Fiem
FIEMIND.NSFiem Industries Limited Price (FIEMIND.NS)
Stock Price
Market Cap
Fetching Data...
Enterprise Value
Fetching Data...
Volume
Fetching Data...
Shares Outstanding
26,320,000
(100)%Income Statement Summary
| Revenue | |
| Cost of Revenue | |
| Gross Profit | |
| Operating Expenses | |
| Operating Income | |
| Other Expenses | |
| Net Income |
Income Statement
Fiem Industries LimitedCurrency: INR
| YEAR | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||
| Revenue |
1,683,354,450.00
+0% |
1,772,979,142.00
+5% |
2,192,893,087.00
+24% |
2,958,634,345.00
+35% |
4,265,357,579.00
+44% |
5,319,709,681.00
+25% |
6,030,887,296.00
+13% |
7,204,688,733.00
+19% |
8,254,673,071.00
+15% |
9,790,497,884.00
+19% |
10,098,758,353.00
+3% |
12,299,946,000.00
+22% |
14,390,043,000.00
+17% |
13,687,092,000.00
-5% |
12,076,467,000.00
-12% |
15,577,253,000.00
+29% |
18,340,426,000.00
+18% |
20,287,806,000.00
+11% |
|
| Cost of Revenue | |||||||||||||||||||
| Cost of Revenue | 1,359,341,521.00 | 1,425,517,938.00 | 1,799,574,047.00 | 2,335,819,323.00 | 3,469,297,630.00 | 3,745,170,169.00 | 4,323,321,125.00 | 5,124,330,641.00 | 4,976,388,341.00 | 6,754,398,989.00 | 6,994,779,430.00 | 8,618,691,000.00 | 10,287,903,000.00 | 9,588,675,000.00 | 8,532,303,000.00 | 11,059,055,000.00 | 11,314,332,000.00 | 17,355,358,000.00 | |
| Gross Profit | |||||||||||||||||||
| Gross Profit |
324,012,929.00
+0% |
347,461,204.00
+7% |
393,319,040.00
+13% |
622,815,022.00
+58% |
796,059,949.00
+28% |
1,574,539,512.00
+98% |
1,707,566,171.00
+8% |
2,080,358,092.00
+22% |
3,278,284,730.00
+58% |
3,036,098,895.00
-7% |
3,103,978,923.00
+2% |
3,681,255,000.00
+19% |
4,102,140,000.00
+11% |
4,098,417,000.00
0% |
3,544,164,000.00
-14% |
4,518,198,000.00
+27% |
7,026,094,000.00
+56% |
2,932,448,000.00
-58% |
|
| Gross Profit Ratio | (0.19%) | (0.20%) | (0.18%) | (0.21%) | (0.19%) | (0.30%) | (0.28%) | (0.29%) | (0.40%) | (0.31%) | (0.31%) | (0.30%) | (0.29%) | (0.30%) | (0.29%) | (0.29%) | (0.38%) | (0.14%) | |
| Operating Expenses | |||||||||||||||||||
| Research and Development | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 43,245,813.00 | 46,399,202.00 | 60,786,225.00 | 59,696,154.00 | 66,166,000.00 | 74,221,000.00 | 91,253,000.00 | 103,154,000.00 | 88,845,000.00 | 95,572,000.00 | 187,542,000.00 | 233,431,000.00 | |
| General and Administrative | 98,142,442.00 | 114,010,251.00 | 134,457,732.00 | 190,718,835.00 | 373,286,793.00 | 310,918,074.00 | 328,107,135.00 | 353,066,641.00 | 0.00 | 263,185,150.00 | 263,091,035.00 | 281,130,000.00 | 328,667,000.00 | 341,449,000.00 | 314,308,000.00 | 321,680,000.00 | 388,043,000.00 | 447,551,000.00 | |
| Selling, General & Admin... | 98,142,442.00 | 114,010,251.00 | 134,457,732.00 | 190,718,835.00 | 373,286,793.00 | 310,918,074.00 | 328,107,135.00 | 353,066,641.00 | 1,007,132,295.00 | 530,819,112.00 | 500,087,286.00 | 529,338,000.00 | 599,970,000.00 | 590,480,000.00 | 510,159,000.00 | 593,842,000.00 | 857,285,000.00 | 726,035,000.00 | |
| Selling & Marketing Exp... | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 129,785,817.00 | 147,754,902.00 | 0.00 | 267,633,962.00 | 236,996,251.00 | 248,208,000.00 | 271,303,000.00 | 249,031,000.00 | 195,851,000.00 | 272,162,000.00 | 469,242,000.00 | 278,484,000.00 | |
| Depreciation and Amortiz... | 52,244,644.00 | 78,215,506.00 | 88,231,864.00 | 92,467,272.00 | 129,795,492.00 | 168,848,865.00 | 183,493,737.00 | 217,898,811.00 | 307,230,433.00 | 331,201,126.00 | 392,266,000.00 | 443,259,000.00 | 489,267,000.00 | 532,028,000.00 | 572,340,000.00 | 590,011,000.00 | 633,902,000.00 | 586,521,000.00 | |
| Other Expenses | 17,432,354.00 | 18,986,371.00 | 38,407,396.00 | 31,810,715.00 | 94,494,215.00 | 752,680,813.00 | 824,234.00 | 4,296.00 | 42,750.00 | 34,037.00 | 600,671.00 | 239,000.00 | 1,075,000.00 | 1,217,000.00 | 1,152,000.00 | 424,000.00 | 108,034,000.00 | -31,407,000.00 | |
| Total Operating Expenses | 149,252,071.00 | 185,665,917.00 | 274,475,899.00 | 432,928,231.00 | 546,046,124.00 | 1,063,598,887.00 | 1,187,905,938.00 | 1,413,776,534.00 | 2,551,063,529.00 | 2,090,651,773.00 | 2,313,661,736.00 | 2,722,850,000.00 | 3,015,427,000.00 | 3,049,658,000.00 | 2,663,464,000.00 | 3,144,186,000.00 | 5,173,640,000.00 | 6,282,951,000.00 | |
| Cost and Exponses | 1,508,593,592.00 | 1,611,183,855.00 | 2,074,049,946.00 | 2,768,747,554.00 | 4,015,343,754.00 | 4,808,769,056.00 | 5,511,227,063.00 | 6,538,107,175.00 | 7,527,451,870.00 | 8,845,050,762.00 | 9,308,441,166.00 | 11,341,541,000.00 | 13,303,330,000.00 | 12,638,333,000.00 | 11,195,767,000.00 | 14,203,241,000.00 | 16,487,972,000.00 | 18,151,772,000.00 | |
| Operating Income | |||||||||||||||||||
| Operating Income |
174,760,858.00
+0% |
161,795,287.00
-7% |
118,843,141.00
-27% |
189,886,791.00
+60% |
250,013,825.00
+32% |
510,940,625.00
+104% |
392,725,813.00
-23% |
528,151,008.00
+34% |
608,717,689.00
+15% |
945,447,122.00
+55% |
790,317,187.00
-16% |
958,405,000.00
+21% |
1,079,981,000.00
+13% |
1,043,512,999.00
-3% |
761,902,000.00
-27% |
1,347,702,000.00
+77% |
1,838,126,000.00
+36% |
2,070,056,000.00
+13% |
|
| Operating Income Ratio | (0.10%) | (0.09%) | (0.05%) | (0.06%) | (0.06%) | (0.10%) | (0.07%) | (0.07%) | (0.07%) | (0.10%) | (0.08%) | (0.08%) | (0.08%) | (0.08%) | (0.06%) | (0.09%) | (0.10%) | (0.10%) | |
| Other Income and Exp... | |||||||||||||||||||
| Interest Income | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 2,472,460.00 | 2,717,428.00 | 1,194,197.00 | 1,968,135.00 | 7,377,319.00 | 39,981,617.00 | 6,904,000.00 | 4,183,000.00 | 8,191,000.00 | 18,731,000.00 | 6,088,000.00 | 82,021,000.00 | 151,777,000.00 | |
| Interest Expenses | 18,920,879.00 | 19,508,419.00 | 39,977,639.00 | 33,324,851.00 | 95,157,042.00 | 207,795,330.00 | 129,651,848.00 | 144,526,560.00 | 116,493,340.00 | 148,124,326.00 | 221,611,000.00 | 220,491,000.00 | 215,592,000.00 | 175,466,000.00 | 114,277,000.00 | 78,378,000.00 | 74,307,000.00 | 29,383,000.00 | |
| Total Other Income/Exp... | 2,206,847.00 | -20,030,467.00 | -41,547,882.00 | -34,838,987.00 | -95,819,869.00 | -207,795,330.00 | -162,482,568.00 | -317,440,916.00 | -60,189,563.00 | -149,474,870.00 | -333,761,187.00 | -138,816,000.00 | -214,424,000.00 | -178,684,000.00 | -116,999,000.00 | -69,089,000.00 | -2,525,801,000.00 | 160,556,000.00 | |
| EBITDA | |||||||||||||||||||
| EBITDA | 225,516,977.00 | 239,488,745.00 | 205,504,762.00 | 280,839,927.00 | 379,146,490.00 | 651,105,008.00 | 706,695,634.00 | 886,378,275.00 | 1,036,477,515.00 | 1,272,332,565.00 | 1,081,290,000.00 | 1,395,047,000.00 | 1,580,247,000.00 | 1,577,230,000.00 | 1,338,149,000.00 | 1,965,586,000.00 | 2,594,390,000.00 | 2,846,516,000.00 | |
| EBITDA ratio | (0.13%) | (0.14%) | (0.09%) | (0.09%) | (0.09%) | (0.13%) | (0.12%) | (0.12%) | (0.13%) | (0.13%) | (0.12%) | (0.11%) | (0.11%) | (0.12%) | (0.12%) | (0.13%) | (0.14%) | (0.14%) | |
| Income Before Tax | |||||||||||||||||||
| Income Before Tax | 176,967,705.00 | 141,764,820.00 | 77,295,259.00 | 155,047,804.00 | 154,193,956.00 | 303,145,295.00 | 393,550,045.00 | 528,155,306.00 | 608,760,439.00 | 793,697,207.00 | 457,550,196.00 | 816,339,000.00 | 870,001,000.00 | 868,536,000.00 | 649,443,000.00 | 1,289,651,000.00 | 1,886,181,000.00 | 2,230,612,000.00 | |
| Income Before Tax Ratio | (0.11%) | (0.08%) | (0.04%) | (0.05%) | (0.04%) | (0.06%) | (0.07%) | (0.07%) | (0.07%) | (0.08%) | (0.05%) | (0.07%) | (0.06%) | (0.06%) | (0.05%) | (0.08%) | (0.10%) | (0.11%) | |
| Income Tax Expense | |||||||||||||||||||
| Income Tax Expense | 41,510,677.00 | 48,371,674.00 | 31,177,554.00 | 49,380,518.00 | 43,553,928.00 | 91,770,686.00 | 116,335,994.00 | 155,403,455.00 | 184,009,658.00 | 220,367,117.00 | 126,296,061.00 | 290,314,000.00 | 303,597,000.00 | 81,681,000.00 | 180,318,000.00 | 336,547,000.00 | 487,413,000.00 | 572,419,000.00 | |
| Net Income | |||||||||||||||||||
| Net Income | 135,457,028.00
+0% |
93,393,146.00
-31% |
46,117,705.00
-51% |
105,667,286.00
+129% |
110,640,028.00
+5% |
211,374,609.00
+91% |
277,214,052.00
+31% |
372,751,852.00
+34% |
424,750,781.00
+14% |
573,330,090.00
+35% |
331,254,135.00
-42% |
525,607,000.00
+59% |
556,492,000.00
+6% |
745,649,000.00
+34% |
466,896,000.00
-37% |
941,609,000.00
+102% |
1,398,318,000.00
+49% |
1,657,051,000.00
+19% |
|
| Net Income Ratio | (0.08%) | (0.05%) | (0.02%) | (0.04%) | (0.03%) | (0.04%) | (0.05%) | (0.05%) | (0.05%) | (0.06%) | (0.03%) | (0.04%) | (0.04%) | (0.05%) | (0.04%) | (0.06%) | (0.08%) | (0.08%) | |
| Earning Per Share | |||||||||||||||||||
| Basic EPS | 13.67 | 7.81 | 3.86 | 8.83 | 9.25 | 17.67 | 23.17 | 31.16 | 35.51 | 47.93 | 26.23 | 39.94 | 42.29 | 56.66 | 35.48 | 71.55 | 106.26 | 62.96 | |
| Diluted EPS | 13.67 | 7.81 | 3.86 | 8.83 | 9.25 | 17.67 | 23.17 | 31.16 | 35.51 | 47.93 | 26.23 | 39.94 | 42.29 | 56.66 | 35.48 | 71.55 | 106.26 | 62.96 | |
| Share Outstanding | |||||||||||||||||||
| Basic Share Outstanding | 9,912,226.00 | 11,962,226.00 | 11,962,226.00 | 11,962,226.00 | 11,962,226.00 | 11,962,226.00 | 11,962,226.00 | 11,962,226.00 | 11,962,226.00 | 11,962,226.00 | 12,600,000.00 | 13,160,000.00 | 13,160,000.00 | 13,160,000.00 | 13,160,000.00 | 13,160,000.00 | 13,160,000.00 | 26,320,000.00 | |
| Diluted Share Outstanding | 9,912,226.00 | 11,962,226.00 | 11,962,226.00 | 11,962,226.00 | 11,962,226.00 | 11,962,226.00 | 11,962,226.00 | 11,962,226.00 | 11,962,226.00 | 11,962,226.00 | 12,600,000.00 | 13,160,000.00 | 13,160,000.00 | 13,160,000.00 | 13,160,000.00 | 13,160,000.00 | 13,160,000.00 | 26,320,000.00 | |