Kernex Microsystems (India) Limited (KERNEX.NS)
INR 1522.55
(5.0%)
INR 1522.55
(5.0%)
| Breakdown | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|---|---|
| Revenue | 195.98 Million | 40.39 Million | 66.51 Million | 183.23 Million | 148.81 Million | 81.36 Million |
| Cost of Revenue | 320.49 Million | 28.21 Million | 36.34 Million | 41.11 Million | 102.79 Million | 47.14 Million |
| Gross Profit | -124.51 Million | 12.17 Million | 30.16 Million | 142.11 Million | 46.01 Million | 34.21 Million |
| Operating Expenses | -124.51 Million | 207.22 Million | 137.91 Million | 115.45 Million | 127.24 Million | 128.84 Million |
| Selling, General and Administrative Expenses | 125.91 Million | 80.47 Million | 6.32 Million | 6.87 Million | 6.5 Million | 4.51 Million |
| Research and Development Expenses | - | - | - | - | - | - |
| Other Expenses | -124.51 Million | 7.82 Million | 328 Thousand | 259.22 Thousand | 292.39 Thousand | 678.33 Thousand |
| Cost and Expenses | 335.34 Million | 235.44 Million | 174.25 Million | 156.57 Million | 230.04 Million | 175.99 Million |
| Operating Income | -139.36 Million | -182.72 Million | -107.48 Million | 24 Million | -89.87 Million | -143.62 Million |
| Interest Expense | 23.75 Million | 8.21 Million | 26.71 Million | 11.24 Million | 54.03 Million | 18.85 Million |
| Income Tax Expense | -869 Thousand | 4.76 Million | 3.51 Million | 527.38 Thousand | -339.25 Thousand | -2.45 Million |
| Earnings before Tax | -267.96 Million | -195.43 Million | -168.6 Million | 20.73 Million | 33.91 Million | -215.75 Million |
| Net Income | -264.12 Million | -198.15 Million | -171.98 Million | 20.17 Million | 34.22 Million | -213.29 Million |
| Earnings Per Share Basic | -16.61 | -14.64 | -13.76 | 1.61 | 2.74 | -17.06 |
| Earnings Per Share Diluted | -16.61 | -14.64 | -13.76 | 1.61 | 2.74 | -17.06 |
| Weighted Average Shares Outstanding | 15.9 Million | 13.53 Million | 12.49 Million | 12.49 Million | 12.49 Million | 12.49 Million |
| Weighted Average Shares Outstanding (Diluted) | 15.9 Million | 13.53 Million | 12.49 Million | 12.49 Million | 12.49 Million | 12.49 Million |
| Gross Margin | -0.64 | 0.30 | 0.45 | 0.78 | 0.31 | 0.42 |
| EBIT Margin | -1.10 | -4.04 | -1.37 | 0.25 | -0.33 | -0.90 |
| Profit Margin | -1.35 | -4.91 | -2.59 | 0.11 | 0.23 | -2.62 |
| EBITDA | -215.66 Million | -160.34 Million | -121.28 Million | 50.85 Million | 109.53 Million | -171.82 Million |
| Earnings Before Tax Margin | -0.71 | -4.52 | -1.62 | 0.13 | -0.60 | -1.77 |
| Breakdown | 2024 Q1 | 2023 FY | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 |
|---|---|---|---|---|---|---|
| Revenue | 286.76 Million | 195.98 Million | 89.12 Million | 83.14 Million | 14.08 Million | 9.62 Million |
| Cost of Revenue | 226.28 Million | 334.91 Million | 168.15 Million | 135.79 Million | -14.17 Million | -38.24 Million |
| Gross Profit | 60.48 Million | -138.93 Million | -79.02 Million | -52.65 Million | 28.25 Million | 47.87 Million |
| Operating Expenses | 18.23 Million | 118.33 Million | 49.82 Million | 24.89 Million | 67.93 Million | 59.07 Million |
| Selling, General and Administrative Expenses | 18.23 Million | - | 49.82 Million | 24.89 Million | 35.16 Million | 24.5 Million |
| Research and Development Expenses | - | - | - | - | - | - |
| Other Expenses | 2.36 Million | 13.06 Million | - | - | 2.6 Million | 4.66 Million |
| Cost and Expenses | 244.51 Million | 453.25 Million | 217.97 Million | 160.68 Million | 53.76 Million | 20.82 Million |
| Operating Income | 42.25 Million | -257.27 Million | -128.85 Million | -77.54 Million | -37.08 Million | -11.19 Million |
| Interest Expense | 10.28 Million | 23.75 Million | 5.15 Million | - | 3.96 Million | 2.1 Million |
| Income Tax Expense | -1.35 Million | -869 Thousand | -6.47 Million | 544 Thousand | 4.3 Million | 756 Thousand |
| Earnings before Tax | 34.33 Million | -267.96 Million | -133.18 Million | -85.1 Million | -41.04 Million | -8.63 Million |
| Net Income | 36.19 Million | -264.11 Million | -126.2 Million | -84.97 Million | -44.1 Million | -8.83 Million |
| Earnings Per Share Basic | 2.16 | - | -7.53 | -5.07 | -2.85 | -0.57 |
| Earnings Per Share Diluted | 2.16 | - | -7.53 | -5.07 | -2.85 | -0.57 |
| Weighted Average Shares Outstanding | 16.75 Million | 16.75 Million | 16.75 Million | 16.75 Million | 15.45 Million | 15.45 Million |
| Weighted Average Shares Outstanding (Diluted) | 16.75 Million | 16.75 Million | 16.75 Million | 16.75 Million | 15.45 Million | 15.45 Million |
| Gross Margin | 0.21 | -0.71 | -0.89 | -0.63 | 2.01 | 4.97 |
| EBIT Margin | 0.17 | - | -1.39 | -0.54 | -2.24 | -0.03 |
| Profit Margin | 0.13 | -1.35 | -1.42 | -1.02 | -3.13 | -0.92 |
| EBITDA | 48.54 Million | - | -123.53 Million | -44.96 Million | -31.51 Million | -299 Thousand |
| Earnings Before Tax Margin | 0.15 | -1.31 | -1.45 | -0.93 | -2.63 | -1.16 |
FINEORG
0IK3
4994
NHYKF
NINK
EDPR