | ₹16 Cr | ₹1,210,794 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Processing Charges / Service Income | - | - | - | ₹2.08 Cr | ₹277,327 Cr |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | - | - | - | - | - |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹20 Cr | ₹4.04 Cr | ₹6.65 Cr | ₹18 Cr | ₹1,488,121 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹-38 Cr | ₹-1.33 Cr | ₹0.85 Cr | ₹-5.33 Cr | ₹121,656 Cr |
| Raw Material Consumed | ₹50 Cr | ₹4.15 Cr | ₹2.79 Cr | ₹9.44 Cr | ₹906,342 Cr |
| Opening Raw Materials | ₹5.18 Cr | ₹1.43 Cr | ₹1.78 Cr | ₹0.04 Cr | ₹3,839 Cr |
| Purchases Raw Materials | ₹69 Cr | ₹7.89 Cr | ₹2.44 Cr | ₹11 Cr | ₹906,716 Cr |
| Closing Raw Materials | ₹24 Cr | ₹5.18 Cr | ₹1.43 Cr | ₹1.78 Cr | ₹4,213 Cr |
| Other Direct Purchases / Brought in cost | - | - | - | - | - |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹0.56 Cr | ₹0.33 Cr | ₹0.26 Cr | ₹0.25 Cr | ₹28,226 Cr |
| Electricity & Power | ₹0.56 Cr | ₹0.33 Cr | ₹0.26 Cr | ₹0.25 Cr | ₹28,226 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹12 Cr | ₹7.52 Cr | ₹5.83 Cr | ₹4.80 Cr | ₹426,995 Cr |
| Salaries, Wages & Bonus | ₹11 Cr | ₹7.10 Cr | ₹5.54 Cr | ₹4.55 Cr | ₹394,290 Cr |
| Contributions to EPF & Pension Funds | ₹0.40 Cr | ₹0.21 Cr | ₹0.17 Cr | ₹0.18 Cr | ₹15,567 Cr |
| Workmen and Staff Welfare Expenses | ₹0.61 Cr | - | ₹0.11 Cr | ₹0.07 Cr | ₹17,138 Cr |
| Other Employees Cost | ₹0.12 Cr | ₹0.21 Cr | - | - | - |
| Other Manufacturing Expenses | ₹4.52 Cr | ₹5.20 Cr | ₹3.15 Cr | ₹2.53 Cr | ₹325,223 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | - | - | - | - | - |
| Repairs and Maintenance | ₹1.43 Cr | ₹0.66 Cr | - | - | - |
| Packing Material Consumed | - | - | - | - | - |
| Other Mfg Exp | ₹3.09 Cr | ₹4.54 Cr | ₹3.15 Cr | ₹2.53 Cr | ₹325,223 Cr |
| General and Administration Expenses | ₹4.40 Cr | ₹3.20 Cr | ₹2.69 Cr | ₹2.14 Cr | ₹196,134 Cr |
| Rent , Rates & Taxes | ₹0.67 Cr | ₹0.80 Cr | ₹0.15 Cr | ₹0.16 Cr | ₹14,423 Cr |
| Insurance | ₹0.17 Cr | ₹0.06 Cr | ₹0.09 Cr | ₹0.06 Cr | ₹2,630 Cr |
| Printing and stationery | ₹0.02 Cr | ₹0.03 Cr | ₹0.02 Cr | ₹0.02 Cr | ₹2,574 Cr |
| Professional and legal fees | ₹1.11 Cr | ₹0.68 Cr | ₹0.34 Cr | ₹0.50 Cr | ₹44,816 Cr |
| Traveling and conveyance | ₹0.99 Cr | ₹0.38 Cr | ₹0.15 Cr | ₹0.08 Cr | ₹20,098 Cr |
| Other Administration | ₹1.45 Cr | ₹1.26 Cr | ₹1.95 Cr | ₹1.32 Cr | ₹111,593 Cr |
| Selling and Distribution Expenses | ₹0.06 Cr | ₹0.07 Cr | ₹0.05 Cr | ₹0.06 Cr | ₹10,346 Cr |
| Advertisement & Sales Promotion | ₹0.06 Cr | ₹0.07 Cr | ₹0.05 Cr | ₹0.06 Cr | ₹10,346 Cr |
| Sales Commissions & Incentives | - | - | - | - | - |
| Freight and Forwarding | - | - | - | - | - |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | - | - | - | - | - |
| Miscellaneous Expenses | ₹8.16 Cr | ₹1.73 Cr | ₹0.48 Cr | ₹0.61 Cr | ₹206,737 Cr |
| Bad debts /advances written off | ₹0.18 Cr | - | - | - | - |
| Provision for doubtful debts | ₹2.68 Cr | ₹0.27 Cr | - | ₹0.09 Cr | ₹34,895 Cr |
| Losson disposal of fixed assets(net) | - | - | - | - | - |
| Losson foreign exchange fluctuations | ₹0.87 Cr | ₹1.21 Cr | ₹0.10 Cr | ₹0.10 Cr | ₹7,937 Cr |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹4.43 Cr | ₹0.25 Cr | ₹0.38 Cr | ₹0.41 Cr | ₹163,905 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹42 Cr | ₹21 Cr | ₹16 Cr | ₹14 Cr | ₹2,221,658 Cr |
| Operating Profit (Excl OI) | ₹-23 Cr | ₹-17 Cr | ₹-9.43 Cr | ₹3.83 Cr | ₹-733,537 Cr |
| Other Income | ₹1.31 Cr | ₹0.78 Cr | ₹1.73 Cr | ₹1.26 Cr | ₹1,828,838 Cr |
| Interest Received | ₹1.24 Cr | ₹0.64 Cr | ₹0.84 Cr | ₹0.79 Cr | ₹81,241 Cr |
| Dividend Received | - | - | - | - | - |
| Profit on sale of Fixed Assets | ₹0.02 Cr | - | ₹0.75 Cr | ₹0.16 Cr | ₹1,541,416 Cr |
| Profits on sale of Investments | - | - | - | - | - |
| Provision Written Back | - | ₹0.11 Cr | - | ₹0.29 Cr | ₹79,070 Cr |
| Foreign Exchange Gains | - | - | ₹0.10 Cr | - | ₹124,187 Cr |
| Others | ₹0.05 Cr | ₹0.03 Cr | ₹0.03 Cr | ₹0.03 Cr | ₹2,924 Cr |
| Operating Profit | ₹-22 Cr | ₹-16 Cr | ₹-7.70 Cr | ₹5.09 Cr | ₹1,095,300 Cr |
| Interest | ₹2.89 Cr | ₹1.12 Cr | ₹3.30 Cr | ₹1.46 Cr | ₹583,026 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | ₹1.00 Cr | ₹1.88 Cr | ₹2.10 Cr | ₹0.62 Cr | ₹84,995 Cr |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹0.85 Cr | ₹-0.90 Cr | ₹0.62 Cr | ₹0.33 Cr | ₹42,721 Cr |
| Other Interest | ₹1.05 Cr | ₹0.15 Cr | ₹0.57 Cr | ₹0.51 Cr | ₹455,311 Cr |
| PBDT | ₹-24 Cr | ₹-17 Cr | ₹-11 Cr | ₹3.63 Cr | ₹512,274 Cr |
| Depreciation | ₹2.34 Cr | ₹2.39 Cr | ₹1.44 Cr | ₹1.56 Cr | ₹173,162 Cr |
| Profit Before Taxation & Exceptional Items | ₹-27 Cr | ₹-20 Cr | ₹-12 Cr | ₹2.07 Cr | ₹339,112 Cr |
| Exceptional Income / Expenses | - | - | ₹-4.43 Cr | - | - |
| Profit Before Tax | ₹-27 Cr | ₹-20 Cr | ₹-17 Cr | ₹2.07 Cr | ₹339,112 Cr |
| Provision for Tax | ₹-0.09 Cr | ₹0.48 Cr | ₹0.35 Cr | ₹0.05 Cr | ₹-3,393 Cr |
| Current Income Tax | - | - | - | - | - |
| Deferred Tax | ₹-0.09 Cr | ₹0.48 Cr | ₹0.35 Cr | ₹0.05 Cr | ₹-3,393 Cr |
| Other taxes | - | - | - | - | - |
| Profit After Tax | ₹-27 Cr | ₹-20 Cr | ₹-17 Cr | ₹2.02 Cr | ₹342,505 Cr |
| Extra items | - | - | - | - | - |
| Minority Interest | ₹0.30 Cr | ₹0.21 Cr | - | - | ₹-304 Cr |
| Share of Associate | - | - | - | - | - |
| Other Consolidated Items | - | - | - | - | - |
| Consolidated Net Profit | ₹-26 Cr | ₹-20 Cr | ₹-17 Cr | ₹2.02 Cr | ₹342,200 Cr |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹-82 Cr | ₹-62 Cr | ₹-45 Cr | ₹-47 Cr | ₹-5,066,673 Cr |
| Appropriations | ₹-109 Cr | ₹-82 Cr | ₹-62 Cr | ₹-45 Cr | ₹-4,724,473 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | - | - | - | - | ₹122 Cr |
| Equity Dividend % | - | - | - | - | - |
| Earnings Per Share | ₹-15.76 | ₹-12.82 | ₹-13.77 | ₹1.62 | ₹2.74 |
| Adjusted EPS | ₹-15.76 | ₹-12.82 | ₹-13.77 | ₹1.62 | ₹2.74 |
Compare Income Statement of peers of KERNEX MICROSYSTEMS (INDIA)
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| KERNEX MICROSYSTEMS (INDIA) | ₹2,035.7 Cr | -7.3% | 9.6% | 64.6% | Stock Analytics | |
| PREMIER ENERGIES | ₹48,434.2 Cr | 0.4% | 5.6% | 2.7% | Stock Analytics | |
| KAYNES TECHNOLOGY INDIA | ₹44,839.8 Cr | -4.6% | -7.6% | 18.4% | Stock Analytics | |
| SYRMA SGS TECHNOLOGY | ₹14,884.2 Cr | -1.6% | -5.4% | 91.4% | Stock Analytics | |
| AVALON TECHNOLOGIES | ₹7,470.9 Cr | -4.8% | 10.6% | 99.3% | Stock Analytics | |
| WEBSOL ENERGY SYSTEM | ₹5,015.4 Cr | -3.1% | -6.1% | -4.3% | Stock Analytics | |
KERNEX MICROSYSTEMS (INDIA) Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| KERNEX MICROSYSTEMS (INDIA) | -7.3% |
9.6% |
64.6% |
| SENSEX | 0.9% |
2.5% |
3.7% |
You may also like the below Video Courses