VAKRANGEE
|
VAKRANGEE Last 5 Year Income Statement History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Operating Income | ₹255 Cr | ₹213 Cr | ₹197 Cr | ₹194 Cr | ₹314 Cr |
| Software Services & Operating Revenues | ₹54 Cr | ₹5.34 Cr | - | - | ₹62 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Sale of Equipments & licenses | - | - | - | - | - |
| Processing Charges / ServiceIncome | - | - | - | - | - |
| Other Operational Income | ₹201 Cr | ₹207 Cr | ₹197 Cr | ₹194 Cr | ₹252 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Operating Income (Net) | ₹255 Cr | ₹213 Cr | ₹197 Cr | ₹194 Cr | ₹314 Cr |
| EXPENDITURE : | |||||
| Stock Adjustments | ₹-1.61 Cr | ₹1.50 Cr | ₹1.89 Cr | ₹0.91 Cr | ₹2.81 Cr |
| Raw Material Consumed | ₹56 Cr | ₹11 Cr | ₹2.72 Cr | ₹11 Cr | ₹61 Cr |
| Opening Raw Materials | ₹10 Cr | ₹0.16 Cr | ₹0.16 Cr | ₹0.12 Cr | ₹0.15 Cr |
| Purchases Raw Materials | ₹60 Cr | ₹10 Cr | ₹2.21 Cr | ₹3.23 Cr | ₹51 Cr |
| Closing Raw Materials | ₹14 Cr | - | ₹0.16 Cr | ₹0.16 Cr | ₹0.12 Cr |
| Other Direct Purchases / Brought in cost | - | - | ₹0.51 Cr | ₹8.25 Cr | ₹9.49 Cr |
| Others raw material cost | - | - | ₹1.01 Cr | ₹17 Cr | ₹19 Cr |
| Power & Fuel Cost | ₹0.59 Cr | ₹0.40 Cr | ₹0.51 Cr | ₹0.49 Cr | ₹0.54 Cr |
| Electricity & Power | ₹0.59 Cr | ₹0.40 Cr | ₹0.51 Cr | ₹0.49 Cr | ₹0.54 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹30 Cr | ₹16 Cr | ₹11 Cr | ₹5.86 Cr | ₹31 Cr |
| Salaries, Wages & Bonus | ₹27 Cr | ₹18 Cr | ₹10 Cr | ₹21 Cr | ₹40 Cr |
| Contributions to EPF & Pension Funds | ₹2.06 Cr | ₹0.22 Cr | ₹0.27 Cr | ₹0.64 Cr | ₹1.88 Cr |
| Wheeling & Transmission Charges recoverable | ₹0.61 Cr | ₹0.20 Cr | ₹0.47 Cr | ₹0.67 Cr | ₹0.37 Cr |
| Other Employees Cost | ₹0.73 Cr | ₹-2.36 Cr | ₹0.57 Cr | ₹-16 Cr | ₹-10 Cr |
| Cost of Software developments | - | - | - | - | - |
| Software Purchase | - | - | - | - | - |
| Technical sub-contractors | - | - | - | - | - |
| Training Expenses | - | - | - | - | - |
| Software License cost | - | - | - | - | - |
| Other software development expenses | - | - | - | - | - |
| Operating Expenses | ₹2.58 Cr | ₹5.89 Cr | ₹13 Cr | ₹13 Cr | ₹12 Cr |
| Repairs and Maintenance | ₹1.29 Cr | ₹5.88 Cr | ₹1.76 Cr | ₹0.80 Cr | ₹0.72 Cr |
| Travel Expenses | - | - | - | - | - |
| Overseas Group Health Insurance | - | - | - | - | - |
| Visa & Other Charges | - | - | - | - | - |
| Post contract support services | - | - | - | - | - |
| Packing Material Consumed | - | - | - | - | - |
| Other Operating Expenses | ₹1.29 Cr | ₹0.02 Cr | ₹12 Cr | ₹12 Cr | ₹11 Cr |
| General and Administration Expenses | ₹16 Cr | ₹9.21 Cr | ₹17 Cr | ₹13 Cr | ₹19 Cr |
| Rates & Taxes | ₹0.39 Cr | ₹0.31 Cr | ₹1.03 Cr | ₹1.20 Cr | ₹2.40 Cr |
| Insurance | ₹0.13 Cr | ₹0.39 Cr | ₹0.23 Cr | ₹0.60 Cr | ₹1.52 Cr |
| Printing and stationery | ₹0.00 Cr | - | ₹0.27 Cr | ₹0.07 Cr | ₹0.11 Cr |
| Professional and legal fees | ₹3.08 Cr | ₹2.45 Cr | ₹4.46 Cr | ₹4.72 Cr | ₹5.33 Cr |
| Other Administration | ₹12 Cr | ₹5.57 Cr | ₹10 Cr | ₹5.61 Cr | ₹7.09 Cr |
| Selling and Marketing Expenses | ₹131 Cr | ₹142 Cr | ₹131 Cr | ₹131 Cr | ₹150 Cr |
| Advertisement & Sales Promotion | ₹0.21 Cr | ₹0.18 Cr | ₹1.65 Cr | ₹0.21 Cr | ₹2.24 Cr |
| Commission, Brokerage & Discounts | ₹130 Cr | ₹142 Cr | ₹129 Cr | ₹130 Cr | ₹148 Cr |
| Freight outwards | ₹0.84 Cr | ₹0.03 Cr | ₹0.12 Cr | ₹0.11 Cr | ₹0.10 Cr |
| Other Selling Expenses | ₹0.84 Cr | ₹0.03 Cr | ₹0.12 Cr | ₹0.11 Cr | ₹0.10 Cr |
| Miscellaneous Expenses | ₹0.99 Cr | ₹1.06 Cr | ₹2.42 Cr | ₹2.07 Cr | ₹10 Cr |
| Bad debts /advances written off | - | - | - | - | - |
| Provision for doubtful debts | - | - | - | - | ₹0.65 Cr |
| Losson disposal of fixed assets(net) | - | - | ₹0.26 Cr | - | - |
| Losson foreign exchange fluctuations | ₹0.25 Cr | ₹0.00 Cr | ₹0.00 Cr | - | ₹0.82 Cr |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹0.74 Cr | ₹1.06 Cr | ₹2.16 Cr | ₹2.07 Cr | ₹8.59 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹236 Cr | ₹186 Cr | ₹180 Cr | ₹178 Cr | ₹286 Cr |
| Operating Profit (Excl OI) | ₹19 Cr | ₹26 Cr | ₹17 Cr | ₹16 Cr | ₹28 Cr |
| Other Income | ₹8.91 Cr | ₹2.44 Cr | ₹2.32 Cr | ₹5.44 Cr | ₹70 Cr |
| Interest Received | ₹2.45 Cr | ₹1.42 Cr | ₹0.50 Cr | ₹2.28 Cr | ₹69 Cr |
| Dividend Received | ₹0.02 Cr | ₹0.02 Cr | ₹0.02 Cr | ₹0.02 Cr | - |
| Profit on sale of Fixed Assets | - | - | - | ₹0.00 Cr | - |
| Profits on sale of Investments | - | - | - | - | - |
| Provision Written Back | ₹-2.43 Cr | ₹0.10 Cr | ₹0.91 Cr | ₹1.90 Cr | - |
| Foreign Exchange Gains | ₹-0.08 Cr | ₹0.11 Cr | ₹0.30 Cr | ₹0.20 Cr | - |
| Others | ₹8.95 Cr | ₹0.79 Cr | ₹0.59 Cr | ₹1.04 Cr | ₹0.18 Cr |
| Operating Profit | ₹28 Cr | ₹29 Cr | ₹20 Cr | ₹22 Cr | ₹98 Cr |
| Interest | ₹1.83 Cr | ₹7.71 Cr | ₹1.52 Cr | - | - |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Intereston Term Loan | ₹0.74 Cr | ₹7.71 Cr | ₹1.52 Cr | - | - |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | - | - | - | - | - |
| Other Interest | ₹1.09 Cr | - | - | - | - |
| PBDT | ₹26 Cr | ₹21 Cr | ₹18 Cr | ₹22 Cr | ₹98 Cr |
| Depreciation | ₹17 Cr | ₹16 Cr | ₹16 Cr | ₹15 Cr | ₹15 Cr |
| Profit Before Taxation & Exceptional Items | ₹9.60 Cr | ₹5.32 Cr | ₹2.68 Cr | ₹6.29 Cr | ₹83 Cr |
| Exceptional Income / Expenses | - | ₹0.54 Cr | - | ₹-1.69 Cr | - |
| Profit Before Tax | ₹9.60 Cr | ₹5.86 Cr | ₹2.68 Cr | ₹4.60 Cr | ₹83 Cr |
| Provision for Tax | ₹3.21 Cr | ₹1.51 Cr | ₹1.68 Cr | ₹4.60 Cr | ₹20 Cr |
| Current Income Tax | ₹3.36 Cr | ₹1.12 Cr | ₹0.59 Cr | ₹3.64 Cr | ₹19 Cr |
| Deferred Tax | ₹-0.15 Cr | ₹0.39 Cr | ₹1.09 Cr | ₹0.96 Cr | ₹1.20 Cr |
| Other taxes | - | - | - | - | ₹0.28 Cr |
| Profit After Tax | ₹6.39 Cr | ₹4.35 Cr | ₹1.01 Cr | ₹0.00 Cr | ₹63 Cr |
| Extra items | - | - | - | - | - |
| Minority Interest | ₹0.27 Cr | - | - | - | - |
| Share of Associate | - | - | - | - | - |
| Other Consolidated Items | - | - | - | - | - |
| Consolidated Net Profit | ₹6.66 Cr | ₹4.35 Cr | ₹1.01 Cr | ₹0.00 Cr | ₹63 Cr |
| Adjustments to PAT | ₹0.12 Cr | - | - | - | - |
| Profit Balance B/F | ₹101 Cr | ₹102 Cr | ₹106 Cr | ₹1,954 Cr | ₹1,918 Cr |
| Appropriations | ₹108 Cr | ₹106 Cr | ₹107 Cr | ₹1,954 Cr | ₹1,981 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹108 Cr | ₹106 Cr | ₹107 Cr | ₹1,954 Cr | ₹1,981 Cr |
| Equity Dividend % | - | ₹5.00 | ₹5.00 | ₹5.00 | ₹10.00 |
| Earnings Per Share | ₹0.06 | ₹0.04 | ₹0.01 | - | ₹0.59 |
| Adjusted EPS | ₹0.06 | ₹0.04 | ₹0.01 | - | ₹0.59 |
Compare Income Statement of peers of VAKRANGEE
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| VAKRANGEE | ₹951.0 Cr | -4.2% | 8.1% | -66.6% | Stock Analytics | |
| INFO EDGE (INDIA) | ₹89,433.4 Cr | 1.1% | 5.3% | -10.1% | Stock Analytics | |
| AFFLE (INDIA) | ₹27,114.8 Cr | 0.4% | -0.9% | 32.4% | Stock Analytics | |
| FIRSTSOURCE SOLUTIONS | ₹25,021.6 Cr | 0.3% | 7.7% | -5.3% | Stock Analytics | |
| ECLERX SERVICES | ₹22,558.2 Cr | -1.1% | 18.1% | 73.5% | Stock Analytics | |
| QUESS CORP | ₹3,571.1 Cr | -1.5% | -6.1% | -64.7% | Stock Analytics | |
VAKRANGEE Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| VAKRANGEE | -4.2% |
8.1% |
-66.6% |
| SENSEX | -0.3% |
4.5% |
5.7% |
You may also like the below Video Courses