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 | 28 | 31 | 76 | 1 | 2 | 1 | 1 | 1 | 1 | 9 | 1 | 2 | 2 | 2 | 2 | 2 | 3 | 1 | 2 | 1 | 1 | 0 | 1 | 0 | 0 | 1 | 2 | 2 | 3 | 2 | 2 | 2 | 3 | 3 | 4 | 4 | 4 | 4 |
Expenses | 31 | 31 | 34 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 4 | 5 | 3 | 3 | 3 | 4 | 2 | 1 | 1 | 1 | 1 | 1 | 0 | 1 | 1 | 2 | 2 | 3 | 2 | 2 | 2 | 3 | 3 | 4 | 4 | 7 | 4 |
EBITDA | -3 | 1 | 42 | -1 | 2 | 0 | 0 | 0 | 0 | 9 | -1 | -1 | -4 | -0 | -1 | -1 | -1 | -0 | 1 | -1 | -0 | -0 | 0 | -0 | -0 | 0 | 0 | -0 | -0 | 0 | 0 | -0 | 0 | 0 | 0 | -0 | -3 | -0 |
Operating Profit % | -17 % | -0 % | -55 % | -2,100 % | -2,850 % | -150 % | -67 % | -482 % | -2,175 % | -49 % | -101 % | -108 % | -389 % | -42 % | -94 % | -168 % | -79 % | -120 % | -91 % | -404 % | -544 % | -155 % | -56 % | -1,000 % | -1,300 % | -31 % | -1 % | -26 % | -26 % | -14 % | -14 % | -17 % | -12 % | -15 % | 1 % | -10 % | -106 % | -7 % |
Depreciation | 1 | 2 | 2 | 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 |
Interest | 6 | 6 | 14 | 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 |
Profit Before Tax | -11 | -7 | 26 | -1 | 2 | 0 | 0 | 0 | 0 | 9 | -1 | -1 | -4 | -0 | -1 | -2 | -1 | -1 | 1 | -1 | -0 | -0 | 0 | -0 | -0 | 0 | 0 | -0 | -0 | -0 | 0 | -0 | -0 | 0 | 0 | -0 | -3 | -0 |
Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 0 | 0 | 2 | 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 | -11 | -7 | 26 | -1 | 2 | 0 | 0 | 0 | 0 | 7 | -1 | -1 | -6 | -0 | -1 | -2 | -1 | -1 | 1 | -1 | -0 | -0 | 0 | -0 | -0 | 0 | 0 | -0 | -0 | -0 | 0 | -0 | -0 | 0 | 0 | -0 | -3 | -0 |
EPS in ₹ | -3.66 | -2.49 | 8.96 | -0.38 | 0.56 | 0.06 | 0.12 | 0.04 | 0.01 | 2.38 | -0.41 | -0.49 | -0.66 | -0.15 | -0.42 | -0.53 | -0.48 | -0.19 | 0.21 | -0.23 | -0.09 | -0.04 | 0.06 | -0.03 | -0.04 | 0.01 | 0.07 | -0.04 | -0.12 | -0.02 | 0.00 | -0.03 | -0.01 | 0.00 | 0.09 | -0.06 | -1.18 | -0.04 |
Balance Sheet | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
Total Assets | 183 | 40 | 40 | 33 | 27 | 24 | 24 | 23 | 25 | 18 |
Fixed Assets | 144 | 5 | 5 | 4 | 4 | 4 | 3 | 3 | 3 | 3 |
Current Assets | 27 | 34 | 34 | 28 | 22 | 20 | 19 | 19 | 21 | 15 |
Capital Work in Progress | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 |
Investments | 0 | 0 | 1 | 3 | 2 | 1 | 7 | 1 | 0 | 0 |
Other Assets | 38 | 35 | 34 | 26 | 21 | 20 | 13 | 20 | 21 | 15 |
Total Liabilities | 176 | 14 | 13 | 11 | 10 | 7 | 7 | 7 | 11 | 7 |
Current Liabilities | 142 | 14 | 13 | 11 | 9 | 7 | 7 | 7 | 11 | 7 |
Non Current Liabilities | 35 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Equity | 6 | 26 | 27 | 22 | 18 | 17 | 17 | 16 | 14 | 10 |
Reserve & Surplus | -23 | -4 | -3 | -7 | -12 | -12 | -13 | -13 | -15 | -19 |
Share Capital | 29 | 29 | 29 | 29 | 29 | 29 | 29 | 29 | 29 | 29 |
Cash Flow | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
Net Cash Flow | -0 | 21 | -2 | -2 | 2 | 3 | -5 | 4 | -1 | -3 |
Investing Activities | -1 | 138 | -4 | 7 | 3 | 4 | -5 | 7 | 1 | 1 |
Operating Activities | 20 | 19 | 1 | -9 | -0 | -1 | -0 | -3 | -2 | -1 |
Financing Activities | -19 | -136 | -0 | -0 | -1 | -0 | 0 | 0 | 0 | -4 |
% Holding | 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 | Sept 2024 |
Promoter | 46.27 % | 46.27 % | 46.27 % | 46.27 % | 46.27 % | 46.27 % | 46.27 % | 46.27 % | 46.27 % | 46.27 % | 46.27 % | 46.27 % | 46.27 % | 46.27 % | 46.27 % |
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 % | 0.00 % | 0.00 % |
DIIs | 2.69 % | 2.16 % | 0.82 % | 0.04 % | 0.02 % | 0.02 % | 0.02 % | 0.02 % | 0.02 % | 0.02 % | 0.02 % | 0.02 % | 0.02 % | 0.02 % | 0.02 % |
Government | 0.69 % | 0.69 % | 0.69 % | 0.69 % | 0.69 % | 0.69 % | 0.69 % | 0.69 % | 0.69 % | 0.69 % | 0.69 % | 0.69 % | 0.69 % | 0.69 % | 0.69 % |
Public / Retail | 50.36 % | 50.88 % | 52.22 % | 53.01 % | 53.02 % | 53.02 % | 53.02 % | 53.02 % | 53.02 % | 53.02 % | 53.02 % | 53.02 % | 53.02 % | 53.02 % | 53.02 % |
Competitors | LTP | Market Cap (₹ Cr.) | P/E Ratio | Revenue (₹ Cr.) | YoY Revenue Growth % | Net Profit (₹ Cr.) | YoY Profit Growth % | RSI |
---|---|---|---|---|---|---|---|---|
2,974.75 | 3,42,705.13 | 59.66 | 98,281.51 | -23.66 | 3,293 | 496.75 | 50.11 | |
797.10 | 28,081.76 | 48.11 | 7,235.51 | -17.91 | 672 | 1.34 | 59.68 | |
857.00 | 19,083.36 | 56.76 | 2,025.33 | 11.68 | 356 | 7.61 | 52.98 | |
194.64 | 15,369.69 | 12.75 | 89,609.55 | 12.69 | 1,239 | -9.23 | 62.88 | |
376.60 | 12,312.45 | 97.69 | 1,969.61 | 29.98 | 111 | 62.86 | 30.83 | |
79.69 | 12,097.50 | 50.09 | 204.33 | -94.36 | 192 | 122.99 | 47.92 | |
586.55 | 7,812.74 | 97.42 | 4,292.86 | 4.20 | 107 | 21.60 | 53.42 | |
552.45 | 7,794.97 | 51.24 | 10,407.32 | -2.08 | 203 | 5.32 | 59.08 | |
49.57 | 6,356.82 | 58.10 | 1,093.75 | 175.46 | 175 | 3.16 | 41.50 | |
513.60 | 6,260.06 | 61.01 | 1,401.13 | -14.43 | 93 | 37.99 | 63.00 |