Facor Alloys Ltd
NSE: BSE: 532656
₹2.39
(-0.83%)
Wed, 11 Mar 2026, 06:04 pm
Market Cap471.27M
PE Ratio0
Dividend0
Non-Energy Minerals
Other Metals/Minerals
24.5KFacor Alloys Income Statement
| Particulars | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total revenue | 1.16B | 1.63B | 2.26B | 2.56B | 2.62B | 3.89B | 3.67B | 2.20B | 2.40B | 39.84M | 18.52M | 1.33B | 3.10B | 3.60B | 2.91B | 1.44B | 2.59B | 3.21B | 1.54B | 1.70M |
| Gross profit | -45.26M | 294.17M | 839.02M | 679.96M | 299.64M | 649.88M | 341.50M | 42.44M | -207.23M | -437.27M | -296.21M | 153.41M | 166.07M | 308.10M | -44.21M | -79.76M | 85.52M | 55.33M | -218.14M | -119.23M |
| Operating expenses (excl. COGS) | -2.75M | -180.14M | -212.32M | -305.85M | -170.80M | -271.00M | -253.56M | -124.51M | -107.45M | -15.67M | -12.30M | -34.24M | -49.38M | -57.79M | -43.79M | -29.93M | -42.67M | -51.11M | -26.32M | -253.70M |
| Selling/general/admin expenses, total | — | -179.01M | -209.95M | -304.02M | -169.34M | -269.15M | -252.14M | -122.93M | -106.08M | -14.21M | -11.34M | -33.29M | -47.48M | -56.01M | -41.37M | -28.28M | -41.00M | -49.19M | -24.37M | -19.18M |
| Research & development | 0 | — | -673.00K | — | -179.00K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | — | 0 | 0 | 0 | 0 | 0 | — | — |
| Selling/general/admin expenses, other | — | -179.01M | -209.27M | -304.02M | -169.16M | -269.15M | -252.14M | -122.93M | -106.08M | -14.21M | -11.34M | -33.29M | -47.48M | -56.01M | -41.37M | -28.28M | -41.00M | -49.19M | -24.37M | -19.18M |
| Other operating expenses, total | -2.75M | -1.13M | -2.37M | -1.82M | -1.46M | -1.85M | -1.42M | -1.58M | -1.37M | -1.47M | -962.00K | -951.00K | -1.89M | -1.78M | -2.42M | -1.65M | -1.67M | -1.92M | -1.96M | -234.52M |
| Operating income | -48.01M | 114.03M | 626.70M | 374.11M | 128.84M | 378.88M | 87.93M | -82.07M | -314.68M | -452.94M | -308.51M | 119.17M | 116.69M | 250.31M | -87.99M | -109.69M | 42.85M | 4.23M | -244.46M | -372.93M |
| Non-operating income, total | 124.53M | 8.79M | 163.99M | 36.49M | 89.48M | 119.16M | 4.07M | 68.87M | 25.01M | 78.17M | -24.92M | -134.98M | -143.42M | -63.26M | 324.62M | 83.00M | 216.99M | -3.90M | -31.83M | -239.18M |
| Interest expense, net of interest capitalized | -26.55M | -23.95M | -14.72M | -14.31M | -13.63M | -18.94M | -81.97M | -30.00M | -53.20M | -73.83M | -112.10M | -172.38M | -179.40M | -141.89M | -37.57M | -36.97M | -10.28M | -7.24M | -26.46M | -25.05M |
| Interest capitalized | 0 | — | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Non-operating income, excl. interest expenses | 99.69M | 32.74M | 113.81M | 50.80M | 66.00M | 99.46M | 86.04M | 98.55M | 78.22M | 152.00M | 87.18M | 37.40M | 32.85M | 78.63M | 362.19M | 119.97M | 227.26M | 212.89M | 9.09M | 110.07M |
| Non-operating interest income | 538.00K | 6.64M | 16.86M | 21.19M | 22.72M | 34.68M | 25.00M | 13.71M | 34.08M | 20.77M | 20.82M | 16.93M | 13.40M | 17.32M | 47.13M | 23.02M | 13.97M | 24.79M | 21.25M | 8.64M |
| Miscellaneous non-operating expense | 99.15M | 26.10M | 96.95M | 29.61M | 43.28M | 64.78M | 61.05M | 84.84M | 44.15M | 131.23M | 66.36M | 19.07M | 19.45M | 61.31M | 315.06M | 96.95M | 213.29M | 188.10M | -12.16M | 101.43M |
| Unusual income/expense | 51.40M | — | 64.91M | — | 37.12M | 38.63M | — | 321.00K | -18.00K | — | — | — | 3.13M | 0 | 0 | 0 | 0 | -209.55M | -14.46M | -324.20M |
| Pretax income | 76.52M | 122.82M | 790.69M | 410.60M | 218.33M | 498.03M | 92.00M | -13.20M | -289.67M | -374.77M | -333.43M | -15.81M | -26.72M | 187.05M | 236.63M | -26.68M | 259.84M | 327.00K | -276.29M | -612.11M |
| Taxes | 2.96M | 6.49M | -20.85M | -29.13M | -78.02M | -166.86M | -34.43M | -12.85M | 7.03M | 122.34M | 86.55M | 3.86M | 29.90M | -37.93M | -120.18M | 21.30M | -85.28M | 69.28M | 83.92M | 109.97M |
| Non-controlling/minority interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 823.00K | 6.73M | 38.23M | 12.84M | 9.10M | 11.74M | 2.62M | -1.42M | 904.00K | 219.00K | 14.76M | -6.71M | 0 |
| After tax other income/expense | -43.00K | 261.00K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net income before discontinued operations | 79.44M | 129.57M | 769.84M | 381.47M | 140.31M | 331.18M | 57.58M | -28.11M | -277.72M | -213.77M | -233.57M | -2.85M | 14.92M | 151.74M | 115.03M | -4.48M | 174.78M | 84.37M | -199.08M | -502.14M |
| Net income | 79.44M | 129.57M | 769.84M | 381.47M | 140.31M | 331.18M | 57.58M | -28.11M | -277.72M | -213.77M | -233.57M | -2.85M | 14.92M | 151.74M | 115.03M | -4.48M | 174.78M | 84.37M | -199.08M | -502.14M |
| Dilution adjustment | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Preferred dividends | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Diluted net income available to common stockholders | 79.44M | 129.57M | 769.84M | 381.47M | 140.31M | 331.18M | 57.58M | -28.11M | -277.72M | -213.77M | -233.57M | -2.85M | 14.92M | 151.74M | 115.03M | -4.48M | 174.78M | 84.37M | -199.08M | -502.14M |
| Basic earnings per share (Basic EPS) | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Diluted earnings per share (Diluted EPS) | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBITDA | -14.35M | 147.30M | 642.41M | 391.72M | 151.63M | 400.51M | 129.08M | -41.74M | -219.54M | -354.66M | -198.47M | 147.17M | 146.23M | 270.73M | -62.34M | -89.66M | 59.75M | 23.60M | -224.25M | -357.42M |
| EBIT | -48.01M | 114.03M | 626.70M | 374.11M | 128.84M | 378.88M | 87.93M | -82.07M | -314.68M | -452.94M | -308.51M | 119.17M | 116.69M | 250.31M | -87.99M | -109.69M | 42.85M | 4.23M | -244.46M | -372.93M |
| Total operating expenses | -1.21B | -1.52B | -1.63B | -2.19B | -2.49B | -3.51B | -3.59B | -2.28B | -2.72B | -492.79M | -327.03M | -1.21B | -2.99B | -3.35B | -3.00B | -1.55B | -2.54B | -3.21B | -1.78B | -374.62M |
| Prepaid expenses | 0 | — | 3.19M | — | 80.20M | — | — | 1.76M | 2.34M | 212.00K | 392.00K | 649.00K | 2.30M | 1.72M | 1.90M | 2.20M | 4.09M | 3.31M | 1.38M | 1.56M |
| Deferred income, current | — | — | — | — | — | — | — | — | — | — | — | 5.63M | 1.50M | 67.26M | 64.25M | 57.01M | 12.97M | 5.94M | 4.12M | 15.83M |
| Capital and operating lease obligations | 4.93M | — | 4.06M | — | 5.55M | 6.52M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 31.16M | 31.16M | 2.28M | 0 | 0 | 0 | 0 |
| Operating lease liabilities | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Deferred tax liabilities | — | — | — | — | 23.32M | 47.11M | 54.87M | 54.27M | 47.48M | 43.64M | 37.41M | 32.76M | 28.56M | 24.06M | 22.55M | 12.35M | 10.68M | 8.60M | 7.65M | 5.99M |
| Deferred income, non-current | 0 | — | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | — | — | — | — | — | — | — |
| Minority interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.97M | 47.65M | -12.39M | 0 | -64.91M | -92.90M | -113.79M | -70.57M | -70.46M | -75.02M | -96.52M | -91.43M | -91.43M |
| Change in accrued expenses | 0 | — | 0 | — | 0 | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Common dividends paid | 0 | 0 | 0 | -34.32M | -34.20M | -45.45M | -45.45M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Preferred dividends paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Open Your Free Demat Account Now!
Facebook
Twitter
Instagram
LinkedIn
Youtube
Calculators
Popular Calculators
Group Stocks
Pocketful Fintech Capital Private Limited (CIN U65999DL2021PTC390548) | The SEBI Registration No. allotted to us is INZ000313732. NSE Member Code: 90326 | BSE Member Code: 6808 | MCX Member Code: 57120 DP | CDSL: 12099800