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 | Dec 2021 | Mar 2022 | Jun 2022 | Sept 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sept 2023 | Dec 2023 | Mar 2024 | Jun 2024 |
Revenue | 15 | 1 | 0 | 0 | 19 | 9 | 12 | 9 | 18 | 32 | 34 | 116 | 31 | 23 | 3 | 1 | 3 | 0 | 1 | 6 | 0 | 0 | 0 | 0 | 0 | 8 | 6 | 2 | 0 | 2 | 3 |
Expenses | 2 | 1 | 0 | 0 | 7 | 3 | 2 | 2 | 35 | 41 | 34 | 95 | 113 | 29 | 8 | 8 | 4 | 5 | 2 | 7 | 0 | 7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
EBITDA | 12 | 0 | 0 | 0 | 11 | 6 | 10 | 7 | -17 | -9 | -1 | 21 | -82 | -6 | -5 | -6 | -1 | -5 | -1 | -2 | -0 | -7 | -0 | -0 | -0 | 8 | 6 | 2 | -0 | 2 | 2 |
Operating Profit % | -39 % | -178 % | 0 % | 0 % | 60 % | 64 % | 83 % | 79 % | -92 % | -28 % | -2 % | 18 % | -302 % | -25 % | -149 % | -484 % | -11 % | -1,329 % | -71 % | -29 % | 0 % | 0 % | 0 % | 0 % | 0 % | 0 % | -800 % | 78 % | 0 % | 90 % | 84 % |
Depreciation | 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 | 9 | 3 | 3 | 2 | 2 | 2 | 2 | 2 | -2 | 1 | 2 | 1 | 1 | 1 | -1 | 0 | 1 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit Before Tax | 3 | -3 | -2 | -2 | 9 | 3 | 8 | 5 | -15 | -10 | -2 | 20 | -83 | -7 | -4 | -7 | -3 | -5 | -1 | -1 | -0 | -7 | -0 | -0 | -0 | 8 | 6 | 2 | -0 | 2 | 2 |
Tax | 0 | 0 | 0 | 0 | 1 | 1 | 2 | 2 | -5 | 0 | 0 | 3 | -2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Profit | 3 | -3 | -2 | -2 | 8 | 2 | 6 | 3 | -10 | -10 | -2 | 17 | -81 | -7 | -4 | -7 | -3 | -5 | -1 | -1 | -0 | -7 | -0 | -0 | -0 | 8 | 6 | 2 | -0 | 2 | 2 |
EPS in ₹ | 0.04 | -0.04 | -0.03 | -0.03 | 0.12 | 0.03 | 0.08 | 0.04 | -0.15 | -0.14 | -0.03 | 0.25 | -1.15 | -0.10 | -0.06 | -0.09 | -0.04 | -0.07 | -0.02 | -0.02 | 0.00 | -0.09 | 0.00 | 0.00 | 0.00 | 0.11 | 0.08 | 0.02 | 0.00 | 0.03 | 0.03 |
Balance Sheet | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
Total Assets | 176 | 164 | 179 | 73 | 43 | 21 | 22 | 10 | 10 | 10 |
Fixed Assets | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Current Assets | 136 | 117 | 138 | 48 | 36 | 15 | 16 | 10 | 10 | 10 |
Capital Work in Progress | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Assets | 176 | 163 | 179 | 73 | 42 | 21 | 22 | 10 | 10 | 10 |
Total Liabilities | 103 | 89 | 105 | 74 | 64 | 51 | 51 | 42 | 34 | 24 |
Current Liabilities | 92 | 4 | 30 | 74 | 64 | 50 | 51 | 42 | 34 | 24 |
Non Current Liabilities | 11 | 85 | 75 | 1 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Equity | 73 | 75 | 74 | -1 | -22 | -30 | -29 | -31 | -23 | -14 |
Reserve & Surplus | 0 | 2 | 4 | -71 | -92 | -100 | -99 | -102 | -94 | -85 |
Share Capital | 73 | 73 | 70 | 70 | 70 | 70 | 70 | 70 | 70 | 70 |
Cash Flow | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
Net Cash Flow | 0 | 1 | -2 | 2 | 0 | -0 | 0 | 0 | -0 | 0 |
Investing Activities | -36 | 2 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating Activities | -121 | 20 | 3 | 23 | 14 | 10 | -0 | 8 | 8 | 10 |
Financing Activities | 157 | -21 | -6 | -22 | -14 | -10 | 0 | -8 | -8 | -10 |
% Holding | Sept 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sept 2023 | Dec 2023 | Mar 2024 | Jun 2024 |
Promoter | 25.22 % | 25.22 % | 25.22 % | 25.22 % | 25.22 % | 25.22 % | 25.22 % | 25.22 % |
FIIs | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % |
DIIs | 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 % |
Public / Retail | 74.78 % | 74.78 % | 74.78 % | 74.78 % | 74.78 % | 74.78 % | 74.78 % | 74.78 % |
Competitors | LTP | Market Cap (₹ Cr.) | P/E Ratio | Revenue (₹ Cr.) | YoY Revenue Growth % | Net Profit (₹ Cr.) | YoY Profit Growth % | RSI |
---|---|---|---|---|---|---|---|---|
7,591.00 | 4,55,813.41 | 30.54 | 54,982.51 | 32.75 | 14,451 | 13.82 | 64.95 | |
1,890.90 | 2,95,143.00 | 35.38 | 1,10,383.00 | 34.50 | 15,595 | 13.48 | 69.39 | |
346.20 | 2,23,413.23 | 140.66 | 1,854.68 | 4,036.22 | 1,605 | -5.81 | 56.36 | |
1,598.95 | 1,32,233.08 | 36.15 | 19,419.87 | 48.18 | 3,411 | 33.41 | 69.70 | |
3,525.60 | 1,28,736.84 | 17.02 | 36,412.99 | 19.35 | 7,391 | 18.60 | 71.30 | |
10,797.00 | 1,15,398.27 | 15.46 | 1,713.46 | 224.92 | 7,365 | 14.04 | 66.62 | |
4,369.10 | 94,535.56 | 45.69 | 3,163.39 | 27.42 | 1,943 | 26.47 | 50.48 | |
2,032.65 | 81,155.93 | 18.17 | 15,162.74 | 26.62 | 4,468 | 14.45 | 65.97 | |
795.15 | 75,375.96 | 31.29 | 17,483.48 | 22.39 | 2,408 | 0.19 | 64.52 | |
229.40 | 58,639.83 | 17.03 | 34,560.58 | 14.43 | 3,439 | 17.06 | 60.46 |