WATERBASE
|
WATERBASE Last 5 Year Income Statement History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹288 Cr | ₹352 Cr | ₹321 Cr | ₹299 Cr | ₹212 Cr |
| Sales | ₹280 Cr | ₹344 Cr | ₹318 Cr | ₹287 Cr | ₹207 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Processing Charges / Service Income | - | - | ₹0.00 Cr | ₹1.74 Cr | ₹3.06 Cr |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹8.29 Cr | ₹8.31 Cr | ₹3.07 Cr | ₹10 Cr | ₹1.63 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹278 Cr | ₹339 Cr | ₹304 Cr | ₹299 Cr | ₹212 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹-21 Cr | ₹-16 Cr | ₹-24 Cr | ₹-4.71 Cr | ₹-3.86 Cr |
| Raw Material Consumed | ₹231 Cr | ₹271 Cr | ₹250 Cr | ₹223 Cr | ₹143 Cr |
| Opening Raw Materials | ₹22 Cr | ₹30 Cr | ₹38 Cr | ₹42 Cr | ₹54 Cr |
| Purchases Raw Materials | ₹215 Cr | ₹258 Cr | ₹238 Cr | ₹199 Cr | ₹125 Cr |
| Closing Raw Materials | ₹8.46 Cr | ₹22 Cr | ₹30 Cr | ₹38 Cr | ₹42 Cr |
| Other Direct Purchases / Brought in cost | ₹2.63 Cr | ₹4.47 Cr | ₹3.86 Cr | ₹20 Cr | ₹5.39 Cr |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹8.31 Cr | ₹8.51 Cr | ₹6.93 Cr | ₹4.80 Cr | ₹3.79 Cr |
| Electricity & Power | ₹8.31 Cr | ₹8.51 Cr | ₹6.93 Cr | ₹4.80 Cr | ₹3.79 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹23 Cr | ₹27 Cr | ₹28 Cr | ₹26 Cr | ₹21 Cr |
| Salaries, Wages & Bonus | ₹20 Cr | ₹23 Cr | ₹24 Cr | ₹23 Cr | ₹18 Cr |
| Contributions to EPF & Pension Funds | ₹1.74 Cr | ₹1.71 Cr | ₹1.63 Cr | ₹1.52 Cr | ₹1.38 Cr |
| Workmen and Staff Welfare Expenses | ₹1.98 Cr | ₹1.73 Cr | ₹2.41 Cr | ₹1.28 Cr | ₹1.03 Cr |
| Other Employees Cost | - | - | - | - | - |
| Other Manufacturing Expenses | ₹20 Cr | ₹20 Cr | ₹14 Cr | ₹14 Cr | ₹8.43 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | ₹13 Cr | ₹12 Cr | ₹6.75 Cr | ₹4.94 Cr | ₹3.03 Cr |
| Repairs and Maintenance | ₹2.10 Cr | ₹2.40 Cr | ₹2.45 Cr | ₹2.43 Cr | ₹1.96 Cr |
| Packing Material Consumed | - | - | - | - | - |
| Other Mfg Exp | ₹4.82 Cr | ₹5.28 Cr | ₹5.23 Cr | ₹6.51 Cr | ₹3.44 Cr |
| General and Administration Expenses | ₹13 Cr | ₹11 Cr | ₹10 Cr | ₹11 Cr | ₹7.57 Cr |
| Rent , Rates & Taxes | ₹4.43 Cr | ₹1.95 Cr | ₹0.78 Cr | ₹2.03 Cr | ₹0.67 Cr |
| Insurance | ₹0.69 Cr | ₹0.64 Cr | ₹0.63 Cr | ₹0.86 Cr | ₹0.58 Cr |
| Printing and stationery | - | - | - | - | - |
| Professional and legal fees | ₹3.10 Cr | ₹2.55 Cr | ₹3.65 Cr | ₹3.48 Cr | ₹2.83 Cr |
| Traveling and conveyance | ₹3.01 Cr | ₹3.99 Cr | ₹3.59 Cr | ₹3.03 Cr | ₹2.06 Cr |
| Other Administration | ₹1.66 Cr | ₹1.81 Cr | ₹1.44 Cr | ₹1.40 Cr | ₹1.44 Cr |
| Selling and Distribution Expenses | ₹15 Cr | ₹18 Cr | ₹13 Cr | ₹13 Cr | ₹6.60 Cr |
| Advertisement & Sales Promotion | ₹0.78 Cr | ₹0.85 Cr | ₹1.19 Cr | - | ₹0.10 Cr |
| Sales Commissions & Incentives | ₹1.50 Cr | ₹2.15 Cr | ₹0.41 Cr | - | - |
| Freight and Forwarding | ₹6.78 Cr | ₹6.40 Cr | ₹3.18 Cr | ₹5.45 Cr | ₹1.32 Cr |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | ₹6.19 Cr | ₹8.28 Cr | ₹7.97 Cr | ₹7.73 Cr | ₹5.18 Cr |
| Miscellaneous Expenses | ₹6.16 Cr | ₹4.43 Cr | ₹2.11 Cr | ₹11 Cr | ₹11 Cr |
| Bad debts /advances written off | ₹0.03 Cr | ₹0.30 Cr | - | ₹4.97 Cr | - |
| Provision for doubtful debts | ₹0.89 Cr | ₹1.29 Cr | - | - | ₹8.98 Cr |
| Losson disposal of fixed assets(net) | - | - | ₹0.07 Cr | ₹0.05 Cr | - |
| Losson foreign exchange fluctuations | - | ₹0.11 Cr | ₹0.25 Cr | ₹0.27 Cr | ₹0.01 Cr |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹5.24 Cr | ₹2.73 Cr | ₹1.80 Cr | ₹5.83 Cr | ₹2.34 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹296 Cr | ₹343 Cr | ₹300 Cr | ₹298 Cr | ₹197 Cr |
| Operating Profit (Excl OI) | ₹-18 Cr | ₹-4.12 Cr | ₹4.04 Cr | ₹0.67 Cr | ₹14 Cr |
| Other Income | ₹5.22 Cr | ₹3.38 Cr | ₹2.64 Cr | ₹8.97 Cr | ₹2.73 Cr |
| Interest Received | ₹0.84 Cr | ₹2.64 Cr | ₹1.45 Cr | ₹2.09 Cr | ₹2.25 Cr |
| Dividend Received | - | - | - | - | ₹0.01 Cr |
| Profit on sale of Fixed Assets | - | - | ₹0.54 Cr | - | ₹0.01 Cr |
| Profits on sale of Investments | - | - | - | - | - |
| Provision Written Back | ₹3.52 Cr | ₹0.67 Cr | ₹0.14 Cr | ₹6.51 Cr | ₹0.19 Cr |
| Foreign Exchange Gains | ₹0.18 Cr | - | - | - | - |
| Others | ₹0.68 Cr | ₹0.07 Cr | ₹0.52 Cr | ₹0.37 Cr | ₹0.27 Cr |
| Operating Profit | ₹-13 Cr | ₹-0.73 Cr | ₹6.69 Cr | ₹9.64 Cr | ₹17 Cr |
| Interest | ₹2.76 Cr | ₹3.01 Cr | ₹2.11 Cr | ₹0.84 Cr | ₹1.48 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | ₹1.84 Cr | ₹1.89 Cr | - | - | ₹0.31 Cr |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹0.88 Cr | ₹0.93 Cr | ₹0.65 Cr | ₹0.71 Cr | ₹0.56 Cr |
| Other Interest | ₹0.03 Cr | ₹0.19 Cr | ₹1.46 Cr | ₹0.13 Cr | ₹0.62 Cr |
| PBDT | ₹-16 Cr | ₹-3.74 Cr | ₹4.58 Cr | ₹8.80 Cr | ₹15 Cr |
| Depreciation | ₹8.08 Cr | ₹9.52 Cr | ₹8.95 Cr | ₹8.46 Cr | ₹7.29 Cr |
| Profit Before Taxation & Exceptional Items | ₹-24 Cr | ₹-13 Cr | ₹-4.37 Cr | ₹0.34 Cr | ₹8.08 Cr |
| Exceptional Income / Expenses | - | - | - | - | - |
| Profit Before Tax | ₹-24 Cr | ₹-13 Cr | ₹-4.37 Cr | ₹0.34 Cr | ₹8.08 Cr |
| Provision for Tax | ₹-5.74 Cr | ₹-2.81 Cr | ₹-0.89 Cr | ₹0.26 Cr | ₹2.17 Cr |
| Current Income Tax | - | - | - | - | ₹4.49 Cr |
| Deferred Tax | ₹-5.74 Cr | ₹-2.81 Cr | ₹-0.89 Cr | ₹0.26 Cr | ₹-2.33 Cr |
| Other taxes | - | - | - | - | - |
| Profit After Tax | ₹-18 Cr | ₹-10 Cr | ₹-3.48 Cr | ₹0.08 Cr | ₹5.92 Cr |
| Extra items | - | - | - | - | - |
| Minority Interest | - | - | - | - | - |
| Share of Associate | - | - | - | - | - |
| Other Consolidated Items | - | - | - | - | - |
| Consolidated Net Profit | ₹-18 Cr | ₹-10 Cr | ₹-3.48 Cr | ₹0.08 Cr | ₹5.92 Cr |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹93 Cr | ₹103 Cr | ₹106 Cr | ₹110 Cr | ₹104 Cr |
| Appropriations | ₹75 Cr | ₹93 Cr | ₹103 Cr | ₹111 Cr | ₹110 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹-0.80 Cr | ₹-0.29 Cr | ₹-0.18 Cr | ₹4.12 Cr | ₹-0.30 Cr |
| Equity Dividend % | - | - | - | - | ₹10.00 |
| Earnings Per Share | ₹-4.38 | ₹-2.52 | ₹-0.84 | ₹0.02 | ₹1.43 |
| Adjusted EPS | ₹-4.38 | ₹-2.52 | ₹-0.84 | ₹0.02 | ₹1.43 |
Compare Income Statement of peers of WATERBASE
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| WATERBASE | ₹192.8 Cr | -3.8% | -2.5% | -35.1% | Stock Analytics | |
| GODREJ AGROVET | ₹11,465.7 Cr | 0.8% | 1.3% | -25.4% | Stock Analytics | |
| AJOONI BIOTECH | ₹77.3 Cr | -4.5% | -9.8% | -44.3% | Stock Analytics | |
WATERBASE Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| WATERBASE | -3.8% |
-2.5% |
-35.1% |
| SENSEX | -0.6% |
1.7% |
4.6% |
You may also like the below Video Courses