TAKE Solutions Limited
NSE:TAKE.NS
17.85 (INR) • At close November 4, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) INR.
| 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue
| 656.08 | 1,890.702 | 6,551.93 | 7,740.15 | 22,128.99 | 20,389.99 | 15,872.43 | 13,445.56 | 10,301.31 | 7,304.27 | 8,155.4 | 8,319.72 | 7,036.6 | 5,002.998 | 3,517.73 | 3,354.347 | 2,939.071 | 1,821.621 |
| Cost of Revenue
| 472.66 | 830.107 | 1,940.58 | 1,880.77 | 6,616.21 | 5,739.97 | 4,567.04 | 7,784.06 | 5,752.7 | 4,092.85 | 2,535.08 | 2,645.19 | 2,448.34 | 3,069.667 | 2,354.318 | 2,145.045 | 1,892.987 | 1,178.139 |
| Gross Profit
| 183.42 | 1,060.595 | 4,611.35 | 5,859.38 | 15,512.78 | 14,650.02 | 11,305.39 | 5,661.5 | 4,548.61 | 3,211.42 | 5,620.32 | 5,674.53 | 4,588.26 | 1,933.331 | 1,163.412 | 1,209.302 | 1,046.084 | 643.482 |
| Gross Profit Ratio
| 0.28 | 0.561 | 0.704 | 0.757 | 0.701 | 0.718 | 0.712 | 0.421 | 0.442 | 0.44 | 0.689 | 0.682 | 0.652 | 0.386 | 0.331 | 0.361 | 0.356 | 0.353 |
| Reseach & Development Expenses
| 0.08 | 0.08 | 70.67 | 130.63 | 67.19 | 0 | 0 | 0 | 0 | 392.8 | 396.18 | 241.05 | 0 | 0 | 0 | 0 | 0 | 0 |
| General & Administrative Expenses
| 396.23 | 99.77 | 771.58 | 698.39 | 2,239.27 | 1,457.36 | 1,069.9 | 634.18 | 480.79 | 149.57 | 496.17 | 457.94 | 575.81 | 0 | 0 | 0 | 0 | 0 |
| Selling & Marketing Expenses
| 0.68 | 3.09 | 24.11 | 58.65 | 702.8 | 672.97 | 615.25 | 499.13 | 875.44 | 386.63 | 720.1 | 711.96 | 510.35 | 116.367 | 55.498 | 63.443 | 58.848 | 35.918 |
| SG&A
| 396.91 | 102.86 | 795.69 | 757.04 | 2,942.07 | 2,130.33 | 1,685.15 | 1,133.31 | 1,356.23 | 536.2 | 1,692.69 | 1,594.53 | 1,086.16 | 116.367 | 55.498 | 63.443 | 58.848 | 35.918 |
| Other Expenses
| 9.45 | 84.469 | 93.18 | 104.37 | 5.75 | 4.17 | 11.55 | 14.17 | 5.67 | 11.83 | 6.84 | 5.5 | 5.25 | -26.437 | 46.209 | -2.084 | -4.621 | -5.373 |
| Operating Expenses
| 396.91 | 1,419.352 | 5,259.35 | 7,358.31 | 15,336.73 | 12,334.77 | 9,272.31 | 3,967.33 | 3,153.9 | 2,313.3 | 4,916.57 | 4,524.21 | 3,366.67 | 862.228 | 584.025 | 458.652 | 270.332 | 181.387 |
| Operating Income
| -213.49 | -357.29 | -655.23 | -1,822.28 | 20.02 | 2,315.25 | 2,033.08 | 1,694.17 | 1,394.71 | 898.12 | 703.75 | 1,150.32 | 1,221.59 | 1,071.103 | 579.387 | 750.65 | 775.752 | 462.095 |
| Operating Income Ratio
| -0.325 | -0.189 | -0.1 | -0.235 | 0.001 | 0.114 | 0.128 | 0.126 | 0.135 | 0.123 | 0.086 | 0.138 | 0.174 | 0.214 | 0.165 | 0.224 | 0.264 | 0.254 |
| Total Other Income Expenses Net
| -970.41 | -95.44 | -124.82 | -2,565.68 | -149.19 | -158.36 | -153.3 | -164.53 | 54.81 | -44.39 | -76.18 | -77.39 | -68.72 | -270.635 | -174.063 | -155.655 | -150.513 | -81.121 |
| Income Before Tax
| -1,183.9 | -452.729 | -853.07 | -4,387.95 | -129.17 | 2,156.89 | 1,879.78 | 1,529.64 | 1,449.52 | 853.73 | 627.57 | 1,072.93 | 1,152.87 | 800.468 | 405.324 | 594.995 | 625.239 | 380.974 |
| Income Before Tax Ratio
| -1.805 | -0.239 | -0.13 | -0.567 | -0.006 | 0.106 | 0.118 | 0.114 | 0.141 | 0.117 | 0.077 | 0.129 | 0.164 | 0.16 | 0.115 | 0.177 | 0.213 | 0.209 |
| Income Tax Expense
| 12.3 | 16.803 | 36.16 | 135.51 | -19.75 | 372.97 | 281.17 | 191.56 | 200.84 | 54.42 | 9.98 | 181.88 | 211.28 | 64.952 | 42.46 | 55.009 | 85.881 | 50.556 |
| Net Income
| -1,196.2 | -1,002.644 | -7,822.53 | -4,520.24 | -123.6 | 1,772.96 | 1,604.56 | 1,307.22 | 1,196.54 | 698.83 | 580 | 794.7 | 941.59 | 735.516 | 362.864 | 539.986 | 539.358 | 330.418 |
| Net Income Ratio
| -1.823 | -0.53 | -1.194 | -0.584 | -0.006 | 0.087 | 0.101 | 0.097 | 0.116 | 0.096 | 0.071 | 0.096 | 0.134 | 0.147 | 0.103 | 0.161 | 0.184 | 0.181 |
| EPS
| -8.18 | -6.86 | -53.5 | -30.91 | -0.85 | 12.13 | 12.19 | 11.22 | 9.97 | 5.82 | 4.83 | 6.62 | 7.13 | 5.83 | 2.7 | 4.44 | 4.74 | 3.5 |
| EPS Diluted
| -8.18 | -6.86 | -53.5 | -30.91 | -0.85 | 12.09 | 12.15 | 11.19 | 9.85 | 5.82 | 4.83 | 6.61 | 7.11 | 5.82 | 2.7 | 4.44 | 4.74 | 3.5 |
| EBITDA
| -134.74 | -105.887 | 454.12 | -371.83 | 1,973.95 | 3,860.22 | 3,034.39 | 2,531.84 | 2,067.24 | 1,496.34 | 1,530.04 | 1,614.07 | 1,541 | 1,287.584 | 803.426 | 920.406 | 874.582 | 513.885 |
| EBITDA Ratio
| -0.205 | -0.056 | 0.069 | -0.048 | 0.089 | 0.189 | 0.191 | 0.188 | 0.201 | 0.205 | 0.188 | 0.194 | 0.219 | 0.257 | 0.228 | 0.274 | 0.298 | 0.282 |