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 | 10 | 7 | 7 | 7 | 9 | 6 | 11 | 13 | 8 | 18 | 6 | 12 | 12 | 15 | 17 | 10 | 12 | 10 | 6 | 11 | 9 | 5 | 6 | 8 | 9 | 5 | 6 | 4 | 5 | 4 | 5 | 4 | 6 | 5 | 5 | 5 | 23 | 5 |
Expenses | 12 | 9 | 10 | 11 | 10 | 8 | 12 | 13 | 10 | 15 | 8 | 14 | 14 | 14 | 16 | 12 | 14 | 13 | 10 | 13 | 12 | 9 | 10 | 11 | 11 | 8 | 9 | 7 | 8 | 8 | 15 | 6 | 6 | 8 | 5 | 6 | 8 | 6 |
EBITDA | -1 | -3 | -3 | -3 | -1 | -3 | -1 | 0 | -2 | 2 | -3 | -2 | -2 | 0 | 0 | -1 | -1 | -2 | -4 | -2 | -3 | -4 | -4 | -3 | -2 | -3 | -3 | -4 | -3 | -4 | -9 | -2 | 0 | -3 | -0 | -1 | 15 | -1 |
Operating Profit % | -51 % | -129 % | -122 % | -109 % | -56 % | -140 % | -36 % | -21 % | -82 % | 1 % | -145 % | -45 % | -42 % | -16 % | -13 % | -47 % | -37 % | -56 % | -126 % | -48 % | -92 % | -196 % | -137 % | -72 % | -56 % | -161 % | -138 % | -394 % | -194 % | -383 % | -344 % | -155 % | -66 % | -158 % | -75 % | -78 % | -34 % | -93 % |
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 | 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 | -2 | -3 | -3 | -3 | -1 | -3 | -1 | -0 | -2 | 2 | -3 | -2 | -2 | 0 | 0 | -2 | -1 | -3 | -4 | -2 | -3 | -4 | -4 | -3 | -2 | -3 | -3 | -4 | -3 | -4 | -10 | -2 | 0 | -3 | -0 | -1 | 15 | -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 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Profit | -2 | -3 | -3 | -3 | -1 | -3 | -1 | -0 | -2 | 2 | -3 | -2 | -2 | 0 | 0 | -2 | -1 | -3 | -4 | -2 | -3 | -4 | -4 | -3 | -2 | -3 | -2 | -4 | -3 | -4 | -10 | -2 | 0 | -3 | -0 | -1 | 15 | -1 |
EPS in ₹ | -1.46 | -2.24 | -2.55 | -2.79 | -1.14 | -2.29 | -1.01 | -0.13 | -1.92 | 1.88 | -1.87 | -1.26 | -1.73 | 0.18 | 0.20 | -1.41 | -1.24 | -2.12 | -3.06 | -1.78 | -2.55 | -3.03 | -3.02 | -2.17 | -1.69 | -2.60 | -2.03 | -3.17 | -2.58 | -3.63 | -7.93 | -1.56 | 0.12 | -2.58 | -0.33 | -1.13 | 12.49 | -1.11 |
Balance Sheet | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
Total Assets | 123 | 122 | 122 | 119 | 134 | 121 | 110 | 97 | 79 |
Fixed Assets | 4 | 6 | 6 | 6 | 5 | 5 | 5 | 4 | 4 |
Current Assets | 103 | 85 | 91 | 92 | 116 | 104 | 95 | 79 | 61 |
Capital Work in Progress | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investments | 0 | 0 | 7 | 7 | 7 | 7 | 7 | 7 | 7 |
Other Assets | 119 | 117 | 109 | 107 | 122 | 109 | 98 | 86 | 68 |
Total Liabilities | 29 | 39 | 45 | 46 | 63 | 63 | 63 | 63 | 60 |
Current Liabilities | 27 | 37 | 42 | 42 | 59 | 56 | 56 | 56 | 56 |
Non Current Liabilities | 2 | 2 | 3 | 3 | 4 | 6 | 6 | 7 | 4 |
Total Equity | 94 | 84 | 77 | 74 | 71 | 58 | 47 | 34 | 19 |
Reserve & Surplus | 82 | 72 | 65 | 62 | 59 | 46 | 35 | 22 | 7 |
Share Capital | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 |
Cash Flow | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
Net Cash Flow | 1 | 0 | -1 | 3 | -3 | 4 | 1 | -3 | 0 |
Investing Activities | 19 | 1 | 10 | 16 | 4 | 14 | 6 | 9 | 23 |
Operating Activities | -17 | -1 | -12 | -14 | -5 | -10 | -5 | -15 | -23 |
Financing Activities | -1 | -0 | 0 | 1 | -2 | 0 | -0 | 4 | -0 |
% 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 | 71.28 % | 71.28 % | 71.28 % | 71.28 % | 71.28 % | 71.28 % | 71.28 % | 71.28 % | 71.28 % | 71.28 % | 71.28 % | 71.28 % | 71.28 % | 71.28 % |
FIIs | 4.78 % | 4.78 % | 4.78 % | 4.78 % | 4.78 % | 4.78 % | 4.78 % | 4.78 % | 4.78 % | 4.78 % | 4.78 % | 4.78 % | 4.78 % | 4.78 % |
DIIs | 0.30 % | 0.25 % | 0.25 % | 0.25 % | 0.25 % | 0.25 % | 0.25 % | 0.25 % | 0.25 % | 0.25 % | 0.25 % | 0.25 % | 0.02 % | 0.02 % |
Government | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.01 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % |
Public / Retail | 23.64 % | 23.69 % | 23.69 % | 23.69 % | 23.68 % | 23.69 % | 23.69 % | 23.69 % | 23.69 % | 23.69 % | 23.69 % | 23.69 % | 23.91 % | 23.91 % |
Competitors | LTP | Market Cap (₹ Cr.) | P/E Ratio | Revenue (₹ Cr.) | YoY Revenue Growth % | Net Profit (₹ Cr.) | YoY Profit Growth % | RSI |
---|---|---|---|---|---|---|---|---|
284.80 | 27,620.70 | - | 1,447.99 | -31.55 | -360 | 11.19 | 41.07 | |
1,231.85 | 21,523.82 | 129.08 | 2,535.58 | 153.41 | 63 | 394.71 | 39.86 | |
172.75 | 4,125.85 | 79.62 | 225.79 | 45.74 | 53 | -7.87 | 45.30 | |
2.51 | 3,150.53 | - | 967.03 | 3.93 | -302 | -97.13 | 42.47 | |
1,885.00 | 890.81 | 32.12 | 180.67 | 25.46 | 21 | 7,833.33 | 40.37 | |
679.75 | 506.69 | 60.11 | 46.77 | 47.87 | 6 | 250.56 | 50.65 | |
163.00 | 235.24 | 482.27 | 47.64 | 31.72 | 1 | -129.49 | 57.06 | |
39.45 | 80.98 | 0.95 | 2.03 | -99.17 | -1 | 115.00 | 58.89 | |
57.80 | 71.62 | - | 18.66 | -0.01 | -16 | 56.77 | 41.41 |