Quarterly Financials | Mar 2015 | Jun 2015 | Sept 2015 | Dec 2015 | Mar 2016 | Jun 2016 | Sept 2016 | Dec 2016 | Mar 2017 | Jun 2017 | Sept 2017 | Dec 2017 | Mar 2018 | Jun 2018 | Sept 2018 | Dec 2018 | Mar 2019 | Jun 2019 | Sept 2019 | Dec 2019 | Mar 2020 | Jun 2020 | Sept 2020 | Dec 2020 | Mar 2021 | Jun 2021 | Sept 2021 | Dec 2021 | Mar 2022 | Jun 2022 | Sept 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sept 2023 | Dec 2023 | Mar 2024 | Jun 2024 |
Revenue | 6 | 3 | 4 | 3 | 3 | 2 | 3 | 2 | 2 | 5 | 1 | 2 | 4 | 5 | 2 | 2 | 2 | 3 | 2 | 1 | 2 | 2 | 1 | 1 | 4 | 3 | 4 | 4 | 4 | 3 | 3 | 9 | 4 | 4 | 4 | 4 | 4 | 3 |
Expenses | 8 | 3 | 3 | 3 | 13 | 3 | 3 | 3 | 3 | 3 | 1 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 22 | 2 | 8 | 1 | 1 | 1 | 3 | 3 | 3 | 4 | 3 | 3 | 3 | 3 | 4 | 4 | 4 | 4 | 4 | 3 |
EBITDA | -2 | 0 | 1 | -0 | -11 | -0 | -0 | -0 | -2 | 1 | -0 | -0 | 2 | 3 | -0 | -0 | -0 | 0 | -20 | -0 | -5 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 6 | 0 | 0 | 0 | 0 | 0 | -1 |
Operating Profit % | -48 % | 1 % | 1 % | -35 % | -477 % | -32 % | -24 % | -32 % | -111 % | -50 % | -86 % | -22 % | -18 % | -26 % | -20 % | -23 % | -29 % | -46 % | -1,314 % | -29 % | -295 % | -2 % | -4 % | 11 % | 12 % | 1 % | 5 % | 6 % | 14 % | 13 % | 13 % | 0 % | 1 % | -6 % | -2 % | -16 % | -26 % | -28 % |
Depreciation | 1 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Interest | 2 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit Before Tax | -5 | -0 | 0 | -1 | -11 | -1 | -1 | -1 | -2 | 1 | -1 | -1 | 1 | 2 | -1 | -1 | -1 | -0 | -20 | -1 | -6 | 0 | -0 | -0 | -0 | -0 | 0 | 0 | 0 | 0 | 0 | 6 | 0 | 0 | 0 | 0 | -0 | -1 |
Tax | -1 | -0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Profit | -4 | -0 | 0 | -0 | -11 | -1 | -0 | -0 | -2 | 1 | -1 | -1 | 1 | 2 | -0 | -1 | -3 | -0 | -20 | -1 | -6 | 0 | -0 | -0 | -0 | -0 | 0 | 0 | 0 | 0 | 0 | 2 | 0 | 0 | 0 | 0 | -0 | -1 |
EPS in ₹ | -3.96 | -0.23 | 0.10 | -0.39 | -10.09 | -0.69 | -0.22 | -0.05 | -1.37 | 0.93 | -0.54 | -0.99 | 0.57 | 1.58 | -0.26 | -0.87 | -2.03 | -0.06 | -15.69 | -0.47 | -4.39 | 0.07 | -0.25 | -0.08 | -0.01 | -0.08 | 0.01 | 0.08 | 0.03 | 0.18 | 0.18 | 1.59 | 0.06 | 0.01 | 0.01 | 0.00 | -0.26 | -0.50 |
Balance Sheet | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
Total Assets | 60 | 53 | 46 | 45 | 38 | 12 | 13 | 15 | 13 | 13 |
Fixed Assets | 6 | 5 | 4 | 3 | 3 | 3 | 3 | 3 | 3 | 3 |
Current Assets | 28 | 27 | 23 | 24 | 17 | 3 | 4 | 6 | 8 | 6 |
Capital Work in Progress | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investments | 0 | 0 | 14 | 14 | 14 | 1 | 1 | 1 | 1 | 3 |
Other Assets | 55 | 48 | 28 | 28 | 22 | 8 | 9 | 11 | 9 | 7 |
Total Liabilities | 32 | 36 | 34 | 32 | 27 | 27 | 26 | 28 | 23 | 23 |
Current Liabilities | 16 | 19 | 16 | 17 | 9 | 21 | 22 | 18 | 9 | 12 |
Non Current Liabilities | 16 | 16 | 19 | 15 | 18 | 6 | 3 | 10 | 14 | 11 |
Total Equity | 28 | 17 | 12 | 13 | 12 | -15 | -12 | -12 | -9 | -10 |
Reserve & Surplus | 18 | 7 | 0 | 1 | -1 | -28 | -28 | -28 | -25 | -25 |
Share Capital | 11 | 11 | 12 | 13 | 13 | 13 | 16 | 16 | 16 | 16 |
Cash Flow | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
Net Cash Flow | -1 | -0 | -0 | 0 | 0 | 0 | 1 | -1 | 0 | -1 |
Investing Activities | 8 | 0 | 0 | 2 | 3 | 14 | 0 | -0 | 6 | -2 |
Operating Activities | -2 | -4 | 0 | 6 | -1 | -14 | 1 | 4 | -9 | 4 |
Financing Activities | -7 | 3 | -1 | -8 | -2 | -1 | -0 | -4 | 3 | -3 |
% Holding | Mar 2021 | Apr 2021 | Jun 2021 | Sept 2021 | Dec 2021 | Mar 2022 | Jun 2022 | Sept 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sept 2023 | Dec 2023 | Mar 2024 | Jun 2024 |
Promoter | 61.79 % | 61.79 % | 61.79 % | 61.79 % | 61.79 % | 61.79 % | 61.79 % | 61.79 % | 61.79 % | 61.79 % | 61.79 % | 61.79 % | 61.79 % | 61.79 % | 61.79 % |
FIIs | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.02 % | 0.00 % |
DIIs | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % |
Government | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % |
Public / Retail | 38.21 % | 38.21 % | 38.21 % | 38.21 % | 38.21 % | 38.21 % | 38.21 % | 38.21 % | 38.21 % | 38.21 % | 38.21 % | 38.21 % | 38.21 % | 38.19 % | 38.21 % |
Competitors | LTP | Market Cap (₹ Cr.) | P/E Ratio | Revenue (₹ Cr.) | YoY Revenue Growth % | Net Profit (₹ Cr.) | YoY Profit Growth % | RSI |
---|---|---|---|---|---|---|---|---|
833.10 | 32,913.95 | 17.39 | 4,787.12 | 15.38 | 1,926 | -5.46 | 55.52 | |
1,663.65 | 16,499.42 | - | 6,263.70 | 63.56 | -33 | -118.29 | 57.37 | |
137.70 | 13,053.46 | 32.36 | 8,167.60 | -1.66 | 251 | 321.08 | 54.18 | |
631.75 | 10,917.58 | 57.14 | 866.66 | 9.67 | 198 | -14.38 | 71.63 | |
694.55 | 8,756.46 | 60.94 | 255.96 | 33.22 | 127 | 60.74 | 46.84 | |
44.55 | 7,671.76 | - | 6,039.62 | 7.79 | 128 | -231.61 | 39.88 | |
141.88 | 4,360.65 | - | 4,167.45 | -15.36 | -488 | -119.28 | 51.57 | |
14.26 | 2,623.83 | - | 1,875.79 | -18.27 | -1,967 | -107.59 | 51.38 | |
23.15 | 2,567.93 | 453.40 | 0.00 | 0.00 | 0 | 47.58 | 60.30 | |
52.80 | 2,531.20 | 11.63 | 1,242.58 | -7.74 | 236 | 2.39 | 48.96 |