PINE LABS
|
PINE LABS Last 5 Year Income Statement History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Operating Income | ₹2,274 Cr | ₹1,770 Cr | ₹1,598 Cr | ₹934 Cr | ₹650 Cr |
| Sales | ₹320 Cr | ₹184 Cr | ₹125 Cr | ₹34 Cr | ₹50 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Processing Charges / Service Income | ₹1,585 Cr | ₹1,249 Cr | ₹1,229 Cr | ₹734 Cr | ₹480 Cr |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹369 Cr | ₹336 Cr | ₹244 Cr | ₹166 Cr | ₹119 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Operating Income (Net) | ₹2,274 Cr | ₹1,770 Cr | ₹1,598 Cr | ₹934 Cr | ₹650 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹-1.93 Cr | ₹13 Cr | ₹-25 Cr | ₹-8.08 Cr | ₹-1.91 Cr |
| Raw Material Consumed | ₹287 Cr | ₹143 Cr | ₹134 Cr | ₹36 Cr | ₹58 Cr |
| Opening Raw Materials | - | - | - | - | - |
| Purchases Raw Materials | - | - | - | - | - |
| Closing Raw Materials | - | - | - | - | - |
| Other Direct Purchases / Brought in cost | ₹287 Cr | ₹143 Cr | ₹134 Cr | ₹36 Cr | ₹58 Cr |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | - | - | - | - | ₹1.38 Cr |
| Electricity & Power | - | - | - | - | ₹1.38 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹984 Cr | ₹887 Cr | ₹895 Cr | ₹448 Cr | ₹311 Cr |
| Salaries, Wages & Bonus | ₹801 Cr | ₹714 Cr | ₹686 Cr | ₹364 Cr | ₹273 Cr |
| Contributions to EPF & Pension Funds | ₹29 Cr | ₹29 Cr | ₹22 Cr | ₹7.34 Cr | ₹7.13 Cr |
| Workmen and Staff Welfare Expenses | ₹39 Cr | ₹38 Cr | ₹29 Cr | ₹9.57 Cr | ₹7.66 Cr |
| Other Employees Cost | ₹115 Cr | ₹106 Cr | ₹159 Cr | ₹67 Cr | ₹24 Cr |
| Operating Expenses | ₹384 Cr | ₹314 Cr | ₹293 Cr | ₹47 Cr | ₹26 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | ₹79 Cr | ₹68 Cr | ₹57 Cr | ₹35 Cr | - |
| Repairs and Maintenance | - | - | - | - | ₹26 Cr |
| Packing Material Consumed | - | - | - | - | - |
| Other Mfg Exp | ₹305 Cr | ₹247 Cr | ₹236 Cr | ₹12 Cr | - |
| General and Administration Expenses | ₹284 Cr | ₹269 Cr | ₹217 Cr | ₹262 Cr | ₹129 Cr |
| Rent , Rates & Taxes | ₹14 Cr | ₹14 Cr | ₹11 Cr | ₹4.91 Cr | ₹5.86 Cr |
| Insurance | ₹4.57 Cr | ₹4.59 Cr | ₹4.96 Cr | ₹3.39 Cr | ₹2.69 Cr |
| Printing and stationery | ₹90 Cr | ₹73 Cr | ₹52 Cr | ₹53 Cr | ₹0.26 Cr |
| Professional and legal fees | ₹53 Cr | ₹65 Cr | ₹57 Cr | ₹47 Cr | ₹65 Cr |
| Traveling and conveyance | ₹36 Cr | ₹33 Cr | ₹31 Cr | ₹12 Cr | ₹9.24 Cr |
| Other Administration | ₹87 Cr | ₹80 Cr | ₹60 Cr | ₹142 Cr | ₹46 Cr |
| Selling and Distribution Expenses | ₹67 Cr | ₹62 Cr | ₹36 Cr | ₹14 Cr | ₹18 Cr |
| Advertisement & Sales Promotion | ₹67 Cr | ₹62 Cr | ₹36 Cr | ₹14 Cr | ₹7.11 Cr |
| Sales Commissions & Incentives | - | - | - | - | - |
| Freight and Forwarding | - | - | - | - | ₹9.80 Cr |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | - | - | - | - | ₹1.40 Cr |
| Miscellaneous Expenses | ₹51 Cr | ₹105 Cr | ₹44 Cr | ₹20 Cr | ₹18 Cr |
| Bad debts /advances written off | ₹1.00 Cr | - | - | - | ₹1.06 Cr |
| Provision for doubtful debts | - | - | - | - | ₹7.11 Cr |
| Losson disposal of fixed assets(net) | - | - | - | - | - |
| Losson foreign exchange fluctuations | - | ₹2.35 Cr | - | ₹3.17 Cr | - |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹50 Cr | ₹103 Cr | ₹44 Cr | ₹17 Cr | ₹9.99 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹2,056 Cr | ₹1,794 Cr | ₹1,594 Cr | ₹820 Cr | ₹560 Cr |
| Operating Profit (Excl OI) | ₹218 Cr | ₹-25 Cr | ₹3.97 Cr | ₹114 Cr | ₹90 Cr |
| Other Income | ₹53 Cr | ₹55 Cr | ₹94 Cr | ₹24 Cr | ₹33 Cr |
| Interest Received | ₹32 Cr | ₹48 Cr | ₹38 Cr | ₹13 Cr | ₹17 Cr |
| Dividend Received | - | - | - | - | - |
| Profit on sale of Fixed Assets | ₹0.52 Cr | ₹1.35 Cr | ₹0.32 Cr | ₹0.06 Cr | ₹0.15 Cr |
| Profits on sale of Investments | - | - | - | - | ₹0.30 Cr |
| Provision Written Back | ₹9.47 Cr | ₹3.92 Cr | ₹4.57 Cr | ₹5.47 Cr | ₹5.36 Cr |
| Foreign Exchange Gains | ₹7.78 Cr | - | ₹43 Cr | - | ₹0.87 Cr |
| Others | ₹3.44 Cr | ₹1.70 Cr | ₹7.64 Cr | ₹4.99 Cr | ₹10 Cr |
| Operating Profit | ₹271 Cr | ₹30 Cr | ₹98 Cr | ₹138 Cr | ₹123 Cr |
| Interest | ₹79 Cr | ₹64 Cr | ₹36 Cr | ₹24 Cr | ₹22 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | ₹62 Cr | ₹53 Cr | ₹26 Cr | ₹18 Cr | ₹1.81 Cr |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹4.44 Cr | ₹1.03 Cr | ₹0.96 Cr | ₹1.19 Cr | ₹0.31 Cr |
| Other Interest | ₹13 Cr | ₹11 Cr | ₹8.51 Cr | ₹4.62 Cr | ₹20 Cr |
| PBDT | ₹192 Cr | ₹-35 Cr | ₹62 Cr | ₹114 Cr | ₹101 Cr |
| Depreciation | ₹292 Cr | ₹363 Cr | ₹315 Cr | ₹189 Cr | ₹175 Cr |
| Profit Before Taxation & Exceptional Items | ₹-100 Cr | ₹-398 Cr | ₹-253 Cr | ₹-75 Cr | ₹-74 Cr |
| Exceptional Income / Expenses | ₹-37 Cr | - | ₹-37 Cr | - | - |
| Profit Before Tax | ₹-136 Cr | ₹-398 Cr | ₹-289 Cr | ₹-75 Cr | ₹-74 Cr |
| Provision for Tax | ₹9.10 Cr | ₹-56 Cr | ₹-24 Cr | ₹-52 Cr | ₹-18 Cr |
| Current Income Tax | ₹18 Cr | ₹10 Cr | ₹7.43 Cr | ₹0.69 Cr | ₹17 Cr |
| Deferred Tax | ₹-8.69 Cr | ₹-66 Cr | ₹-32 Cr | ₹-53 Cr | ₹-36 Cr |
| Other taxes | - | - | - | - | - |
| Profit After Tax | ₹-145 Cr | ₹-342 Cr | ₹-265 Cr | ₹-23 Cr | ₹-56 Cr |
| Extra items | - | - | - | - | - |
| Minority Interest | - | - | - | - | - |
| Share of Associate | - | - | - | - | - |
| Other Consolidated Items | - | - | - | - | - |
| Consolidated Net Profit | ₹-145 Cr | ₹-342 Cr | ₹-265 Cr | ₹-23 Cr | ₹-56 Cr |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹-4,865 Cr | ₹-4,526 Cr | ₹-4,216 Cr | ₹-126 Cr | ₹-70 Cr |
| Appropriations | ₹-5,010 Cr | ₹-4,868 Cr | ₹-4,481 Cr | ₹-149 Cr | ₹-126 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹-7.69 Cr | ₹-3.06 Cr | ₹45 Cr | ₹1.70 Cr | ₹0.19 Cr |
| Equity Dividend % | - | - | - | - | - |
| Earnings Per Share | ₹-1,515.49 | ₹-3,561.49 | ₹-16,571.56 | ₹-1.67 | ₹-4.34 |
| Adjusted EPS | ₹-1,515.49 | ₹-3,561.49 | ₹-2,761.93 | ₹-0.28 | ₹-0.72 |
Compare Income Statement of peers of PINE LABS
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| PINE LABS | ₹16,397.7 Cr | -7.2% | -27.8% | NA | Stock Analytics | |
| BILLIONBRAINS GARAGE VENTURES | ₹117,818.0 Cr | 2.1% | -13.8% | NA | Stock Analytics | |
| PB FINTECH | ₹82,905.3 Cr | 2.4% | 10.2% | 7.5% | Stock Analytics | |
| ONE97 COMMUNICATIONS | ₹71,220.0 Cr | 0.7% | -4.2% | 32.6% | Stock Analytics | |
| AVENUESAI | ₹4,832.1 Cr | 1.8% | -6.8% | -20.8% | Stock Analytics | |
| SESHAASAI TECHNOLOGIES | ₹4,279.8 Cr | -0.2% | 3.7% | NA | Stock Analytics | |
PINE LABS Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| PINE LABS | -7.2% |
-27.8% |
|
| SENSEX | 0.2% |
-4.9% |
-8.4% |
You may also like the below Video Courses