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 | 23 | 12 | 3 | 4 | 2 | 2 | 8 | 3 | 2 | 2 | 11 | 4 | 7 | 3 | 3 | 4 | 5 | 15 | 2 | 4 | 34 | 26 | 17 | 11 | 10 | 8 | 21 | 11 | 29 | 13 | 11 | 10 | 42 | 7 | 9 | 10 | 25 | 10 |
Expenses | 22 | 12 | 3 | 3 | 2 | 2 | 8 | 3 | 1 | 2 | 10 | 4 | 6 | 2 | 3 | 3 | 12 | 3 | 7 | 3 | 38 | 23 | 15 | 8 | 4 | 7 | 18 | 7 | 23 | 11 | 9 | 7 | 32 | 5 | 6 | 17 | 19 | 8 |
EBITDA | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 1 | 0 | 1 | 0 | 0 | 1 | -8 | 11 | -4 | 1 | -4 | 3 | 2 | 3 | 7 | 1 | 3 | 4 | 6 | 2 | 2 | 2 | 10 | 2 | 3 | -6 | 6 | 2 |
Operating Profit % | 2 % | -2 % | -8 % | 1 % | -52 % | -53 % | 1 % | -3 % | 50 % | -7 % | -14 % | 0 % | -4 % | 0 % | -58 % | 21 % | -295 % | -28 % | -148 % | 6 % | -10 % | -10 % | 8 % | -44 % | 58 % | -60 % | 5 % | 12 % | -24 % | 2 % | 5 % | -32 % | 21 % | 11 % | -10 % | -88 % | 19 % | 16 % |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 0 | 1 | 1 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 3 | 2 | 2 | 2 | 2 | 1 |
Profit Before Tax | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 1 | 0 | 1 | 0 | 0 | 0 | -8 | 11 | -5 | 0 | -5 | 1 | 0 | 1 | 6 | -1 | 2 | 2 | 5 | 1 | 1 | 2 | 7 | 0 | 1 | -8 | 4 | 1 |
Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | -2 | 3 | -3 | 2 | -1 | 0 | 0 | 0 | -0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 2 | 0 | 0 | 0 | -0 | 0 |
Net Profit | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | -7 | 8 | -2 | -1 | -5 | 1 | 0 | 1 | 6 | -1 | 1 | 3 | 5 | 0 | 1 | 1 | 5 | 0 | 0 | -9 | 5 | 0 |
EPS in ₹ | 0.36 | 0.10 | 0.02 | 0.11 | 0.05 | 0.04 | 0.15 | 0.13 | 0.43 | 0.03 | 0.36 | 0.02 | 0.27 | 0.03 | 0.24 | 0.19 | -4.39 | 4.99 | -1.13 | -0.92 | -3.37 | 0.58 | 0.09 | 0.53 | 3.79 | -0.52 | 0.43 | 1.88 | 3.16 | 0.20 | 0.74 | 0.97 | 3.09 | 0.16 | 0.30 | -5.70 | 3.09 | 0.26 |
Balance Sheet | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
Total Assets | 279 | 112 | 83 | 90 | 63 | 69 | 131 | 178 | 110 | 113 |
Fixed Assets | 1 | 2 | 2 | 2 | 2 | 2 | 2 | 1 | 1 | 1 |
Current Assets | 253 | 81 | 58 | 53 | 34 | 42 | 64 | 86 | 55 | 82 |
Capital Work in Progress | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Investments | 0 | 0 | 2 | 24 | 24 | 24 | 64 | 87 | 51 | 27 |
Other Assets | 278 | 110 | 79 | 63 | 36 | 42 | 64 | 88 | 57 | 84 |
Total Liabilities | 246 | 79 | 50 | 56 | 39 | 52 | 105 | 145 | 74 | 67 |
Current Liabilities | 246 | 78 | 50 | 53 | 14 | 32 | 84 | 144 | 74 | 67 |
Non Current Liabilities | 0 | 1 | 0 | 3 | 26 | 20 | 21 | 0 | 0 | 0 |
Total Equity | 33 | 33 | 33 | 34 | 24 | 17 | 26 | 33 | 36 | 46 |
Reserve & Surplus | 18 | 18 | 18 | 19 | 9 | 2 | 11 | 18 | 21 | 31 |
Share Capital | 15 | 15 | 15 | 15 | 15 | 15 | 15 | 15 | 15 | 15 |
Cash Flow | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
Net Cash Flow | 0 | 0 | 0 | 2 | 0 | 0 | -1 | -0 | 1 | 4 |
Investing Activities | -244 | 188 | 1 | -20 | -2 | -9 | -26 | -5 | 39 | 38 |
Operating Activities | 244 | -186 | -0 | 19 | -20 | 18 | 31 | 39 | -44 | -38 |
Financing Activities | -1 | -1 | -0 | 3 | 22 | -9 | -6 | -34 | 6 | 3 |
% 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 |
Promoter | 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 % |
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 % | 1.62 % | 2.42 % |
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 % |
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 % |
Public / Retail | 100.00 % | 100.00 % | 100.00 % | 100.00 % | 100.00 % | 100.00 % | 100.00 % | 100.00 % | 100.00 % | 100.00 % | 100.00 % | 100.00 % | 98.38 % | 97.58 % |
Competitors | LTP | Market Cap (₹ Cr.) | P/E Ratio | Revenue (₹ Cr.) | YoY Revenue Growth % | Net Profit (₹ Cr.) | YoY Profit Growth % | RSI |
---|---|---|---|---|---|---|---|---|
94.80 | 1,00,637.60 | - | 9,206.96 | 26.66 | -829 | -2,104.57 | 52.17 | |
354.90 | 17,313.75 | 40.61 | 2,538.97 | -7.00 | 495 | -24.37 | 59.42 | |
80.82 | 11,177.03 | 9.73 | 6,191.69 | 49.62 | 424 | 377.88 | 52.74 | |
580.95 | 9,392.01 | 26.56 | 2,298.69 | 19.14 | 347 | 7.72 | 58.93 | |
418.50 | 6,099.16 | 37.02 | 12,304.09 | 8.13 | 190 | -28.25 | 57.05 | |
183.64 | 6,008.89 | - | 18,320.16 | -13.24 | -796 | -121.72 | 57.89 | |
125.85 | 5,822.82 | 16.55 | 5,071.42 | 1.77 | 346 | 8.19 | 33.53 | |
1,080.15 | 5,636.18 | 17.91 | 1,211.62 | 7.67 | 300 | 5.79 | 51.93 | |
3,071.10 | 5,179.58 | 50.17 | 9,367.71 | 18.37 | 113 | -24.81 | 45.83 | |
708.20 | 4,999.08 | - | 874.80 | 54.62 | -18 | 133.57 | 46.07 |