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 | 43 | 18 | 13 | 14 | 35 | 1 | 3 | 1 | 3 | 14 | 34 | 0 | 3 | 0 | 0 | 0 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 48 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 |
Expenses | 41 | 8 | 13 | 20 | 15 | 2 | 4 | 1 | -0 | 12 | 1 | 14 | 23 | 0 | 0 | 0 | 72 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 2 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 |
EBITDA | 2 | 10 | 0 | -7 | 20 | -0 | -0 | -0 | 3 | 2 | 33 | -14 | -20 | -0 | -0 | -0 | -71 | 0 | -0 | 0 | 0 | 0 | -0 | 0 | 47 | 0 | -2 | -0 | -0 | -0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 |
Operating Profit % | 4 % | 53 % | 1 % | -48 % | -19 % | -28 % | -9 % | -48 % | 67 % | 6 % | 0 % | 0 % | -635 % | 0 % | 0 % | 0 % | -17,838 % | -210 % | -76 % | -21 % | 60 % | -50 % | -138 % | 36 % | -358 % | 27 % | -817 % | -8 % | -8 % | -40 % | -20 % | 30 % | 110 % | -50 % | 40 % | 50 % | 50 % | -50 % |
Depreciation | 0 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 1 | 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 | 1 | 9 | -0 | -7 | 20 | -0 | -1 | -1 | 3 | 1 | 33 | -14 | -20 | -1 | -2 | -0 | -71 | 0 | -0 | -0 | 0 | -0 | -0 | 0 | 47 | -0 | -2 | -0 | -0 | -0 | -0 | -0 | 1 | -0 | -0 | 0 | 0 | -0 |
Tax | 0 | -9 | 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 | 18 | -0 | -7 | 20 | -0 | -1 | -1 | -2 | 1 | 24 | -10 | -16 | -1 | 8 | -4 | -83 | 0 | -0 | -0 | 0 | -0 | -0 | 0 | 43 | -0 | -2 | -0 | -0 | -0 | -0 | -0 | 1 | -0 | -0 | 0 | 0 | -0 |
EPS in ₹ | 0.58 | 1.41 | -0.03 | -0.29 | 1.56 | -0.04 | -0.02 | -0.03 | -0.07 | 0.05 | 0.96 | -0.40 | -0.66 | -0.02 | 0.30 | -0.15 | -3.32 | 0.01 | -0.01 | 0.00 | 0.00 | 0.00 | -0.01 | 0.01 | 1.72 | -0.01 | -0.08 | -0.01 | -0.01 | -0.01 | -0.01 | 0.00 | 0.02 | 0.00 | 0.00 | 0.00 | 0.00 | -0.01 |
Balance Sheet | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
Total Assets | 148 | 302 | 311 | 235 | 133 | 108 | 138 | 39 | 42 | 38 |
Fixed Assets | 18 | 6 | 5 | 2 | 1 | 1 | 0 | 0 | 0 | 0 |
Current Assets | 52 | 139 | 149 | 96 | 65 | 40 | 27 | 15 | 15 | 11 |
Capital Work in Progress | 2 | 2 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investments | 0 | 0 | 141 | 125 | 62 | 62 | 10 | 0 | 3 | 3 |
Other Assets | 128 | 294 | 162 | 107 | 70 | 45 | 128 | 39 | 39 | 35 |
Total Liabilities | 51 | 193 | 209 | 137 | 114 | 89 | 76 | 28 | 31 | 28 |
Current Liabilities | 21 | 4 | 3 | 131 | 108 | 84 | 71 | 19 | 21 | 17 |
Non Current Liabilities | 31 | 189 | 206 | 6 | 6 | 5 | 6 | 9 | 10 | 11 |
Total Equity | 96 | 108 | 102 | 98 | 18 | 19 | 62 | 11 | 11 | 11 |
Reserve & Surplus | 60 | 72 | 77 | 73 | -7 | -7 | 36 | -14 | -14 | -14 |
Share Capital | 36 | 36 | 25 | 25 | 25 | 25 | 25 | 25 | 25 | 25 |
Cash Flow | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
Net Cash Flow | 1 | -1 | -0 | 0 | -0 | 0 | -0 | 0 | 0 | -0 |
Investing Activities | -36 | -69 | -1 | 40 | -4 | -0 | 1 | 40 | -3 | 0 |
Operating Activities | 144 | -91 | -6 | -39 | 4 | 0 | -1 | -40 | 3 | -0 |
Financing Activities | -106 | 160 | 7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
% Holding | Mar 2021 | Jun 2021 | Sept 2021 | Dec 2021 | Mar 2022 | Jun 2022 | Sept 2022 | Dec 2022 | Mar 2023 | Sept 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sept 2024 |
Promoter | 74.95 % | 74.95 % | 50.96 % | 50.96 % | 50.96 % | 50.96 % | 50.96 % | 50.96 % | 50.96 % | 50.96 % | 50.96 % | 50.96 % | 50.96 % | 50.96 % |
FIIs | 4.76 % | 3.80 % | 0.02 % | 0.02 % | 0.02 % | 0.02 % | 0.02 % | 0.03 % | 0.02 % | 0.02 % | 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 % | 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 | 20.29 % | 21.25 % | 49.02 % | 49.02 % | 49.02 % | 49.02 % | 49.02 % | 49.01 % | 49.02 % | 49.02 % | 49.04 % | 49.04 % | 49.04 % | 49.04 % |
Competitors | LTP | Market Cap (₹ Cr.) | P/E Ratio | Revenue (₹ Cr.) | YoY Revenue Growth % | Net Profit (₹ Cr.) | YoY Profit Growth % | RSI |
---|---|---|---|---|---|---|---|---|
1,076.40 | 9,772.05 | 51.00 | 1,162.49 | 17.89 | 196 | -7.79 | 33.87 | |
3,657.70 | 8,493.07 | 34.25 | 1,716.08 | 15.94 | 203 | 102.22 | 49.50 | |
261.85 | 8,342.35 | 32.09 | 3,975.50 | 6.40 | 210 | 18.17 | 51.68 | |
889.45 | 5,762.27 | 22.95 | 2,742.26 | 21.21 | 70 | -0.41 | 44.10 | |
571.95 | 4,125.72 | 18.58 | 13,522.60 | -8.58 | -691 | 76.35 | 28.24 | |
1,111.10 | 3,489.27 | 36.94 | 6,367.13 | -17.82 | 86 | 1,042.09 | 44.65 | |
3,033.30 | 2,761.40 | 25.26 | 1,551.95 | 4.54 | 101 | 34.41 | 33.62 | |
1,049.95 | 2,331.41 | 48.45 | 477.60 | -7.23 | 44 | 24.18 | 38.66 | |
674.55 | 2,243.28 | 35.25 | 633.04 | 31.93 | 64 | -4.04 | 22.47 | |
273.60 | 2,064.39 | 23.50 | 2,051.62 | - | 79 | -20.68 | 20.00 |