Kernex
KERNEX.NSKernex Microsystems (India) Limited Price (KERNEX.NS)
Stock Price
Market Cap
Fetching Data...
Enterprise Value
Fetching Data...
Volume
Fetching Data...
Shares Outstanding
15,904,000
(17.5311)%Income Statement Summary
| Revenue | |
| Cost of Revenue | |
| Gross Profit | |
| Operating Expenses | |
| Operating Income | |
| Other Expenses | |
| Net Income |
Income Statement
Kernex Microsystems (India) LimitedCurrency: INR
| YEAR | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||
| Revenue |
228,008,248.00
+0% |
204,517,248.00
-10% |
206,176,667.00
+1% |
40,136,580.00
-81% |
424,730,190.00
+958% |
438,512,662.00
+3% |
282,322,222.00
-36% |
298,298,676.00
+6% |
195,144,329.00
-35% |
121,419,658.00
-38% |
123,016,446.00
+1% |
133,055,787.00
+8% |
81,361,447.00
-39% |
148,812,096.00
+83% |
183,234,443.00
+23% |
66,515,000.00
-64% |
40,396,000.00
-39% |
195,980,000.00
+385% |
|
| Cost of Revenue | |||||||||||||||||||
| Cost of Revenue | 41,213,953.00 | 25,302,339.00 | 32,533,392.00 | 19,625,581.00 | 189,874,818.00 | 101,632,467.00 | 40,729,001.00 | 12,716,958.00 | -4,017,394.00 | 50,903,212.00 | 127,864,404.00 | 19,081,715.00 | 47,148,255.00 | 102,799,812.00 | 41,117,094.00 | 36,346,000.00 | 28,219,000.00 | 209,432,000.00 | |
| Gross Profit | |||||||||||||||||||
| Gross Profit |
186,794,295.00
+0% |
179,214,909.00
-4% |
173,643,275.00
-3% |
20,510,999.00
-88% |
234,855,372.00
+1,045% |
336,880,195.00
+43% |
241,593,221.00
-28% |
285,581,718.00
+18% |
199,161,723.00
-30% |
70,516,446.00
-65% |
-4,847,958.00
-107% |
113,974,072.00
-2,451% |
34,213,192.00
-70% |
46,012,284.00
+34% |
142,117,349.00
+209% |
30,169,000.00
-79% |
12,177,000.00
-60% |
-13,452,000.00
-210% |
|
| Gross Profit Ratio | (0.82%) | (0.88%) | (0.84%) | (0.51%) | (0.55%) | (0.77%) | (0.86%) | (0.96%) | (1.02%) | (0.58%) | (-0.04%) | (0.86%) | (0.42%) | (0.31%) | (0.78%) | (0.45%) | (0.30%) | (-0.07%) | |
| Operating Expenses | |||||||||||||||||||
| Research and Development | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 1,280,000.00 | 0.00 | 20,835,127.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| General and Administrative | 48,463,867.00 | 58,247,563.00 | 52,046,555.00 | 47,314,195.00 | 63,232,793.00 | 155,031,428.00 | 6,566,942.00 | 13,342,195.00 | 119,210,403.00 | 1,159,105.00 | 1,022,473.00 | 5,072,798.00 | 4,056,542.00 | 5,471,060.00 | 6,263,808.00 | 5,840,000.00 | 79,772,000.00 | 125,329,000.00 | |
| Selling, General & Admin... | 48,463,867.00 | 58,247,563.00 | 52,046,555.00 | 47,314,195.00 | 63,232,793.00 | 155,031,428.00 | 97,492,751.00 | 115,111,460.00 | 120,274,638.00 | 3,131,287.00 | 1,709,052.00 | 5,780,238.00 | 4,517,218.00 | 6,505,697.00 | 6,876,912.00 | 6,328,000.00 | 80,475,000.00 | 125,916,000.00 | |
| Selling & Marketing Exp... | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 1,075,328.00 | 823,667.00 | 1,064,235.00 | 1,972,182.00 | 686,579.00 | 707,440.00 | 460,676.00 | 1,034,637.00 | 613,104.00 | 488,000.00 | 703,000.00 | 587,000.00 | |
| Depreciation and Amortiz... | 20,984,209.00 | 25,522,663.00 | 18,195,100.00 | 14,001,619.00 | 10,529,436.00 | 8,055,010.00 | 27,600,846.00 | 40,323,698.00 | 41,661,794.00 | 32,105,891.00 | 25,571,846.00 | 22,462,207.00 | 21,032,846.00 | 17,316,185.00 | 15,561,000.00 | 14,368,000.00 | 23,871,000.00 | 49,700,000.00 | |
| Other Expenses | 14,354,898.00 | 48,960,304.00 | 67,527,491.00 | 55,262,048.00 | 71,097,267.00 | 79,761,755.00 | 8,867,937.00 | 8,479,945.00 | 8,990,332.00 | 8,361,975.00 | 4,036,262.00 | 2,101,173.00 | 678,333.00 | 292,395.00 | 259,223.00 | 328,000.00 | 7,823,000.00 | 0.00 | |
| Total Operating Expenses | 62,818,765.00 | 107,207,867.00 | 119,574,046.00 | 102,576,243.00 | 134,330,060.00 | 234,793,183.00 | 218,001,731.00 | 308,785,091.00 | 309,705,457.00 | 187,946,127.00 | 173,329,467.00 | 224,572,483.00 | 128,847,275.00 | 127,242,258.00 | 115,457,613.00 | 137,911,000.00 | 207,225,000.00 | 125,916,000.00 | |
| Cost and Exponses | 104,032,718.00 | 132,510,206.00 | 152,107,438.00 | 122,201,824.00 | 324,204,878.00 | 336,425,650.00 | 258,730,732.00 | 321,502,049.00 | 305,688,063.00 | 238,849,339.00 | 301,193,871.00 | 243,654,198.00 | 175,995,530.00 | 230,042,070.00 | 156,574,707.00 | 174,257,000.00 | 235,444,000.00 | 335,348,000.00 | |
| Operating Income | |||||||||||||||||||
| Operating Income |
123,975,530.00
+0% |
72,007,042.00
-42% |
54,069,229.00
-25% |
-82,065,244.00
-252% |
100,525,312.00
-222% |
102,087,012.00
+2% |
5,752,534.00
-94% |
-33,546,768.00
-683% |
-137,930,241.00
+311% |
-170,959,444.00
+24% |
-26,873,760.00
-84% |
-110,598,411.00
+312% |
-143,623,616.00
+30% |
-89,876,256.00
-37% |
24,009,000.00
-127% |
-107,483,000.00
-548% |
-182,729,000.00
+70% |
-139,368,000.00
-24% |
|
| Operating Income Ratio | (0.54%) | (0.35%) | (0.26%) | (-2.04%) | (0.24%) | (0.23%) | (0.02%) | (-0.11%) | (-0.71%) | (-1.41%) | (-0.22%) | (-0.83%) | (-1.77%) | (-0.60%) | (0.13%) | (-1.62%) | (-4.52%) | (-0.71%) | |
| Other Income and Exp... | |||||||||||||||||||
| Interest Income | 0.00 | 0.00 | 0.00 | 0.00 | 607,865.00 | 11,585,859.00 | 9,781,003.00 | 5,729,136.00 | 6,227,524.00 | 4,819,248.00 | 4,515,546.00 | 3,227,856.00 | 4,740,071.00 | 7,881,375.00 | 7,865,388.00 | 8,406,000.00 | 6,431,000.00 | 7,232,000.00 | |
| Interest Expenses | 17,154,771.00 | 10,062,493.00 | 10,611,625.00 | 24,773,182.00 | 31,891,518.00 | 36,971,502.00 | 38,424,285.00 | 30,820,012.00 | 26,727,620.00 | 30,918,346.00 | 25,407,367.00 | 18,648,954.00 | 18,850,399.00 | 54,030,506.00 | 11,247,544.00 | 26,710,000.00 | 8,214,000.00 | 23,758,000.00 | |
| Total Other Income/Exp... | -17,154,771.00 | -10,062,493.00 | -10,611,625.00 | -24,773,182.00 | -31,891,518.00 | -36,971,502.00 | -8,971,019.00 | -1,863,451.00 | -26,934,034.00 | -45,167,788.00 | 42,683,282.00 | -111,803,023.00 | -153,139,612.00 | 36,421,083.00 | -64,715,000.00 | -60,864,000.00 | -15,465,000.00 | -128,599,000.00 | |
| EBITDA | |||||||||||||||||||
| EBITDA | 144,959,739.00 | 97,529,705.00 | 72,264,329.00 | -68,063,625.00 | 111,054,748.00 | 110,142,024.00 | 80,645,599.00 | 37,226,607.00 | -53,664,080.00 | -85,597,267.00 | -200,255,864.00 | -108,864,882.00 | -171,821,387.00 | 109,530,010.00 | 50,857,000.00 | -121,289,000.00 | -160,342,000.00 | -197,832,000.00 | |
| EBITDA ratio | (0.64%) | (0.48%) | (0.35%) | (-1.70%) | (0.26%) | (0.25%) | (0.18%) | (0.06%) | (-0.31%) | (-0.82%) | (-1.20%) | (-0.76%) | (-0.90%) | (-0.33%) | (0.25%) | (-1.37%) | (-4.04%) | (-1.01%) | |
| Income Before Tax | |||||||||||||||||||
| Income Before Tax | 106,820,759.00 | 61,944,549.00 | 43,457,604.00 | -106,838,426.00 | 68,633,794.00 | 65,115,510.00 | 14,620,471.00 | -25,066,824.00 | -129,307,273.00 | -162,597,469.00 | -22,837,497.00 | -152,796,357.00 | -215,757,664.00 | 33,911,198.00 | 20,731,987.00 | -168,604,000.00 | -195,438,000.00 | -267,967,000.00 | |
| Income Before Tax Ratio | (0.47%) | (0.30%) | (0.21%) | (-2.66%) | (0.16%) | (0.15%) | (0.05%) | (-0.08%) | (-0.66%) | (-1.34%) | (-0.19%) | (-1.15%) | (-2.65%) | (0.23%) | (0.11%) | (-2.53%) | (-4.84%) | (-1.37%) | |
| Income Tax Expense | |||||||||||||||||||
| Income Tax Expense | 42,825,854.00 | 24,364,673.00 | 18,373,944.00 | -35,840,363.00 | 24,990,275.00 | 23,810,553.00 | 11,017,019.00 | -3,992,966.00 | -2,891,116.00 | -3,260,961.00 | 21,666,434.00 | -5,641,149.00 | -2,458,942.00 | -339,256.00 | 527,387.00 | 3,511,000.00 | 4,765,000.00 | -869,000.00 | |
| Net Income | |||||||||||||||||||
| Net Income | 63,994,905.00
+0% |
37,579,876.00
-41% |
25,083,660.00
-33% |
-70,998,063.00
-383% |
43,643,519.00
-161% |
41,304,957.00
-5% |
3,603,452.00
-91% |
-21,073,858.00
-685% |
-126,416,158.00
+500% |
-159,336,508.00
+26% |
-44,503,931.00
-72% |
-147,155,208.00
+231% |
-213,298,721.00
+45% |
34,220,030.00
-116% |
20,174,000.00
-41% |
-171,985,000.00
-953% |
-198,152,000.00
+15% |
-264,120,000.00
+33% |
|
| Net Income Ratio | (0.28%) | (0.18%) | (0.12%) | (-1.77%) | (0.10%) | (0.09%) | (0.01%) | (-0.07%) | (-0.65%) | (-1.31%) | (-0.36%) | (-1.11%) | (-2.62%) | (0.23%) | (0.11%) | (-2.59%) | (-4.91%) | (-1.35%) | |
| Earning Per Share | |||||||||||||||||||
| Basic EPS | 5.12 | 3.01 | 2.01 | -5.68 | 3.49 | 3.30 | 0.29 | -1.69 | -10.11 | -12.75 | -3.56 | -11.77 | -17.06 | 2.74 | 1.61 | -13.76 | -14.64 | -16.61 | |
| Diluted EPS | 5.12 | 3.01 | 2.01 | -5.68 | 3.49 | 3.30 | 0.29 | -1.69 | -10.11 | -12.75 | -3.56 | -11.77 | -17.06 | 2.74 | 1.61 | -13.76 | -14.64 | -16.61 | |
| Share Outstanding | |||||||||||||||||||
| Basic Share Outstanding | 12,499,655.00 | 12,499,655.00 | 12,499,655.00 | 12,499,655.00 | 12,499,655.00 | 12,499,655.00 | 12,499,655.00 | 12,469,738.00 | 12,499,655.00 | 12,496,981.00 | 12,499,655.00 | 12,499,655.00 | 12,499,655.00 | 12,499,655.00 | 12,499,655.00 | 12,499,655.00 | 13,531,741.00 | 15,901,264.00 | |
| Diluted Share Outstanding | 12,499,655.00 | 12,499,655.00 | 12,499,655.00 | 12,499,655.00 | 12,499,655.00 | 12,499,655.00 | 12,499,655.00 | 12,499,655.00 | 12,499,655.00 | 12,499,655.00 | 12,499,655.00 | 12,499,655.00 | 12,499,655.00 | 12,499,655.00 | 12,499,655.00 | 12,499,655.00 | 13,531,741.00 | 15,904,000.00 | |