SMARTLINK HOLDINGS
|
SMARTLINK HOLDINGS Last 5 Year Income Statement History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Operating Income | ₹215 Cr | ₹209 Cr | ₹163 Cr | ₹80 Cr | ₹70 Cr |
| Software Services & Operating Revenues | - | ₹186 Cr | ₹143 Cr | ₹60 Cr | ₹50 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Sale of Equipments & licenses | ₹202 Cr | - | - | - | - |
| Processing Charges / ServiceIncome | ₹8.34 Cr | ₹7.58 Cr | ₹6.98 Cr | ₹5.70 Cr | ₹4.88 Cr |
| Other Operational Income | ₹4.56 Cr | ₹16 Cr | ₹13 Cr | ₹14 Cr | ₹15 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Operating Income (Net) | ₹215 Cr | ₹209 Cr | ₹163 Cr | ₹80 Cr | ₹70 Cr |
| EXPENDITURE : | |||||
| Stock Adjustments | ₹-5.52 Cr | ₹4.01 Cr | ₹-14 Cr | ₹-3.84 Cr | ₹3.75 Cr |
| Raw Material Consumed | ₹180 Cr | ₹157 Cr | ₹137 Cr | ₹50 Cr | ₹34 Cr |
| Opening Raw Materials | ₹3.74 Cr | ₹10 Cr | ₹5.87 Cr | ₹2.45 Cr | ₹1.64 Cr |
| Purchases Raw Materials | ₹85 Cr | ₹65 Cr | ₹63 Cr | ₹29 Cr | ₹7.54 Cr |
| Closing Raw Materials | ₹5.46 Cr | ₹3.74 Cr | ₹10 Cr | ₹5.87 Cr | ₹2.45 Cr |
| Other Direct Purchases / Brought in cost | ₹96 Cr | ₹85 Cr | ₹79 Cr | ₹24 Cr | ₹27 Cr |
| Others raw material cost | ₹193 Cr | ₹170 Cr | ₹158 Cr | ₹49 Cr | ₹54 Cr |
| Power & Fuel Cost | ₹1.46 Cr | ₹1.35 Cr | ₹1.31 Cr | ₹0.97 Cr | ₹0.89 Cr |
| Electricity & Power | ₹1.46 Cr | ₹1.35 Cr | ₹1.31 Cr | ₹0.97 Cr | ₹0.89 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹23 Cr | ₹19 Cr | ₹17 Cr | ₹14 Cr | ₹13 Cr |
| Salaries, Wages & Bonus | ₹22 Cr | ₹18 Cr | ₹15 Cr | ₹13 Cr | ₹12 Cr |
| Contributions to EPF & Pension Funds | ₹0.56 Cr | ₹0.53 Cr | ₹0.51 Cr | ₹0.48 Cr | ₹0.47 Cr |
| Wheeling & Transmission Charges recoverable | ₹0.74 Cr | ₹0.78 Cr | ₹0.86 Cr | ₹0.40 Cr | ₹0.35 Cr |
| Other Employees Cost | ₹0.23 Cr | ₹0.22 Cr | ₹0.16 Cr | ₹0.12 Cr | ₹0.16 Cr |
| Cost of Software developments | ₹1.91 Cr | - | - | - | - |
| Software Purchase | - | - | - | - | - |
| Technical sub-contractors | - | - | - | - | - |
| Training Expenses | - | - | - | - | - |
| Software License cost | - | - | - | - | - |
| Other software development expenses | ₹1.91 Cr | - | - | - | - |
| Operating Expenses | ₹1.41 Cr | ₹1.97 Cr | ₹3.43 Cr | ₹1.14 Cr | ₹0.97 Cr |
| Repairs and Maintenance | ₹0.52 Cr | ₹0.76 Cr | ₹2.50 Cr | ₹0.60 Cr | ₹0.31 Cr |
| Travel Expenses | - | - | - | - | - |
| Overseas Group Health Insurance | - | - | - | - | - |
| Visa & Other Charges | - | - | - | - | - |
| Post contract support services | - | - | - | - | - |
| Packing Material Consumed | - | - | - | - | - |
| Other Operating Expenses | ₹0.89 Cr | ₹1.20 Cr | ₹0.93 Cr | ₹0.53 Cr | ₹0.66 Cr |
| General and Administration Expenses | ₹9.60 Cr | ₹7.63 Cr | ₹8.04 Cr | ₹4.73 Cr | ₹5.09 Cr |
| Rates & Taxes | ₹0.21 Cr | ₹0.46 Cr | ₹0.55 Cr | ₹0.25 Cr | ₹0.13 Cr |
| Insurance | ₹0.60 Cr | ₹0.69 Cr | ₹0.56 Cr | ₹0.58 Cr | ₹0.55 Cr |
| Printing and stationery | ₹0.07 Cr | ₹0.07 Cr | ₹0.06 Cr | ₹0.03 Cr | ₹0.03 Cr |
| Professional and legal fees | ₹5.58 Cr | ₹3.00 Cr | ₹3.70 Cr | ₹2.03 Cr | ₹2.94 Cr |
| Other Administration | ₹2.77 Cr | ₹3.10 Cr | ₹2.80 Cr | ₹1.76 Cr | ₹1.35 Cr |
| Selling and Marketing Expenses | ₹2.72 Cr | ₹3.06 Cr | ₹3.24 Cr | ₹1.74 Cr | ₹1.76 Cr |
| Advertisement & Sales Promotion | ₹1.51 Cr | ₹1.57 Cr | ₹2.02 Cr | ₹0.90 Cr | ₹1.05 Cr |
| Commission, Brokerage & Discounts | - | - | - | - | - |
| Freight outwards | ₹1.21 Cr | ₹1.49 Cr | ₹1.22 Cr | ₹0.84 Cr | ₹0.71 Cr |
| Other Selling Expenses | ₹1.21 Cr | ₹1.49 Cr | ₹1.22 Cr | ₹0.84 Cr | ₹0.71 Cr |
| Miscellaneous Expenses | ₹0.97 Cr | ₹0.87 Cr | ₹2.22 Cr | ₹0.82 Cr | ₹0.93 Cr |
| Bad debts /advances written off | - | - | - | ₹0.01 Cr | - |
| Provision for doubtful debts | ₹0.12 Cr | - | ₹0.06 Cr | ₹0.05 Cr | ₹0.06 Cr |
| Losson disposal of fixed assets(net) | - | - | - | - | - |
| Losson foreign exchange fluctuations | - | - | - | - | - |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹0.86 Cr | ₹0.87 Cr | ₹2.16 Cr | ₹0.75 Cr | ₹0.87 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹216 Cr | ₹195 Cr | ₹158 Cr | ₹70 Cr | ₹60 Cr |
| Operating Profit (Excl OI) | ₹-1.12 Cr | ₹14 Cr | ₹5.42 Cr | ₹9.67 Cr | ₹11 Cr |
| Other Income | ₹12 Cr | ₹0.76 Cr | ₹1.29 Cr | ₹0.93 Cr | ₹2.62 Cr |
| Interest Received | ₹5.50 Cr | ₹0.14 Cr | ₹0.03 Cr | ₹0.00 Cr | ₹0.12 Cr |
| Dividend Received | - | - | - | - | - |
| Profit on sale of Fixed Assets | - | ₹0.04 Cr | ₹0.54 Cr | ₹0.01 Cr | ₹0.31 Cr |
| Profits on sale of Investments | - | - | - | - | - |
| Provision Written Back | ₹0.03 Cr | ₹0.03 Cr | - | ₹0.24 Cr | ₹1.75 Cr |
| Foreign Exchange Gains | ₹0.51 Cr | ₹0.39 Cr | ₹0.69 Cr | ₹0.48 Cr | ₹0.28 Cr |
| Others | ₹5.87 Cr | ₹0.16 Cr | ₹0.02 Cr | ₹0.20 Cr | ₹0.16 Cr |
| Operating Profit | ₹11 Cr | ₹15 Cr | ₹6.71 Cr | ₹11 Cr | ₹13 Cr |
| Interest | ₹1.73 Cr | ₹2.41 Cr | ₹1.89 Cr | ₹0.82 Cr | ₹1.36 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Intereston Term Loan | ₹0.91 Cr | ₹1.23 Cr | ₹0.35 Cr | ₹0.26 Cr | ₹0.85 Cr |
| Intereston Fixed deposits | ₹0.04 Cr | ₹0.02 Cr | ₹0.01 Cr | ₹0.00 Cr | ₹0.00 Cr |
| Bank Charges etc | ₹0.19 Cr | ₹0.18 Cr | ₹0.17 Cr | ₹0.11 Cr | ₹0.13 Cr |
| Other Interest | ₹0.60 Cr | ₹0.99 Cr | ₹1.36 Cr | ₹0.44 Cr | ₹0.38 Cr |
| PBDT | ₹9.06 Cr | ₹12 Cr | ₹4.82 Cr | ₹9.78 Cr | ₹12 Cr |
| Depreciation | ₹3.73 Cr | ₹3.47 Cr | ₹2.99 Cr | ₹2.40 Cr | ₹2.78 Cr |
| Profit Before Taxation & Exceptional Items | ₹5.33 Cr | ₹8.70 Cr | ₹1.83 Cr | ₹7.39 Cr | ₹9.09 Cr |
| Exceptional Income / Expenses | - | - | ₹21 Cr | - | - |
| Profit Before Tax | ₹5.33 Cr | ₹8.70 Cr | ₹23 Cr | ₹7.39 Cr | ₹9.09 Cr |
| Provision for Tax | ₹-1.27 Cr | ₹1.64 Cr | ₹3.51 Cr | ₹-2.93 Cr | ₹-1.14 Cr |
| Current Income Tax | - | ₹0.52 Cr | ₹3.35 Cr | ₹1.08 Cr | ₹0.81 Cr |
| Deferred Tax | ₹-1.26 Cr | ₹1.14 Cr | ₹0.66 Cr | ₹-4.08 Cr | ₹-2.02 Cr |
| Other taxes | ₹-0.01 Cr | ₹-0.01 Cr | ₹-0.50 Cr | ₹0.07 Cr | ₹0.08 Cr |
| Profit After Tax | ₹6.61 Cr | ₹7.06 Cr | ₹19 Cr | ₹10 Cr | ₹10 Cr |
| Extra items | - | - | - | - | - |
| Minority Interest | - | - | - | - | - |
| Share of Associate | - | - | - | - | - |
| Other Consolidated Items | - | - | - | - | - |
| Consolidated Net Profit | ₹6.61 Cr | ₹7.06 Cr | ₹19 Cr | ₹10 Cr | ₹10 Cr |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹115 Cr | ₹109 Cr | ₹94 Cr | ₹128 Cr | ₹118 Cr |
| Appropriations | ₹122 Cr | ₹116 Cr | ₹113 Cr | ₹138 Cr | ₹129 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹122 Cr | ₹116 Cr | ₹113 Cr | ₹138 Cr | ₹129 Cr |
| Equity Dividend % | - | - | - | - | - |
| Earnings Per Share | ₹6.62 | ₹7.08 | ₹19.29 | ₹10.34 | ₹7.69 |
| Adjusted EPS | ₹6.62 | ₹7.08 | ₹19.29 | ₹10.34 | ₹7.69 |
Compare Income Statement of peers of SMARTLINK HOLDINGS
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| SMARTLINK HOLDINGS | ₹131.4 Cr | -0.5% | -2.6% | -39.9% | Stock Analytics | |
| DLINK (INDIA) | ₹1,516.4 Cr | 2.2% | -8% | -29.9% | Stock Analytics | |
SMARTLINK HOLDINGS Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| SMARTLINK HOLDINGS | -0.5% |
-2.6% |
-39.9% |
| SENSEX | -0.5% |
1% |
4.6% |
You may also like the below Video Courses