Results Snapshot
Figures in Million
Consolidated - Profit And Loss Results
Dec'24
Dec'23
Dec'22
Dec'21
Dec'20
Dec'19
No of Months
12
12
12
12
12
12
Operating Income
322.00
450.00
148.00
125.00
250.00
122.00
Less :Inter divisional transfers
0.00
0.00
0.00
0.00
0.00
0.00
Less: Excise
0.00
0.00
0.00
0.00
0.00
0.00
Net Sales
322.00
450.00
148.00
125.00
250.00
122.00
Expenditure (Ex Depriciation)
Stock Adjustments
0.00
0.00
0.00
0.00
0.00
0.00
Raw Materials Consumed
0.00
0.00
0.00
0.00
0.00
0.00
Power & Fuel Cost
0.00
0.00
0.00
0.00
0.00
0.00
Employee Cost
41.00
42.00
30.00
30.00
26.00
29.00
Operating Expenses
19.00
14.00
30.00
16.00
19.00
28.00
General and Administration Expenses
34.00
37.00
34.00
11.00
27.00
27.00
Selling and Distribution Expenses
0.00
0.00
0.00
0.00
0.00
0.00
Cost of Software developments
0.00
0.00
0.00
0.00
0.00
0.00
Miscellaneous Expenses
0.00
0.00
0.00
0.00
0.00
0.00
Expenses Capitalised
0.00
0.00
0.00
0.00
0.00
0.00
Total Expenditure
265.00
376.00
157.00
106.00
128.00
122.00
Operating Profit (PBDIT) excl Other Income
56.00
73.00
-9.00
19.00
121.00
0.00
Other Income
111.00
-8.00
313.00
6.00
-3.00
23.00
Operating Profit (PBDIT)
201.00
84.00
332.00
50.00
150.00
47.00
Interest
19.00
14.00
30.00
16.00
19.00
28.00
Profit before Depriciation and Tax
0.00
0.00
0.00
0.00
0.00
0.00
Depreciation
29.00
31.00
31.00
26.00
32.00
23.00
Profit Before Taxation & Exceptional Items
0.00
0.00
0.00
0.00
0.00
0.00
Exceptional Income / Expenses
0.00
0.00
0.00
0.00
0.00
0.00
Profit Before Tax
154.00
40.00
275.00
-6.00
97.00
-9.00
Provision for Tax
10.00
3.00
1.00
1.00
0.00
3.00
Profit After Tax
167.00
66.00
304.00
9.00
80.00
-11.00
Extraordinary Items
0.00
0.00
0.00
0.00
0.00
0.00
Adj to Profit After Tax
0.00
0.00
0.00
0.00
0.00
0.00
Profit Balance B/F
0.00
0.00
0.00
0.00
0.00
0.00
Profit Available for appropriations
0.00
0.00
0.00
0.00
0.00
0.00
Appropriations
0.00
0.00
0.00
0.00
0.00
0.00
Equity Dividend (%)
Earnings Per Share
2.91
1.16
5.33
0.17
1.41
-0.21
Profit And Loss Analysis Highlights
Net Sales
YoY Growth in year ended Dec 2024 is -28.44% vs 204.45% in Dec 2023
Operating Profit (PBDIT) excl Other Income
YoY Growth in year ended Dec 2024 is -23.42% vs 848.56% in Dec 2023
Interest
YoY Growth in year ended Dec 2024 is 30.91% vs -52.68% in Dec 2023
Profit After Tax
YoY Growth in year ended Dec 2024 is 151.34% vs -78.16% in Dec 2023
Compare Profit and Loss Results of EXMAR NV
Figures in Million
consolidated - Profit And Loss Results
Change(EUR)
Change(%)
No of Months
12
12
Operating Income
322.00
869.00
-547.00
-62.95%
Less :Inter divisional transfers
0.00
0.00
0.00
0%
Less: Excise
0.00
0.00
0.00
0%
Net Sales
322.00
869.00
-547.00
-62.95%
Expenditure (Ex Depriciation)
Stock Adjustments
0.00
0.00
0.00
0%
Raw Materials Consumed
0.00
0.00
0.00
0%
Power & Fuel Cost
0.00
0.00
0.00
0%
Employee Cost
41.00
23.00
18.00
78.26%
Operating Expenses
19.00
143.00
-124.00
-86.71%
General and Administration Expenses
34.00
70.00
-36.00
-51.43%
Selling and Distribution Expenses
0.00
0.00
0.00
0%
Cost of Software developments
0.00
0.00
0.00
0%
Miscellaneous Expenses
0.00
0.00
0.00
0%
Expenses Capitalised
0.00
0.00
0.00
0%
Total Expenditure
265.00
572.00
-307.00
-53.67%
Operating Profit (PBDIT) excl Other Income
56.00
296.00
-240.00
-81.08%
Other Income
111.00
656.00
-545.00
-83.08%
Operating Profit (PBDIT)
201.00
1,104.00
-903.00
-81.79%
Interest
19.00
143.00
-124.00
-86.71%
Profit before Depriciation and Tax
0.00
0.00
0.00
0%
Depreciation
29.00
153.00
-124.00
-81.05%
Profit Before Taxation & Exceptional Items
0.00
0.00
0.00
0%
Exceptional Income / Expenses
0.00
0.00
0.00
0%
Profit Before Tax
154.00
805.00
-651.00
-80.87%
Provision for Tax
10.00
1.00
9.00
900.00%
Profit After Tax
167.00
805.00
-638.00
-79.25%
Extraordinary Items
0.00
0.00
0.00
0%
Adj to Profit After Tax
0.00
0.00
0.00
0%
Profit Balance B/F
0.00
0.00
0.00
0%
Profit Available for appropriations
0.00
0.00
0.00
0%
Appropriations
0.00
0.00
0.00
0%
Equity Dividend (%)
0%
0%
0.00
Earnings Per Share
2.9074
4.1066
-1.20
-29.20%
Profit And Loss - Net Sales
Net Sales 322.56 Million
in Dec 2024Figures in Million
YoY Growth in year ended Dec 2024 is -28.44% vs 204.45% in Dec 2023
Profit And Loss - Operating Profit (PBDIT)
Operating Profit (PBDIT) 56.56 Million
in Dec 2024Figures in Million
YoY Growth in year ended Dec 2024 is -23.42% vs 848.56% in Dec 2023
Profit And Loss - Interest
Interest 19.13 Million
in Dec 2024Figures in Million
YoY Growth in year ended Dec 2024 is 30.91% vs -52.68% in Dec 2023
Profit And Loss - Profit After Tax
Profit After Tax 167.32 Million
in Dec 2024Figures in Million
YoY Growth in year ended Dec 2024 is 151.34% vs -78.16% in Dec 2023






