Interactive Financial Charts Not Available

Kernex Microsystems (KERNEX) | Financial Analysis & Statements

Kernex Microsystems (India) Ltd. | Small-cap | Technology

₹1,123.20

0.55%

Kernex Microsystems vs Tata Elxsi Kernex Microsystems vs KFin Technologies Kernex Microsystems vs 63 Moons Kernex Microsystems vs Network People Kernex Microsystems vs Technvision Ventures Kernex Microsystems vs NIFTY 50 | Market

TL;DR Income Statement Balance Sheet Cash Flow Key Ratios Peer Comparison

TL;DR: Financial Overview - Revenue, Profits & Key Metrics

Latest Quarterly: Jun 2025

Income Metrics

Revenue 559.3M

Gross Profit 145.0M 25.92%

Operating Income 117.4M 21.00%

Net Income 74.1M 13.25%

EPS (Diluted) ₹4.44

Balance Sheet Metrics

Total Assets 2.4B

Total Liabilities 791.4M

Shareholders Equity 1.6B

Debt to Equity 0.50

Cash Flow Metrics

Revenue & Profitability Trend

Interactive Financial Charts Not Available

This page uses interactive financial charts and dynamic data visualization tools that require JavaScript. For detailed financial analysis:

Available Financial Data:

Income statements (annual and quarterly)
Balance sheets with asset and liability details
Cash flow statements and free cash flow analysis
Key financial ratios and performance metrics
Peer comparison and industry benchmarking

All financial data is displayed in accessible table format below. Use the table headers and structure to analyze trends and compare metrics across different periods.

Kernex Microsystems Income Statement From 2021 to 2025

Metric	2025	2024	2023	2022	2021
Revenue i	1.9B	196.0M	40.4M	66.5M	183.2M
Cost of Goods Sold i	985.8M	129.0M	28.2M	36.3M	41.1M
Gross Profit i	911.9M	67.0M	12.2M	30.2M	142.1M
Gross Margin % i	48.1%	34.2%	30.1%	45.4%	77.6%
Operating Expenses
Research & Development i	-	-	-	-	-
Selling, General & Administrative i	62.0M	30.4M	14.8M	6.3M	7.6M
Other Operating Expenses i	282.2M	111.5M	65.6M	50.5M	38.7M
Total Operating Expenses i	344.3M	141.9M	80.4M	56.8M	46.3M
Operating Income i	380.0M	-225.2M	-178.9M	-107.7M	26.6M
Operating Margin % i	20.0%	-114.9%	-442.8%	-162.0%	14.5%
Non-Operating Items
Interest Income i	11.7M	12.4M	6.4M	8.4M	7.9M
Interest Expense i	37.9M	20.4M	20.2M	26.7M	11.2M
Other Non-Operating Income	-	-	-	-	-
Pre-tax Income i	325.1M	-268.0M	-195.4M	-168.6M	20.7M
Income Tax i	-175.4M	-869.0K	4.8M	3.5M	527.0K
Effective Tax Rate % i	-54.0%	0.0%	0.0%	0.0%	2.5%
Net Income i	500.5M	-267.1M	-200.2M	-172.1M	20.2M
Net Margin % i	26.4%	-136.3%	-495.6%	-258.8%	11.0%
Key Metrics
EBITDA i	391.5M	-179.8M	-151.3M	-90.8M	46.0M
EPS (Basic) i	₹29.98	₹-16.61	₹-14.64	₹-13.76	₹1.61
EPS (Diluted) i	₹29.95	₹-16.61	₹-14.64	₹-13.76	₹1.61
Basic Shares Outstanding i	16775562	15904000	13532000	12499655	12499655
Diluted Shares Outstanding i	16775562	15904000	13532000	12499655	12499655

Income Statement Trend

Kernex Microsystems Balance Sheet From 2021 to 2025

Metric	2025	2024	2023	2022	2021
Assets
Current Assets
Cash & Equivalents i	150.2M	39.1M	152.9M	65.7M	48.4M
Short-term Investments i	274.7M	155.7M	150.0M	1.9M	3.1M
Accounts Receivable i	236.5M	3.6M	0	108.5M	119.8M
Inventory i	525.8M	717.0M	140.6M	71.5M	83.5M
Other Current Assets	1.0K	287.1M	5.0K	24.0M	23.3M
Total Current Assets i	1.8B	1.2B	613.4M	492.9M	495.8M
Non-Current Assets
Property, Plant & Equipment i	249.9M	236.8M	0	0	315.4M
Goodwill i	70.3M	23.2M	26.1M	95.0K	175.0K
Intangible Assets i	70.3M	23.2M	26.1M	95.0K	175.0K
Long-term Investments	-	-	-	-	-
Other Non-Current Assets	1.0K	-	-1.0K	-1	24.6M
Total Non-Current Assets i	519.3M	369.2M	402.7M	282.4M	427.2M
Total Assets i	2.4B	1.6B	1.0B	775.3M	923.0M
Liabilities
Current Liabilities
Accounts Payable i	205.0M	162.6M	3.3M	17.7M	11.4M
Short-term Debt i	398.4M	278.1M	103.6M	180.5M	202.5M
Current Portion of Long-term Debt	-	-	-	-	-
Other Current Liabilities	50.8M	2.0K	17.4M	21.8M	16.1M
Total Current Liabilities i	744.3M	511.7M	178.2M	282.5M	261.3M
Non-Current Liabilities
Long-term Debt i	4.8M	1.9M	3.4M	0	0
Deferred Tax Liabilities i	0	11.5M	12.3M	7.6M	4.1M
Other Non-Current Liabilities	-	2.0K	-1.0K	1.0K	29.9M
Total Non-Current Liabilities i	47.1M	13.5M	17.5M	9.6M	34.2M
Total Liabilities i	791.4M	525.2M	195.7M	292.1M	295.4M
Equity
Common Stock i	167.6M	167.6M	154.6M	125.0M	125.0M
Retained Earnings i	-584.3M	-1.1B	-822.5M	-624.4M	-452.3M
Treasury Stock i	-	-	-	-	-
Other Equity	-	-	-	-	-
Total Shareholders Equity i	1.6B	1.1B	820.3M	483.2M	627.6M
Key Metrics
Total Debt i	403.2M	279.9M	107.0M	180.5M	202.5M
Working Capital i	1.1B	706.3M	435.2M	210.4M	234.5M

Balance Sheet Composition

Kernex Microsystems Cash Flow Statement From 2021 to 2025

Metric	2025	2024	2023	2022	2021
Operating Activities
Net Income i	325.1M	-268.0M	-195.4M	-168.6M	20.2M
Depreciation & Amortization i	-	-	-	-	-
Stock-Based Compensation i	12.7M	-	-	-	-
Working Capital Changes i	-389.3M	-716.3M	-201.4M	56.4M	-7.5M
Operating Cash Flow i	17.7M	-960.5M	-389.8M	-88.4M	11.0M
Investing Activities
Capital Expenditures i	-41.3M	-45.8M	-6.3M	53.8M	-3.5M
Acquisitions i	-	-	-	-	-
Investment Purchases i	-	-	-	-	-
Investment Sales i	-	-	-	-	-
Investing Cash Flow i	-41.3M	-45.8M	-6.3M	53.8M	-3.5M
Financing Activities
Share Repurchases i	-	-	-	-	-
Dividends Paid i	-	-	-	-	-
Debt Issuance i	5.2M	176.1M	49.8M	-	-
Debt Repayment i	-	-3.2M	-123.3M	-21.9M	0
Financing Cash Flow i	123.3M	696.8M	459.7M	33.3M	0
Free Cash Flow i	57.0M	-764.4M	-366.2M	-47.7M	25.8M
Net Change in Cash i	99.7M	-309.4M	63.6M	-1.3M	7.5M

Cash Flow Trend

Kernex Microsystems Key Financial Ratios

Valuation Ratios

P/E Ratio (TTM) 34.34

Price to Book 11.74

Price to Sales 8.54

PEG Ratio 0.32

Profitability Ratios

Profit Margin 24.92%

Operating Margin 21.00%

Return on Equity 31.93%

Return on Assets 21.25%

Financial Health

Current Ratio 2.48

Debt to Equity 25.63

Beta -0.88

Per Share Data

EPS (TTM) ₹32.20

Book Value per Share ₹94.22

Revenue per Share ₹129.46

Peer Financial Comparison

Company	Market Cap	P/E Ratio	P/B Ratio	ROE	Profit Margin	Debt/Equity
kernex	19.0B	34.34	11.74	31.93%	24.92%	25.63
Tata Elxsi	336.0B	45.19	11.75	27.45%	20.00%	6.72
KFin Technologies	183.1B	54.08	13.03	23.63%	29.29%	3.31
63 Moons	40.4B	166.61	1.16	-0.97%	-32.75%	0.08
Network People	39.1B	106.34	37.56	43.26%	24.81%	9.18
Technvision Ventures	30.9B	10,361.11	390.99	0.70%	-0.86%	25.93

Financial data is updated regularly. All figures are in the company's reporting currency.