Pioneer Embroideries Ltd
NSE: PIONEEREMB BSE: 514300
₹20.03
(0.60%)
Sat, 17 Oct 2026, 05:59 pm
Market Cap (in Cr)61.8
PE Ratio0
Dividend0
Consumer Non-Durables
Apparel/Footwear
24.5KPioneer Embroideries Income Statement
| Particulars | 2005 | 2006 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total revenue | 1.44B | 1.72B | 1.69B | 1.67B | 1.86B | 2.11B | 2.40B | 2.68B | 2.65B | 2.51B | 2.36B | 2.57B | 2.74B | 2.38B | 2.26B | 2.92B | 2.97B | 3.36B | 3.75B |
| Gross profit | 475.90M | 1.62B | -101.08M | 67.80M | 162.49M | 101.88M | 157.58M | 223.40M | 213.32M | 238.75M | 268.30M | 167.95M | 272.54M | 248.61M | 353.52M | 383.37M | 275.05M | 311.95M | 311.38M |
| Operating expenses (excl. COGS) | -288.51M | -1.38B | -439.93M | 135.24M | -202.34M | -174.42M | -173.36M | -198.07M | -71.68M | -216.22M | -182.52M | -156.62M | -164.72M | -143.47M | -168.16M | -214.81M | -239.45M | -214.14M | -215.31M |
| Selling/general/admin expenses, total | -287.47M | -328.58M | -656.77M | — | -202.34M | -170.79M | -175.21M | -196.04M | -258.47M | -212.33M | -178.31M | -153.72M | -160.96M | -141.04M | -168.16M | -212.58M | -233.74M | -211.04M | -207.82M |
| Research & development | — | — | — | 0 | 0 | 0 | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Selling/general/admin expenses, other | -287.47M | -328.58M | -656.77M | 0 | -202.34M | -170.79M | -175.21M | -196.04M | -258.47M | -212.33M | -178.31M | -153.72M | -160.96M | -141.04M | -168.16M | -212.58M | -233.74M | -211.04M | -207.82M |
| Other operating expenses, total | -1.05M | -1.06B | 216.84M | 135.24M | 0 | -3.62M | 1.85M | -2.03M | 186.79M | -3.89M | -4.21M | -2.90M | -3.75M | -2.43M | 0 | -2.23M | -5.71M | -3.10M | -7.49M |
| Operating income | 187.39M | 240.31M | -541.01M | -125.16M | -39.84M | -72.54M | -15.78M | 25.33M | 141.64M | 22.53M | 85.78M | 11.33M | 107.82M | 105.14M | 185.36M | 168.56M | 35.60M | 97.81M | 96.06M |
| Non-operating income, total | -78.24M | -83.87M | -136.97M | -64.99M | -7.55M | -34.24M | -152.62M | -102.58M | -80.36M | 151.34M | -278.89M | -69.21M | -67.75M | -22.25M | -26.25M | -16.39M | 83.43M | -55.16M | -33.02M |
| Interest expense, net of interest capitalized | -81.74M | -113.14M | -197.27M | -204.65M | -158.34M | -207.98M | -218.73M | -166.70M | -120.12M | -94.16M | -109.45M | -90.29M | -76.61M | -61.32M | -44.71M | -30.59M | -34.39M | -92.43M | -93.24M |
| 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 | 3.69M | 1.25M | 92.75M | 139.66M | 151.47M | 251.71M | 70.84M | 126.92M | 91.31M | 106.09M | 20.52M | 20.18M | 19.86M | 12.69M | 18.45M | 14.21M | 138.23M | 37.27M | 60.23M |
| Non-operating interest income | — | — | — | — | — | 85.26M | 24.91M | 1.08M | 2.93M | 3.93M | 2.60M | 3.39M | 2.07M | 1.76M | 1.88M | 5.18M | 3.54M | 6.16M | 5.25M |
| Miscellaneous non-operating expense | 3.69M | 1.25M | 92.75M | 139.66M | 151.47M | 166.45M | 45.94M | 125.84M | 88.38M | 102.16M | 17.91M | 16.78M | 17.79M | 10.93M | 16.58M | 9.03M | 134.70M | 8.79M | 51.19M |
| Unusual income/expense | -193.00K | 28.02M | -32.45M | — | -684.00K | -77.97M | -4.74M | -62.80M | -51.55M | 139.40M | -189.95M | 907.00K | -11.00M | 26.38M | 0 | 0 | -20.41M | 0 | 0 |
| Pretax income | 109.14M | 156.44M | -677.97M | -190.15M | -47.39M | -106.78M | -168.41M | -77.24M | 61.28M | 173.87M | -193.11M | -57.88M | 40.07M | 82.89M | 159.11M | 152.17M | 119.04M | 42.65M | 63.05M |
| Taxes | -2.54M | -19.95M | -21.44M | -3.28M | 4.18M | 3.82M | -185.12M | 0 | -13.00K | -108.00K | -4.00K | -312.00K | 0 | 0 | 28.56M | -41.96M | -36.26M | -7.01M | -18.10M |
| Non-controlling/minority interest | -636.00K | -1.35M | 43.61M | 27.73M | 9.70M | 10.70M | 15.08M | 506.00K | -238.00K | 0 | 18.00K | 1.26M | 1.90M | 1.58M | 4.91M | 236.00K | 2.31M | 1.74M | 281.00K |
| After tax other income/expense | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net income before discontinued operations | 105.97M | 135.14M | -655.80M | -165.71M | -33.51M | -92.26M | -338.44M | -76.74M | 109.86M | 172.75M | -193.10M | -56.92M | 41.97M | 84.47M | 192.58M | 110.45M | 84.95M | 37.23M | 44.86M |
| Net income | 105.97M | 135.14M | -655.80M | -165.71M | -33.51M | -92.26M | -338.44M | -76.74M | 109.86M | 172.75M | -193.10M | -59.29M | 39.61M | 82.11M | 192.58M | 110.45M | 84.95M | 37.23M | 44.86M |
| Dilution adjustment | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -4.91M | 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 |
| Diluted net income available to common stockholders | 105.97M | 135.14M | -655.80M | -165.71M | -33.51M | -92.26M | -338.44M | -76.74M | 109.86M | 172.75M | -193.10M | -59.29M | 39.61M | 82.11M | 187.67M | 110.45M | 84.95M | 37.23M | 44.86M |
| Basic earnings per share (Basic EPS) | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Diluted earnings per share (Diluted EPS) | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBITDA | 271.85M | 336.00M | -422.46M | 15.91M | 87.92M | 54.22M | 115.18M | 139.31M | 328.21M | 168.53M | 167.67M | 96.61M | 195.24M | 192.27M | 266.99M | 249.37M | 120.22M | 223.19M | 252.58M |
| EBIT | 187.39M | 240.31M | -541.01M | -125.16M | -39.84M | -72.54M | -15.78M | 25.33M | 141.64M | 22.53M | 85.78M | 11.33M | 107.82M | 105.14M | 185.36M | 168.56M | 35.60M | 97.81M | 96.06M |
| Total operating expenses | -1.25B | -1.48B | -2.23B | -1.46B | -1.90B | -2.18B | -2.42B | -2.66B | -2.51B | -2.49B | -2.27B | -2.56B | -2.63B | -2.28B | -2.07B | -2.75B | -2.93B | -3.26B | -3.65B |
| Prepaid expenses | 142.53M | 232.49M | 19.26M | 3.58M | 6.18M | 56.14M | 56.55M | 52.09M | 3.19M | 1.94M | 1.87M | 3.85M | 3.99M | 4.58M | 4.61M | 15.27M | 12.18M | 20.06M | 17.43M |
| Deferred income, current | — | — | — | — | — | — | — | 29.89M | 41.17M | 42.24M | 148.58M | 147.45M | — | — | — | — | — | — | — |
| Capital and operating lease obligations | 5.37M | 5.37M | 2.07M | 758.00K | 1.22M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.79M | 3.55M | 31.08M | 32.51M | 32.15M | 77.86M |
| Operating lease liabilities | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Deferred tax liabilities | 12.23M | — | 77.33M | — | — | 81.17M | — | — | — | — | — | — | — | — | 66.36M | 15.89M | 50.55M | 57.29M | 131.95M |
| Deferred income, non-current | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | — | 0 | 0 | — | — | — | — | — | — | — | — |
| Minority interest | 34.10M | 35.45M | -48.08M | 0 | -86.28M | 0 | 0 | 0 | 0 | 0 | 17.25M | 15.42M | 15.09M | 13.50M | 8.59M | 8.36M | 6.05M | 4.31M | 4.03M |
| Change in accrued expenses | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Common dividends paid | -15.54M | -17.64M | -20.73M | -200.00K | -246.00K | -315.00K | -341.00K | -292.00K | -365.00K | 0 | 0 | 0 | 0 | 0 | 0 | -6.49M | -7.80M | 0 | 0 |
| Preferred dividends paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
