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 | 3 | 2 | 1 | 13 | 80 | 60 | 2 | 4 | 32 | 2 | 5 | 16 | 2 | 2 | 2 | 2 | 2 | 2 | 12 | 1 | 1 | 0 | -0 | 0 | 1 | 0 | 3 | 6 | -0 | 0 | 0 | 12 | 2 | 0 | 0 | 0 | 0 | 0 |
Expenses | 0 | 2 | 1 | 21 | 78 | 80 | 4 | 3 | 15 | 1 | 1 | 16 | 1 | 6 | 0 | 0 | 1 | 0 | 10 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3 | 34 | 0 | 0 | 18 | 15 | 0 | 0 | 0 | 1 | 1 |
EBITDA | 3 | -0 | 0 | -8 | 2 | -20 | -3 | 1 | 17 | 0 | 4 | -0 | 1 | -5 | 1 | 1 | 1 | 2 | 2 | -0 | 0 | -0 | -0 | -0 | 1 | -0 | 2 | 2 | -34 | -0 | -0 | -7 | -13 | 0 | -0 | -0 | -1 | -1 |
Operating Profit % | 90 % | -7 % | 11 % | -66 % | 3 % | -33 % | -208 % | 25 % | 53 % | 25 % | 80 % | -3 % | 42 % | -316 % | 71 % | 79 % | 38 % | 87 % | 15 % | -289 % | 44 % | -400 % | 675 % | 0 % | 0 % | 0 % | 90 % | 42 % | -3,44,000 % | 0 % | -35 % | -57 % | -713 % | 16 % | -967 % | -2,800 % | 0 % | -5,600 % |
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 | 1 | 2 | 2 | 4 | 2 | 2 | 2 | 2 | 2 | 1 | 2 | 3 | 3 | 2 | 2 | 2 | 3 | 2 | 3 | 2 | 3 | 2 | 2 | 2 | -6 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | -1 | 0 | 0 | 0 | 0 | 0 |
Profit Before Tax | 1 | -2 | -2 | -13 | 0 | -22 | -5 | -1 | 16 | -1 | 1 | -4 | -2 | -7 | -1 | -1 | -2 | -1 | -1 | -2 | -2 | -2 | -3 | -3 | 7 | -0 | 2 | 2 | -36 | -0 | -0 | -7 | -12 | 0 | -0 | -0 | -1 | -1 |
Tax | 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 |
Net Profit | 1 | -2 | -2 | -13 | 0 | -22 | -5 | -1 | 16 | -1 | 1 | -4 | -2 | -7 | -1 | -1 | -2 | -1 | -1 | -2 | -2 | -2 | -3 | -3 | 7 | -0 | 2 | 2 | -35 | -0 | -0 | -7 | -12 | 0 | -0 | -0 | -1 | -1 |
EPS in ₹ | 0.20 | -0.40 | -0.42 | -2.43 | 0.09 | -4.14 | -0.94 | -0.20 | 2.98 | -0.16 | 0.26 | -0.69 | -0.37 | -1.28 | -0.19 | -0.18 | -0.39 | -0.16 | -0.17 | -0.47 | -0.45 | -0.46 | -0.49 | -0.48 | 1.26 | -0.05 | 0.44 | 0.36 | -6.79 | -0.09 | -0.07 | -1.32 | -2.34 | 0.01 | -0.06 | -0.06 | -0.11 | -0.11 |
Balance Sheet | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
Total Assets | 142 | 162 | 133 | 126 | 127 | 120 | 117 | 83 | 57 | 89 |
Fixed Assets | 2 | 2 | 1 | 1 | 1 | 0 | 1 | 0 | 0 | 0 |
Current Assets | 114 | 132 | 103 | 94 | 97 | 89 | 90 | 56 | 31 | 30 |
Capital Work in Progress | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investments | 0 | 26 | 26 | 26 | 25 | 25 | 25 | 25 | 25 | 58 |
Other Assets | 140 | 135 | 106 | 99 | 102 | 94 | 91 | 57 | 32 | 31 |
Total Liabilities | 80 | 116 | 99 | 97 | 109 | 108 | 106 | 103 | 97 | 131 |
Current Liabilities | 32 | 81 | 63 | 39 | 30 | 37 | 35 | 30 | 30 | 59 |
Non Current Liabilities | 48 | 35 | 36 | 58 | 79 | 71 | 72 | 73 | 67 | 72 |
Total Equity | 63 | 46 | 34 | 29 | 19 | 12 | 11 | -20 | -40 | -42 |
Reserve & Surplus | 10 | -6 | -18 | -23 | -34 | -40 | -41 | -73 | -93 | -94 |
Share Capital | 52 | 52 | 52 | 52 | 52 | 52 | 52 | 52 | 52 | 52 |
Cash Flow | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
Net Cash Flow | 2 | -1 | -0 | 0 | -0 | -0 | 0 | -0 | 0 | 0 |
Investing Activities | -1 | -0 | 2 | 1 | 3 | 8 | -3 | 1 | 2 | -33 |
Operating Activities | -54 | -25 | 37 | 2 | -16 | 5 | 5 | -2 | 4 | 28 |
Financing Activities | 56 | 23 | -39 | -2 | 13 | -13 | -2 | 1 | -6 | 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 |
Promoter | 72.05 % | 72.05 % | 72.05 % | 72.05 % | 72.05 % | 72.05 % | 73.90 % | 73.90 % | 73.90 % | 73.90 % | 73.90 % | 73.90 % | 73.90 % | 73.90 % |
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 % |
DIIs | 1.85 % | 1.85 % | 1.85 % | 1.85 % | 1.85 % | 1.85 % | 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 | 26.10 % | 26.10 % | 26.10 % | 26.10 % | 26.10 % | 26.10 % | 26.10 % | 26.10 % | 26.10 % | 26.10 % | 26.10 % | 26.10 % | 26.10 % | 26.10 % |
Competitors | LTP | Market Cap (₹ Cr.) | P/E Ratio | Revenue (₹ Cr.) | YoY Revenue Growth % | Net Profit (₹ Cr.) | YoY Profit Growth % | RSI |
---|---|---|---|---|---|---|---|---|
807.60 | 32,494.25 | 17.17 | 4,787.12 | 15.38 | 1,926 | -5.46 | 47.36 | |
1,676.35 | 16,405.15 | - | 6,263.70 | 63.56 | -33 | -118.29 | 71.58 | |
126.15 | 12,779.71 | 31.68 | 8,167.60 | -1.66 | 251 | 321.08 | 34.72 | |
515.30 | 10,008.51 | 52.38 | 866.66 | 9.67 | 198 | -14.38 | 49.88 | |
672.60 | 8,685.52 | 60.45 | 255.96 | 33.22 | 127 | 60.74 | 43.64 | |
45.38 | 8,348.93 | 490.67 | 6,039.62 | 7.79 | 128 | -231.61 | 41.41 | |
139.05 | 4,168.71 | - | 4,167.45 | -15.36 | -488 | -119.28 | 47.06 | |
52.76 | 2,669.11 | 12.27 | 1,242.58 | -7.74 | 236 | 2.39 | 51.04 | |
20.27 | 2,549.80 | 450.20 | 0.00 | 0.00 | 0 | 47.58 | 61.59 | |
13.43 | 2,544.66 | 16.11 | 1,875.79 | -18.27 | -1,967 | -107.59 | 32.61 |