MAGELLANIC CLOUD
|
MAGELLANIC CLOUD Last 5 Year Income Statement History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Operating Income | ₹560 Cr | ₹427 Cr | ₹253 Cr | ₹21,194,113 Cr | ₹174 Cr |
| Software Services & Operating Revenues | ₹560 Cr | ₹427 Cr | ₹252 Cr | ₹21,169,101 Cr | ₹174 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Sale of Equipments & licenses | - | - | - | - | - |
| Processing Charges / ServiceIncome | - | - | - | - | - |
| Other Operational Income | - | - | ₹0.22 Cr | ₹25,013 Cr | - |
| Less: Excise Duty | - | - | - | - | - |
| Operating Income (Net) | ₹560 Cr | ₹427 Cr | ₹253 Cr | ₹21,194,113 Cr | ₹174 Cr |
| EXPENDITURE : | |||||
| Stock Adjustments | - | ₹-2.13 Cr | ₹-0.94 Cr | ₹-27,471 Cr | - |
| Raw Material Consumed | ₹4.29 Cr | - | - | - | - |
| Opening Raw Materials | - | - | - | - | - |
| Purchases Raw Materials | - | - | - | - | - |
| Closing Raw Materials | - | - | - | - | - |
| Other Direct Purchases / Brought in cost | ₹4.29 Cr | - | - | - | - |
| Others raw material cost | ₹8.58 Cr | - | - | - | - |
| Power & Fuel Cost | ₹0.71 Cr | ₹0.27 Cr | ₹0.01 Cr | ₹3,659 Cr | ₹0.27 Cr |
| Electricity & Power | ₹0.71 Cr | ₹0.27 Cr | ₹0.01 Cr | ₹3,659 Cr | ₹0.27 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹204 Cr | ₹180 Cr | ₹158 Cr | ₹14,681,901 Cr | ₹139 Cr |
| Salaries, Wages & Bonus | ₹201 Cr | ₹178 Cr | ₹157 Cr | ₹14,648,988 Cr | ₹138 Cr |
| Contributions to EPF & Pension Funds | ₹1.37 Cr | ₹0.80 Cr | ₹0.24 Cr | ₹30,655 Cr | ₹0.32 Cr |
| Wheeling & Transmission Charges recoverable | ₹1.29 Cr | ₹0.37 Cr | ₹0.18 Cr | ₹2,257 Cr | ₹0.29 Cr |
| Other Employees Cost | ₹0.51 Cr | ₹0.57 Cr | ₹0.36 Cr | - | - |
| Cost of Software developments | ₹81 Cr | ₹45 Cr | ₹24 Cr | ₹4,128,781 Cr | ₹13 Cr |
| Software Purchase | ₹3.99 Cr | ₹21 Cr | ₹24 Cr | ₹1,216,658 Cr | - |
| Technical sub-contractors | - | - | - | - | - |
| Training Expenses | - | - | - | - | - |
| Software License cost | - | - | - | - | - |
| Other software development expenses | ₹77 Cr | ₹25 Cr | - | ₹2,912,123 Cr | ₹13 Cr |
| Operating Expenses | ₹30 Cr | ₹28 Cr | ₹1.24 Cr | ₹40,208 Cr | - |
| Repairs and Maintenance | ₹8.72 Cr | ₹0.11 Cr | - | - | - |
| Travel Expenses | - | - | - | - | - |
| Overseas Group Health Insurance | - | - | - | - | - |
| Visa & Other Charges | - | - | - | - | - |
| Post contract support services | - | - | - | - | - |
| Packing Material Consumed | - | - | - | - | - |
| Other Operating Expenses | ₹21 Cr | ₹28 Cr | ₹1.24 Cr | ₹40,208 Cr | - |
| General and Administration Expenses | ₹51 Cr | ₹64 Cr | ₹52 Cr | ₹1,596,723 Cr | ₹7.13 Cr |
| Rates & Taxes | ₹0.19 Cr | ₹1.13 Cr | ₹0.26 Cr | ₹65,574 Cr | ₹0.05 Cr |
| Insurance | ₹3.87 Cr | ₹2.89 Cr | ₹2.76 Cr | ₹179,449 Cr | ₹0.82 Cr |
| Printing and stationery | ₹0.12 Cr | ₹0.22 Cr | ₹0.05 Cr | ₹3,096 Cr | ₹0.03 Cr |
| Professional and legal fees | ₹24 Cr | ₹31 Cr | ₹43 Cr | ₹622,563 Cr | ₹0.52 Cr |
| Other Administration | ₹19 Cr | ₹24 Cr | ₹3.64 Cr | ₹247,602 Cr | ₹3.51 Cr |
| Selling and Marketing Expenses | ₹1.40 Cr | ₹1.54 Cr | ₹0.97 Cr | ₹143,940 Cr | ₹0.00 Cr |
| Advertisement & Sales Promotion | ₹0.57 Cr | ₹0.26 Cr | ₹0.97 Cr | ₹143,940 Cr | ₹0.00 Cr |
| Commission, Brokerage & Discounts | ₹0.83 Cr | ₹1.28 Cr | - | - | - |
| Freight outwards | - | - | - | - | - |
| Other Selling Expenses | - | - | - | - | - |
| Miscellaneous Expenses | ₹4.04 Cr | ₹2.39 Cr | ₹11 Cr | ₹473,507 Cr | ₹4.63 Cr |
| Bad debts /advances written off | - | - | - | ₹7,741 Cr | ₹0.25 Cr |
| Provision for doubtful debts | ₹0.15 Cr | ₹0.60 Cr | ₹2.88 Cr | - | - |
| Losson disposal of fixed assets(net) | - | - | - | ₹1,915 Cr | - |
| Losson foreign exchange fluctuations | ₹2.44 Cr | ₹1.35 Cr | ₹0.12 Cr | ₹7,026 Cr | - |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹1.46 Cr | ₹0.45 Cr | ₹7.59 Cr | ₹456,825 Cr | ₹4.38 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹377 Cr | ₹319 Cr | ₹245 Cr | ₹21,041,247 Cr | ₹164 Cr |
| Operating Profit (Excl OI) | ₹184 Cr | ₹108 Cr | ₹7.20 Cr | ₹152,867 Cr | ₹9.92 Cr |
| Other Income | ₹17 Cr | ₹19 Cr | ₹30 Cr | ₹213,941 Cr | ₹1.40 Cr |
| Interest Received | ₹0.43 Cr | ₹0.85 Cr | ₹0.76 Cr | ₹88,214 Cr | ₹0.79 Cr |
| Dividend Received | - | ₹0.00 Cr | - | - | - |
| Profit on sale of Fixed Assets | ₹0.13 Cr | - | - | - | ₹0.07 Cr |
| Profits on sale of Investments | - | - | - | - | - |
| Provision Written Back | ₹0.87 Cr | - | - | - | - |
| Foreign Exchange Gains | ₹0.41 Cr | - | - | - | - |
| Others | ₹16 Cr | ₹18 Cr | ₹29 Cr | ₹125,728 Cr | ₹0.54 Cr |
| Operating Profit | ₹201 Cr | ₹128 Cr | ₹37 Cr | ₹366,808 Cr | ₹11 Cr |
| Interest | ₹21 Cr | ₹12 Cr | ₹1.78 Cr | ₹102,320 Cr | ₹1.34 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Intereston Term Loan | - | - | - | - | - |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹0.57 Cr | ₹0.46 Cr | ₹0.12 Cr | ₹15,736 Cr | ₹0.16 Cr |
| Other Interest | ₹21 Cr | ₹12 Cr | ₹1.66 Cr | ₹86,583 Cr | ₹1.19 Cr |
| PBDT | ₹180 Cr | ₹115 Cr | ₹36 Cr | ₹264,488 Cr | ₹9.98 Cr |
| Depreciation | ₹40 Cr | ₹21 Cr | ₹2.71 Cr | ₹143,406 Cr | ₹1.36 Cr |
| Profit Before Taxation & Exceptional Items | ₹140 Cr | ₹94 Cr | ₹33 Cr | ₹121,082 Cr | ₹8.61 Cr |
| Exceptional Income / Expenses | - | - | - | - | - |
| Profit Before Tax | ₹140 Cr | ₹94 Cr | ₹33 Cr | ₹121,082 Cr | ₹8.61 Cr |
| Provision for Tax | ₹38 Cr | ₹20 Cr | ₹3.35 Cr | ₹-57,244 Cr | ₹2.07 Cr |
| Current Income Tax | ₹35 Cr | ₹19 Cr | ₹1.38 Cr | ₹67,409 Cr | ₹2.04 Cr |
| Deferred Tax | ₹2.24 Cr | ₹0.54 Cr | ₹-0.45 Cr | ₹-129,525 Cr | ₹0.03 Cr |
| Other taxes | ₹0.54 Cr | ₹0.01 Cr | ₹2.42 Cr | ₹4,871 Cr | ₹0.00 Cr |
| Profit After Tax | ₹103 Cr | ₹74 Cr | ₹29 Cr | ₹178,326 Cr | ₹6.54 Cr |
| Extra items | - | - | - | - | - |
| Minority Interest | ₹-0.14 Cr | ₹-0.22 Cr | - | - | ₹-0.59 Cr |
| Share of Associate | - | - | - | - | - |
| Other Consolidated Items | - | - | - | - | - |
| Consolidated Net Profit | ₹103 Cr | ₹74 Cr | ₹29 Cr | ₹178,326 Cr | ₹5.95 Cr |
| Adjustments to PAT | ₹0.07 Cr | - | - | - | - |
| Profit Balance B/F | ₹130 Cr | ₹41 Cr | ₹17 Cr | ₹1,833,581 Cr | ₹14 Cr |
| Appropriations | ₹233 Cr | ₹115 Cr | ₹46 Cr | ₹2,011,907 Cr | ₹20 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹233 Cr | ₹115 Cr | ₹46 Cr | ₹2,011,907 Cr | ₹20 Cr |
| Equity Dividend % | ₹1.50 | ₹1.50 | ₹5.00 | ₹5.00 | ₹5.00 |
| Earnings Per Share | ₹8.79 | ₹6.32 | ₹11.71 | ₹0.71 | ₹2.37 |
| Adjusted EPS | ₹1.76 | ₹1.26 | ₹0.59 | ₹0.04 | ₹0.12 |
Compare Income Statement of peers of MAGELLANIC CLOUD
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| MAGELLANIC CLOUD | ₹1,795.6 Cr | 19.2% | -47.8% | -63% | Stock Analytics | |
| TATA CONSULTANCY SERVICES | ₹1,153,500.0 Cr | -1.3% | 4.6% | -27.9% | Stock Analytics | |
| INFOSYS | ₹642,516.0 Cr | -0.8% | 3.5% | -16.8% | Stock Analytics | |
| HCL TECHNOLOGIES | ₹451,974.0 Cr | 0.6% | 6.1% | -13.8% | Stock Analytics | |
| WIPRO | ₹269,866.0 Cr | 0.2% | 6.5% | -13.4% | Stock Analytics | |
| TECH MAHINDRA | ₹151,921.0 Cr | -0.7% | 10.1% | -12.4% | Stock Analytics | |
MAGELLANIC CLOUD Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| MAGELLANIC CLOUD | 19.2% |
-47.8% |
-63% |
| SENSEX | -0.8% |
1% |
3.2% |
You may also like the below Video Courses