XELPMOC DESIGN AND TECH
|
XELPMOC DESIGN AND TECH Last 5 Year Income Statement History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Operating Income | ₹3.90 Cr | ₹6.47 Cr | ₹15 Cr | ₹8.06 Cr | ₹14 Cr |
| Software Services & Operating Revenues | ₹3.90 Cr | ₹6.47 Cr | ₹15 Cr | ₹8.06 Cr | ₹14 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Sale of Equipments & licenses | - | - | - | - | - |
| Processing Charges / ServiceIncome | - | - | - | - | - |
| Other Operational Income | - | - | - | - | - |
| Less: Excise Duty | - | - | - | - | - |
| Operating Income (Net) | ₹3.90 Cr | ₹6.47 Cr | ₹15 Cr | ₹8.06 Cr | ₹14 Cr |
| EXPENDITURE : | |||||
| Stock Adjustments | - | - | - | - | - |
| Raw Material Consumed | - | - | - | - | - |
| Opening Raw Materials | - | - | - | - | - |
| Purchases Raw Materials | - | - | - | - | - |
| Closing Raw Materials | - | - | - | - | - |
| Other Direct Purchases / Brought in cost | - | - | - | - | - |
| Others raw material cost | - | ₹0.00 Cr | - | - | - |
| Power & Fuel Cost | ₹0.02 Cr | ₹0.08 Cr | ₹0.07 Cr | ₹0.03 Cr | ₹0.06 Cr |
| Electricity & Power | ₹0.02 Cr | ₹0.08 Cr | ₹0.07 Cr | ₹0.03 Cr | ₹0.06 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹7.20 Cr | ₹8.17 Cr | ₹18 Cr | ₹14 Cr | ₹5.64 Cr |
| Salaries, Wages & Bonus | ₹6.88 Cr | ₹11 Cr | ₹10 Cr | ₹5.51 Cr | ₹4.43 Cr |
| Contributions to EPF & Pension Funds | ₹0.13 Cr | ₹0.23 Cr | ₹0.18 Cr | ₹0.13 Cr | ₹0.15 Cr |
| Wheeling & Transmission Charges recoverable | ₹0.15 Cr | ₹0.26 Cr | ₹0.28 Cr | ₹0.07 Cr | ₹0.02 Cr |
| Other Employees Cost | ₹0.05 Cr | ₹-3.22 Cr | ₹7.43 Cr | ₹8.24 Cr | ₹1.04 Cr |
| Cost of Software developments | ₹0.38 Cr | ₹0.47 Cr | ₹0.39 Cr | ₹0.27 Cr | ₹0.33 Cr |
| Software Purchase | - | - | - | - | - |
| Technical sub-contractors | - | - | - | - | - |
| Training Expenses | - | - | - | - | - |
| Software License cost | - | - | - | - | - |
| Other software development expenses | ₹0.38 Cr | ₹0.47 Cr | ₹0.39 Cr | ₹0.27 Cr | ₹0.33 Cr |
| Operating Expenses | ₹0.08 Cr | ₹1.07 Cr | ₹0.98 Cr | ₹0.25 Cr | ₹0.15 Cr |
| Repairs and Maintenance | ₹0.07 Cr | ₹0.14 Cr | ₹0.20 Cr | ₹0.16 Cr | ₹0.13 Cr |
| Travel Expenses | - | - | - | - | - |
| Overseas Group Health Insurance | - | - | - | - | - |
| Visa & Other Charges | - | - | - | - | - |
| Post contract support services | - | - | - | - | - |
| Packing Material Consumed | - | - | - | - | - |
| Other Operating Expenses | ₹0.01 Cr | ₹0.93 Cr | ₹0.78 Cr | ₹0.09 Cr | ₹0.01 Cr |
| General and Administration Expenses | ₹3.27 Cr | ₹5.09 Cr | ₹11 Cr | ₹5.54 Cr | ₹3.97 Cr |
| Rates & Taxes | ₹0.15 Cr | ₹0.25 Cr | ₹0.13 Cr | ₹0.12 Cr | ₹0.24 Cr |
| Insurance | - | - | - | - | - |
| Printing and stationery | - | - | - | - | - |
| Professional and legal fees | ₹2.36 Cr | ₹3.33 Cr | ₹9.08 Cr | ₹4.13 Cr | ₹3.12 Cr |
| Other Administration | ₹0.44 Cr | ₹0.78 Cr | ₹0.99 Cr | ₹0.59 Cr | ₹0.31 Cr |
| Selling and Marketing Expenses | ₹0.13 Cr | ₹0.40 Cr | ₹0.16 Cr | ₹0.04 Cr | ₹0.04 Cr |
| Advertisement & Sales Promotion | ₹0.13 Cr | ₹0.23 Cr | ₹0.06 Cr | ₹0.04 Cr | ₹0.04 Cr |
| Commission, Brokerage & Discounts | - | ₹0.17 Cr | ₹0.09 Cr | - | - |
| Freight outwards | - | - | - | - | - |
| Other Selling Expenses | - | - | - | - | - |
| Miscellaneous Expenses | ₹0.19 Cr | ₹3.71 Cr | ₹2.22 Cr | ₹2.92 Cr | ₹0.32 Cr |
| Bad debts /advances written off | - | ₹0.82 Cr | ₹2.09 Cr | ₹0.16 Cr | - |
| Provision for doubtful debts | ₹0.18 Cr | ₹1.25 Cr | - | ₹2.30 Cr | ₹0.28 Cr |
| Losson disposal of fixed assets(net) | - | - | - | - | - |
| Losson foreign exchange fluctuations | ₹0.00 Cr | ₹0.02 Cr | - | - | ₹0.02 Cr |
| Losson sale of non-trade current investments | - | - | - | ₹0.18 Cr | - |
| Other Miscellaneous Expenses | ₹0.01 Cr | ₹1.63 Cr | ₹0.13 Cr | ₹0.28 Cr | ₹0.02 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹11 Cr | ₹19 Cr | ₹33 Cr | ₹23 Cr | ₹10 Cr |
| Operating Profit (Excl OI) | ₹-7.37 Cr | ₹-13 Cr | ₹-18 Cr | ₹-15 Cr | ₹3.56 Cr |
| Other Income | ₹0.90 Cr | ₹2.33 Cr | ₹3.75 Cr | ₹1.58 Cr | ₹1.14 Cr |
| Interest Received | ₹0.09 Cr | ₹0.10 Cr | ₹0.11 Cr | ₹0.56 Cr | ₹0.17 Cr |
| Dividend Received | - | - | - | - | - |
| Profit on sale of Fixed Assets | ₹0.02 Cr | ₹0.02 Cr | ₹0.02 Cr | ₹0.00 Cr | - |
| Profits on sale of Investments | ₹0.39 Cr | ₹0.97 Cr | ₹1.44 Cr | - | ₹0.95 Cr |
| Provision Written Back | ₹0.21 Cr | ₹1.24 Cr | ₹2.16 Cr | ₹0.16 Cr | - |
| Foreign Exchange Gains | - | - | ₹0.03 Cr | ₹0.04 Cr | - |
| Others | ₹0.20 Cr | - | ₹0.00 Cr | ₹0.81 Cr | ₹0.02 Cr |
| Operating Profit | ₹-6.46 Cr | ₹-10 Cr | ₹-14 Cr | ₹-13 Cr | ₹4.70 Cr |
| Interest | ₹0.10 Cr | ₹0.21 Cr | ₹0.25 Cr | - | ₹0.05 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Intereston Term Loan | - | - | - | - | - |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | - | - | - | - | - |
| Other Interest | ₹0.10 Cr | ₹0.21 Cr | ₹0.25 Cr | - | ₹0.05 Cr |
| PBDT | ₹-6.57 Cr | ₹-10 Cr | ₹-15 Cr | ₹-13 Cr | ₹4.65 Cr |
| Depreciation | ₹1.49 Cr | ₹2.09 Cr | ₹1.70 Cr | ₹0.09 Cr | ₹0.50 Cr |
| Profit Before Taxation & Exceptional Items | ₹-8.06 Cr | ₹-12 Cr | ₹-16 Cr | ₹-13 Cr | ₹4.15 Cr |
| Exceptional Income / Expenses | - | ₹-1.00 Cr | - | - | - |
| Profit Before Tax | ₹-8.06 Cr | ₹-14 Cr | ₹-16 Cr | ₹-13 Cr | ₹4.13 Cr |
| Provision for Tax | ₹0.01 Cr | ₹0.36 Cr | ₹-0.40 Cr | ₹-0.63 Cr | ₹0.05 Cr |
| Current Income Tax | - | - | - | ₹0.01 Cr | - |
| Deferred Tax | ₹0.01 Cr | ₹0.36 Cr | ₹-0.40 Cr | ₹-0.63 Cr | ₹0.05 Cr |
| Other taxes | - | - | - | - | - |
| Profit After Tax | ₹-8.07 Cr | ₹-14 Cr | ₹-16 Cr | ₹-13 Cr | ₹4.08 Cr |
| Extra items | ₹-0.01 Cr | - | - | - | - |
| Minority Interest | - | - | - | - | - |
| Share of Associate | - | - | - | - | - |
| Other Consolidated Items | - | - | - | - | - |
| Consolidated Net Profit | ₹-8.08 Cr | ₹-14 Cr | ₹-16 Cr | ₹-13 Cr | ₹4.08 Cr |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹-40 Cr | ₹-27 Cr | ₹-11 Cr | ₹1.99 Cr | ₹-2.11 Cr |
| Appropriations | ₹-48 Cr | ₹-41 Cr | ₹-27 Cr | ₹-11 Cr | ₹1.97 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹-48 Cr | ₹-41 Cr | ₹-27 Cr | ₹-11 Cr | ₹1.97 Cr |
| Equity Dividend % | - | - | - | - | - |
| Earnings Per Share | ₹-5.49 | ₹-9.49 | ₹-11.04 | ₹-8.86 | ₹2.98 |
| Adjusted EPS | ₹-5.49 | ₹-9.49 | ₹-11.04 | ₹-8.86 | ₹2.98 |
Compare Income Statement of peers of XELPMOC DESIGN AND TECH
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| XELPMOC DESIGN AND TECH | ₹193.1 Cr | 1.8% | 20.4% | -6.9% | Stock Analytics | |
| TATA CONSULTANCY SERVICES | ₹1,108,020.0 Cr | 3.4% | NA | -24.6% | Stock Analytics | |
| INFOSYS | ₹633,712.0 Cr | 5.8% | 1.9% | -17.5% | Stock Analytics | |
| HCL TECHNOLOGIES | ₹413,468.0 Cr | 2.4% | 6.6% | -17.3% | Stock Analytics | |
| WIPRO | ₹254,706.0 Cr | 0.9% | -2.7% | -10.8% | Stock Analytics | |
| TECH MAHINDRA | ₹142,353.0 Cr | 0.4% | -1.3% | -14% | Stock Analytics | |
XELPMOC DESIGN AND TECH Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| XELPMOC DESIGN AND TECH | 1.8% |
20.4% |
-6.9% |
| SENSEX | 0.9% |
2.5% |
3.7% |
You may also like the below Video Courses