THOMAS SCOTT (INDIA) LIMITED (THOMASCOTT)

Current Price: ₹0.00

Back to Home
Stock Performance

Quarterly Financials

Consolidated Standalone
Particulars Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025
Revenue from Operations 23.91 18.38 21.99 21.65 25.72 27.34 40.67 45.40 47.62 53.89 110.82 66.25
YOY Revenue Growth % 146.53% 42.64% 45.48% 98.96% 7.54% 48.76% 84.99% 109.72% 85.18% 97.1% 172.47% 45.94%
Other Income 0.01 0.73 0.99 1.68 0.19 0.00 0.52 0.19 0.02 0.01 0.01 0.21
Total Income 23.93 19.11 22.98 23.33 25.90 27.34 41.19 45.59 47.64 53.89 110.83 66.46
Total Expenses + 15.33 13.62 18.64 19.09 19.77 20.24 29.32 36.88 41.96 48.69 98.32 59.78
Cost of Materials Consumed 8.63 7.14 9.59 9.11 15.02 15.00 20.97 18.32 21.55 22.09 45.96 22.67
Employee Benefit Expense 1.73 1.53 1.76 2.02 2.67 3.03 3.51 3.69 3.67 4.40 9.57 5.14
Other Expenses 4.97 4.95 7.30 7.96 2.08 2.21 4.84 14.86 9.65 16.97 30.00 24.48
Operating Profit 8.58 4.76 3.35 2.55 5.95 7.10 11.35 8.52 5.66 5.20 12.50 6.47
OPM % 35.9% 25.9% 15.2% 11.8% 23.1% 26% 27.9% 18.8% 11.9% 9.7% 11.3% 9.8%
Profit Before Tax + 2.62 1.15 2.44 2.41 3.99 2.13 3.57 4.49 5.68 5.21 12.51 6.37
Tax Expense -0.07 0.00 -0.03 0.01 -0.01 0.74 0.74 1.49 1.52 1.74 4.32 1.40
Tax % -2.5% 0.3% -1.3% 0.6% -0.2% 34.9% 20.7% 33.1% 26.8% 33.4% 34.6% 22%
Profit After Tax 2.68 1.15 2.48 2.40 4.00 1.39 2.83 3.00 4.16 3.47 8.18 4.97
EPS (Basic) 7.91 1.46 3.15 2.83 5.04 5.40 5.45 7.96 7.96 2.50 11.48 3.39

Yearly Financial Results

Consolidated Standalone
Particulars Mar 2025 Mar 2024 Mar 2023 Mar 2022 Mar 2021 Mar 2020 Mar 2019
Revenue from Operations 161.03 91.09 62.79 32.32 21.46 21.76 21.62
YOY Revenue Growth % 76.78% 45.08% 94.26% 50.62% -1.36% 0.64% -
Other Income 0.73 0.22 0.03 0.14 0.09 0.01 0.00
Total Income 161.76 91.32 62.82 32.46 21.55 21.77 21.62
Total Expenses + 145.88 57.06 52.79 30.98 14.23 7.34 3.32
Cost of Materials Consumed 75.84 40.86 31.19 18.70 11.32 3.49 0.43
Employee Benefit Expense 13.90 7.98 6.22 3.31 1.15 2.06 1.22
Other Expenses 31.56 8.23 15.38 8.96 1.77 1.79 1.68
Operating Profit 15.15 34.03 10.00 1.35 7.23 14.42 18.30
OPM % 9.4% 37.4% 15.9% 4.2% 33.7% 66.3% 84.6%
Profit Before Exceptional 15.88 10.00 2.98 0.70 -0.08 -1.89 -1.16
Exceptional Items 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Profit Before Tax + 15.88 10.00 2.98 0.70 -0.08 -1.89 -1.16
Tax Expense 3.08 -0.02 0.10 0.07 0.03 0.05 0.06
Tax % 19.4% -0.2% 3.4% 9.7% - - -
Profit After Tax 12.80 10.02 2.88 0.63 -0.11 -1.93 -1.22
EPS (Basic) 11.61 12.58 5.22 1.14 -0.34 -5.71 -3.59

Balance Sheet

Particulars Mar 2025 Mar 2024 Mar 2023 Mar 2022 Mar 2021 Mar 2020 Mar 2019
ASSETS
Non-Current Assets + 15.81 9.08 5.14 0.00 0.00 0.00 0.00
Property, Plant & Equipment 11.31 7.56 3.97 0.00 0.00 0.00 0.00
Capital Work in Progress 0.13 0.25 0.64 0.00 0.00 0.00 0.00
Non-Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Goodwill 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Other Intangible Assets 0.44 0.32 0.20 0.00 0.00 0.00 0.00
Current Assets + 125.13 59.83 62.96 0.00 0.00 0.00 0.00
Inventories 59.89 29.28 25.07 0.00 0.00 0.00 0.00
Trade Receivables 57.70 24.34 25.62 0.00 0.00 0.00 0.00
Cash and Cash Equivalents 0.09 0.05 6.80 0.00 0.00 0.00 0.00
Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
LIABILITIES & EQUITY
Total Equity 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Share Capital 12.66 9.80 6.36 0.00 0.00 0.00 0.00
Other Equity 93.29 40.90 7.99 0.00 0.00 0.00 0.00
Non-Current Liabilities 2.79 1.52 16.17 0.00 0.00 0.00 0.00
Current Liabilities 32.20 16.70 37.59 0.00 0.00 0.00 0.00
Total Liabilities 34.99 18.22 53.76 0.00 0.00 0.00 0.00

Cash Flow Statement

Particulars Mar 2025 Mar 2024 Mar 2023 Mar 2022 Mar 2021 Mar 2020 Mar 2019
Cash from Operating Activities -39.27 -8.40 -18.42 3.13 0.00 0.00 0.00
Cash from Investing Activities -5.95 1.90 -3.19 -1.13 0.00 0.00 0.00
Cash from Financing Activities 45.10 6.48 25.23 1.00 0.00 0.00 0.00
Net Increase/Decrease in Cash -0.12 -0.01 3.63 3.00 0.00 0.00 0.00