Xelpmoc Design And Tech profit and loss

Latest FY26

Revenue: ₹3.7cr−4.2% on FY25
EBITDA: −₹7.1cr−₹7.4 cr in FY25
Net profit: −₹7.6cr−₹8.1 cr in FY25
EPS: −₹5.15−₹5.50 in FY25

₹ crore except per share

Tap a line for its trend	Last 12Mto Jun 2026	FY26Mar 2026	FY25Mar 2025	FY24Mar 2024	FY23Mar 2023	FY22 and earlierAlpha Plus

Expenses
	3.9	3.7	3.9	6.5	14.7	FY22 and earlierEvery year the company has filed comes with Alpha Plus.
	0.8	0.7	0.9	1.5	1.7
	4.7	4.5	4.8	8.0	16.4
	0.0	0.0	0.0	0.0	0.0
	7.2	7.1	7.2	8.2	18.1
	0.0	0.0	0.1	0.2	0.3
	1.0	1.0	1.5	2.1	1.7
	3.8	3.7	4.1	10.0	12.6
	12.1	11.9	12.9	20.5	32.6
	−7.1	−7.1	−7.4	−11.7	−15.9
	−8.1	−8.1	−8.9	−13.8	−17.6
Profit
	−7.4	−7.5	−8.1	−12.5	−16.2
	−0.3	−0.3	0.0	−1.0	0.0
	−7.7	−7.7	−8.1	−13.5	−16.2
	0.3	−0.1	0.0	0.4	−0.4
	0.3	−0.1	0.0	0.4	−0.4
	0.0	0.0	0.0	−0.0	−0.2
	−7.9	−7.6	−8.1	−13.9	−16.0
	−7.9	−7.6	−8.1	−13.8	−15.8
	0.0	0.0	−0.0	0.0	0.0
	18.8	17.5	10.0	11.2	−21.8
	10.9	9.9	1.9	−2.6	−37.8
	−7.9	−7.6	−8.1	−13.3	−15.7
	0.0	0.0	0.0	−0.6	−0.3
Per share
	−₹5.37	−₹5.15	−₹5.50	−₹9.54	−₹11.05
	−₹5.29	−₹5.05	−₹5.43	−₹9.34	−₹10.76
Continuing & discontinued operations
	0.0	0.0	−0.0	0.0	0.0
Other comprehensive income — detail
	18.8	17.5	10.0	—	—
	—	19.5	7.8	14.0	−27.6
	0.7	2.0	−2.1	—	—
	—	—	—	2.8	−5.8
	—	−0.1	0.0	0.0	−0.0
	−0.0	−0.0	0.0	—	—
	—	—	—	0.0	−0.0
	10.9	9.9	1.9	−2.0	−37.5
	0.0	0.0	0.0	−0.6	−0.3
Per share — as-filed variants
	−₹5.37	−₹5.15	−₹5.50	−₹9.54	−₹11.05
	−₹5.29	−₹5.05	−₹5.43	−₹9.34	−₹10.76
Derived — gross profit (revenue − materials − purchases − Δ inventories)
	—	—	—	6.5	—
	—	—	—	100.0%	—
Adjusted (ex-exceptional items) — derived
	−7.4	−7.5	−8.1	−12.5	−16.2
	−0.3	−0.3	0.0	−1.0	0.0
	−7.6	−7.3	−8.1	−12.9	−16.0
	−₹5.18	−₹4.96	−₹5.50	−₹8.85	−₹11.05

Open the chart

From the company's filings with NSE and BSE (Ind-AS), consolidated. For information only, not investment advice.

alphave

XELPMOC₹80.65

Xelpmoc Design And Tech Limited

· Technology

Annual Quarterly₹ CrorePeersVIRINCHI IRIS UNIECOM SUBEXLTD NUCLEUS RAMCOSYS BLUECLOUDSMcap ₹119 Cr

View

In ₹ Crore except Per Share 12 Months Ending	FY23 31/03/2023	FY24 31/03/2024	FY25 31/03/2025	FY26 31/03/2026	Last 12M 30/06/2026
Revenue from Operations	14.7	6.5	3.9	3.7	3.9
Other Income	1.7	1.5	0.9	0.7	0.8
Total Income	16.4	8.0	4.8	4.5	4.7
Expenses
+ Purchases of Stock-in-Trade	0.0	0.0	0.0	0.0	0.0
+ Employee Benefit Expense	18.1	8.2	7.2	7.1	7.2
+ Finance Costs	0.3	0.2	0.1	0.0	0.0
+ Depreciation & Amortisation	1.7	2.1	1.5	1.0	1.0
+ Other Expenses	12.6	10.0	4.1	3.7	3.8
Total Expenses	32.6	20.5	12.9	11.9	12.1
EBITDA	-15.9	-11.7	-7.4	-7.1	-7.1
EBIT	-17.6	-13.8	-8.9	-8.1	-8.1
Profit
PBT before Exceptional Items	-16.2	-12.5	-8.1	-7.5	-7.4
+ Exceptional Items	0.0	-1.0	0.0	-0.3	-0.3
Pretax Income	-16.2	-13.5	-8.1	-7.7	-7.7
+ Deferred Tax	-0.4	0.4	0.0	-0.1	0.3
Tax Expense	-0.4	0.4	0.0	-0.1	0.3
+ Share of Associates & JVs	-0.2	-0.0	0.0	0.0	0.0
Net Income	-16.0	-13.9	-8.1	-7.6	-7.9
+ Net Income — Continuing Ops	-15.8	-13.8	-8.1	-7.6	-7.9
+ Net Income — Discontinued Ops	0.0	0.0	-0.0	0.0	0.0
+ Other Comprehensive Income	-21.8	11.2	10.0	17.5	18.8
Total Comprehensive Income	-37.8	-2.6	1.9	9.9	10.9
Net Income to Common	-15.7	-13.3	-8.1	-7.6	-7.9
Minority Interest	-0.3	-0.6	0.0	0.0	0.0
Per Share
Basic EPS	-11.05	-9.54	-5.50	-5.15	-5.37
Diluted EPS	-10.76	-9.34	-5.43	-5.05	-5.29
Continuing & Discontinued Operations
+ Discontinued Operations — before Tax	0.0	0.0	-0.0	0.0	0.0
Other Comprehensive Income — detail
+ Other Comprehensive Income	—	—	10.0	17.5	18.8
+ Items NOT to be Reclassified to P&L	-27.6	14.0	7.8	19.5	—
+ Tax on Items NOT to be Reclassified	—	—	-2.1	2.0	0.7
+ Tax on Items NOT to be Reclassified — alt tag	-5.8	2.8	—	—	—
+ Items to be Reclassified to P&L	-0.0	0.0	0.0	-0.1	—
+ Tax on Items to be Reclassified	—	—	0.0	-0.0	-0.0
+ Tax on Items to be Reclassified — alt tag	-0.0	0.0	—	—	—
Comprehensive Income — Owners of Parent	-37.5	-2.0	1.9	9.9	10.9
Comprehensive Income — Non-controlling Interests	-0.3	-0.6	0.0	0.0	0.0
Per Share — as-filed variants
Basic EPS — Continuing Operations	-11.05	-9.54	-5.50	-5.15	-5.37
Diluted EPS — Continuing Operations	-10.76	-9.34	-5.43	-5.05	-5.29
Derived — Gross Profit (Revenue − Materials − Purchases − Δ Inventories)
Gross Profit	—	6.5	—	—	—
Gross Margin %	—	99.99	—	—	—
Adjusted (ex-Exceptional Items) — derived
Pretax Income (Adjusted, as filed)	-16.2	-12.5	-8.1	-7.5	-7.4
− Exceptional Items (reconciliation)	0.0	-1.0	0.0	-0.3	-0.3
Net Income Adj (tax-effected)	-16.0	-12.9	-8.1	-7.3	-7.6
EPS Adj	-11.05	-8.85	-5.50	-4.96	-5.18
Other Filed Concepts — mapped but not yet placed in the schedule
Face Value	10.00	10.00	10.00	10.00	10.00
Paid Up Equity Capital	14.5	14.6	14.7	14.8	14.8

As filed, sign as filed — read the label, not the sign. A line appears only when the company tagged that concept in at least one period shown, so depth follows the filer: pre-Ind-AS, insurance and NBFC blocks stay hidden unless they were actually reported. Alternate tags for the same idea (e.g. two spellings of a deferred-tax element) are kept as separate lines rather than merged, because merging them would be a guess. Ratios, per-share figures and counts render as raw numbers, not ₹ Crore. No consensus estimates → no Est columns. Click any row to chart it.

« ‹ › »Latest: FY26 · ConsolidatedFA Financial Analysis · alphave

Data & compliance. Descriptive financial information from official NSE/BSE filings — for information and education only, not investment advice, a recommendation, or a valuation. Standalone = parent entity; consolidated includes subsidiaries. Historical multiples pair each fiscal year's filed figures with that FY-end market close; the Current column uses the last close with the latest filed annuals. Figures are cross-verified via accounting identities and NSE×BSE agreement — XBRL cross-verified ✓ 95%.