VINTAGE COFFEE & BEVERAGES
|
VINTAGE COFFEE & BEVERAGES Last 5 Year Income Statement History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | |
|---|---|---|---|---|
| INCOME : | ||||
| Gross Sales | ₹309 Cr | ₹131 Cr | ₹63 Cr | ₹37 Cr |
| Sales | ₹309 Cr | ₹131 Cr | ₹63 Cr | ₹37 Cr |
| Job Work/ Contract Receipts | - | - | - | - |
| Processing Charges / Service Income | - | - | - | - |
| Revenue from property development | - | - | - | - |
| Other Operational Income | - | - | - | - |
| Less: Excise Duty | - | - | - | - |
| Net Sales | ₹309 Cr | ₹131 Cr | ₹63 Cr | ₹37 Cr |
| EXPENDITURE : | ||||
| Increase/Decrease in Stock | ₹15 Cr | ₹-1.08 Cr | ₹-0.09 Cr | ₹8.54 Cr |
| Raw Material Consumed | ₹207 Cr | ₹87 Cr | ₹33 Cr | ₹15 Cr |
| Opening Raw Materials | ₹36 Cr | ₹23 Cr | ₹21 Cr | ₹15 Cr |
| Purchases Raw Materials | ₹222 Cr | ₹100 Cr | ₹35 Cr | ₹20 Cr |
| Closing Raw Materials | ₹51 Cr | ₹36 Cr | ₹23 Cr | ₹21 Cr |
| Other Direct Purchases / Brought in cost | - | - | - | - |
| Other raw material cost | - | - | - | - |
| Power & Fuel Cost | ₹4.22 Cr | ₹3.32 Cr | ₹2.85 Cr | ₹3.95 Cr |
| Electricity & Power | ₹4.22 Cr | ₹3.32 Cr | ₹2.85 Cr | ₹3.95 Cr |
| Oil, Fuel & Natural gas | - | - | - | - |
| Coals etc | - | - | - | - |
| Other power & fuel | - | - | - | - |
| Employee Cost | ₹7.11 Cr | ₹5.53 Cr | ₹3.92 Cr | ₹3.30 Cr |
| Salaries, Wages & Bonus | ₹7.00 Cr | ₹5.42 Cr | ₹3.78 Cr | ₹3.13 Cr |
| Contributions to EPF & Pension Funds | - | - | - | - |
| Workmen and Staff Welfare Expenses | ₹0.11 Cr | ₹0.11 Cr | ₹0.14 Cr | ₹0.17 Cr |
| Other Employees Cost | - | - | - | - |
| Other Manufacturing Expenses | ₹1.64 Cr | ₹1.69 Cr | ₹1.26 Cr | ₹1.72 Cr |
| Sub-contracted / Out sourced services | - | - | - | - |
| Processing Charges | - | ₹0.43 Cr | ₹0.97 Cr | - |
| Repairs and Maintenance | - | - | - | - |
| Packing Material Consumed | - | - | - | - |
| Other Mfg Exp | ₹1.64 Cr | ₹1.27 Cr | ₹0.28 Cr | ₹1.72 Cr |
| General and Administration Expenses | ₹11 Cr | ₹5.39 Cr | ₹4.23 Cr | ₹4.28 Cr |
| Rent , Rates & Taxes | ₹0.24 Cr | ₹0.26 Cr | ₹0.01 Cr | ₹0.05 Cr |
| Insurance | ₹1.91 Cr | ₹0.38 Cr | ₹0.71 Cr | ₹0.47 Cr |
| Printing and stationery | ₹0.04 Cr | ₹0.02 Cr | ₹0.01 Cr | ₹0.03 Cr |
| Professional and legal fees | ₹0.78 Cr | ₹0.57 Cr | ₹0.33 Cr | ₹1.17 Cr |
| Traveling and conveyance | ₹1.05 Cr | ₹0.75 Cr | ₹0.37 Cr | ₹0.11 Cr |
| Other Administration | ₹7.29 Cr | ₹3.41 Cr | ₹2.80 Cr | ₹2.45 Cr |
| Selling and Distribution Expenses | ₹7.31 Cr | ₹3.28 Cr | ₹2.19 Cr | ₹2.49 Cr |
| Advertisement & Sales Promotion | ₹0.39 Cr | ₹0.76 Cr | ₹0.07 Cr | ₹0.07 Cr |
| Sales Commissions & Incentives | - | - | - | - |
| Freight and Forwarding | - | - | - | - |
| Handling and Clearing Charges | ₹0.21 Cr | ₹0.13 Cr | ₹0.06 Cr | ₹0.03 Cr |
| Other Selling Expenses | ₹6.71 Cr | ₹2.39 Cr | ₹2.06 Cr | ₹2.38 Cr |
| Miscellaneous Expenses | ₹2.12 Cr | ₹0.53 Cr | ₹0.09 Cr | ₹1.99 Cr |
| Bad debts /advances written off | - | - | - | - |
| Provision for doubtful debts | - | - | - | - |
| Losson disposal of fixed assets(net) | - | - | - | - |
| Losson foreign exchange fluctuations | ₹1.18 Cr | ₹0.06 Cr | ₹0.09 Cr | ₹0.62 Cr |
| Losson sale of non-trade current investments | - | - | - | - |
| Other Miscellaneous Expenses | ₹0.93 Cr | ₹0.47 Cr | - | ₹1.37 Cr |
| Less: Expenses Capitalised | - | - | - | - |
| Total Expenditure | ₹256 Cr | ₹106 Cr | ₹48 Cr | ₹41 Cr |
| Operating Profit (Excl OI) | ₹53 Cr | ₹25 Cr | ₹15 Cr | ₹-4.45 Cr |
| Other Income | ₹4.00 Cr | ₹0.87 Cr | ₹0.40 Cr | ₹0.68 Cr |
| Interest Received | ₹2.36 Cr | ₹0.19 Cr | ₹0.09 Cr | ₹0.08 Cr |
| Dividend Received | - | - | - | - |
| Profit on sale of Fixed Assets | ₹0.17 Cr | - | - | ₹0.47 Cr |
| Profits on sale of Investments | - | - | - | - |
| Provision Written Back | - | - | - | - |
| Foreign Exchange Gains | ₹1.05 Cr | ₹0.31 Cr | ₹0.23 Cr | ₹0.12 Cr |
| Others | ₹0.42 Cr | ₹0.37 Cr | ₹0.07 Cr | ₹0.00 Cr |
| Operating Profit | ₹57 Cr | ₹26 Cr | ₹16 Cr | ₹-3.78 Cr |
| Interest | ₹5.99 Cr | ₹7.05 Cr | ₹6.13 Cr | ₹4.44 Cr |
| InterestonDebenture / Bonds | - | - | - | - |
| Interest on Term Loan | - | - | - | - |
| Intereston Fixed deposits | - | - | - | - |
| Bank Charges etc | ₹0.24 Cr | ₹0.22 Cr | ₹0.11 Cr | ₹0.13 Cr |
| Other Interest | ₹5.75 Cr | ₹6.82 Cr | ₹6.02 Cr | ₹4.31 Cr |
| PBDT | ₹51 Cr | ₹19 Cr | ₹9.65 Cr | ₹-8.21 Cr |
| Depreciation | ₹6.85 Cr | ₹5.02 Cr | ₹4.90 Cr | ₹3.43 Cr |
| Profit Before Taxation & Exceptional Items | ₹44 Cr | ₹14 Cr | ₹4.75 Cr | ₹-12 Cr |
| Exceptional Income / Expenses | - | - | - | - |
| Profit Before Tax | ₹44 Cr | ₹14 Cr | ₹4.75 Cr | ₹-12 Cr |
| Provision for Tax | ₹4.00 Cr | ₹1.94 Cr | ₹0.89 Cr | ₹0.63 Cr |
| Current Income Tax | ₹4.03 Cr | ₹1.92 Cr | ₹0.69 Cr | ₹0.20 Cr |
| Deferred Tax | ₹-0.03 Cr | ₹0.02 Cr | ₹0.20 Cr | ₹0.43 Cr |
| Other taxes | - | - | - | - |
| Profit After Tax | ₹40 Cr | ₹12 Cr | ₹3.86 Cr | ₹-12 Cr |
| Extra items | - | - | - | - |
| Minority Interest | - | - | - | - |
| Share of Associate | - | - | - | - |
| Other Consolidated Items | - | - | - | - |
| Consolidated Net Profit | ₹40 Cr | ₹12 Cr | ₹3.86 Cr | ₹-12 Cr |
| Adjustments to PAT | - | - | - | - |
| Profit Balance B/F | ₹-37 Cr | ₹-49 Cr | ₹-53 Cr | ₹-40 Cr |
| Appropriations | ₹2.77 Cr | ₹-37 Cr | ₹-49 Cr | ₹-53 Cr |
| General Reserves | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - |
| Corporate dividend tax | - | - | - | - |
| Other Appropriation | ₹0.85 Cr | ₹0.54 Cr | ₹0.02 Cr | ₹-0.01 Cr |
| Equity Dividend % | ₹1.00 | ₹0.50 | ₹5.00 | - |
| Earnings Per Share | ₹3.19 | ₹1.14 | ₹0.55 | ₹-1.76 |
| Adjusted EPS | ₹3.19 | ₹1.14 | ₹0.46 | ₹-1.46 |
Compare Income Statement of peers of VINTAGE COFFEE & BEVERAGES
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| VINTAGE COFFEE & BEVERAGES | ₹2,107.5 Cr | 0.9% | -2.1% | 6.4% | Stock Analytics | |
| ADANI ENTERPRISES | ₹288,990.0 Cr | -1.8% | -6.4% | -13.3% | Stock Analytics | |
| REDINGTON | ₹20,642.8 Cr | -1.9% | -7.4% | 52.1% | Stock Analytics | |
| LLOYDS ENTERPRISES | ₹10,414.1 Cr | -0.8% | 2.5% | 47.1% | Stock Analytics | |
| MMTC | ₹10,110.0 Cr | -1% | -3.9% | -14.9% | Stock Analytics | |
| HONASA CONSUMER | ₹8,994.9 Cr | -1.1% | -8.2% | -34.4% | Stock Analytics | |
VINTAGE COFFEE & BEVERAGES Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| VINTAGE COFFEE & BEVERAGES | 0.9% |
-2.1% |
6.4% |
| SENSEX | 0.9% |
2.5% |
3.7% |
You may also like the below Video Courses