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 | 7 | 2 | 1 | 1 | 1 | 0 | 0 | 0 | 26 | 51 | 0 | 2 | 2 | 10 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 5 | 17 | 5 | 28 | 54 | 47 | 81 | 111 | 204 | 72 |
Expenses | 15 | 7 | 7 | 6 | 13 | 2 | 1 | 1 | 16 | 0 | 5 | 6 | 2 | 167 | 1 | 1 | 50 | 2 | 2 | 49 | 3 | 1 | 1 | 1 | 6 | 2 | 11 | 47 | 0 | 0 | 6 | 21 | 53 | 41 | 68 | 95 | 80 | 62 |
EBITDA | -8 | -5 | -7 | -6 | -12 | -1 | -1 | -1 | 10 | 51 | -5 | -4 | -1 | -158 | -1 | -1 | -50 | -2 | -2 | -49 | -3 | -1 | -1 | -1 | -5 | -2 | -11 | -47 | 4 | 16 | -1 | 7 | 2 | 7 | 13 | 16 | 124 | 10 |
Operating Profit % | -126 % | -235 % | -762 % | -743 % | -1,811 % | -210 % | -2,740 % | -637 % | -2,174 % | -3,500 % | -9,320 % | -1,054 % | -39 % | -83,455 % | -1,022 % | 0 % | -1,68,033 % | 0 % | 0 % | 0 % | -1,486 % | 0 % | 0 % | 0 % | 0 % | 0 % | 0 % | 0 % | 0 % | -86 % | -45 % | 16 % | -4 % | 11 % | 16 % | 14 % | 10 % | 14 % |
Depreciation | 3 | 3 | 3 | 3 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Interest | 12 | 13 | 13 | 11 | -36 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 18 | 0 | 0 | -13 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 2 | 0 | 0 | 1 | 1 | 2 | 2 | 1 | 2 | 2 | 1 |
Profit Before Tax | -23 | -21 | -23 | -20 | 22 | -3 | -4 | -4 | 8 | 48 | -7 | -6 | -3 | -178 | -3 | -4 | -40 | -4 | -4 | -49 | -3 | -1 | -1 | -1 | -5 | -2 | -12 | -49 | 4 | 16 | -2 | 6 | -0 | 5 | 11 | 14 | 122 | 8 |
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 | -20 | -21 | -23 | -20 | 22 | -3 | -4 | -4 | 8 | 48 | -7 | -6 | -3 | -178 | -3 | -4 | -40 | -4 | -4 | -49 | -3 | -1 | -1 | -1 | -5 | -2 | -12 | -49 | 4 | 16 | -2 | 6 | -0 | 5 | 11 | 14 | 133 | 6 |
EPS in ₹ | -10.06 | -10.16 | -10.88 | -9.67 | 10.31 | -1.57 | -1.93 | -1.86 | 3.57 | 22.66 | -3.39 | -3.20 | -1.54 | -67.84 | -1.36 | -1.46 | -15.17 | -1.69 | -1.70 | -18.85 | -1.23 | -0.70 | -0.34 | -0.39 | -2.15 | -0.88 | -4.82 | -18.82 | -21.56 | 5.19 | -0.79 | 1.07 | -1.01 | 1.05 | 2.53 | 2.95 | 28.83 | 1.11 |
Balance Sheet | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
Total Assets | 376 | 365 | 354 | 309 | 125 | 73 | 73 | 82 | 239 |
Fixed Assets | 186 | 170 | 93 | 84 | 75 | 0 | 0 | 0 | 25 |
Current Assets | 187 | 193 | 192 | 157 | 20 | 19 | 12 | 37 | 101 |
Capital Work in Progress | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 |
Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Assets | 189 | 194 | 260 | 224 | 49 | 73 | 73 | 82 | 214 |
Total Liabilities | 434 | 465 | 470 | 393 | 149 | 158 | 166 | 105 | 174 |
Current Liabilities | 344 | 465 | 457 | 380 | 137 | 146 | 153 | 69 | 138 |
Non Current Liabilities | 90 | 0 | 13 | 13 | 13 | 13 | 13 | 36 | 37 |
Total Equity | -58 | -100 | -116 | -84 | -24 | -85 | -93 | -23 | 65 |
Reserve & Surplus | -92 | -134 | -137 | -105 | -51 | -111 | -120 | -49 | 23 |
Share Capital | 34 | 34 | 21 | 21 | 26 | 26 | 26 | 26 | 42 |
Cash Flow | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
Net Cash Flow | -1 | -0 | 6 | -5 | 1 | -2 | -0 | 22 | -20 |
Investing Activities | -0 | -0 | -0 | 0 | 316 | -0 | -7 | 142 | 23 |
Operating Activities | -25 | -4 | 6 | -12 | -62 | -12 | -7 | -16 | -105 |
Financing Activities | 24 | 4 | -0 | 7 | -253 | 10 | 14 | -103 | 62 |
% Holding | Mar 2021 | Jun 2021 | Sept 2021 | Dec 2021 | Mar 2022 | Jun 2022 | Sept 2022 | Dec 2022 | Mar 2023 | May 2023 | Jun 2023 | Jul 2023 | Aug 2023 | Sept 2023 | Dec 2023 | Feb 2024 | Mar 2024 | May 2024 | Jun 2024 | Sept 2024 |
Promoter | 37.69 % | 37.69 % | 37.69 % | 37.69 % | 37.69 % | 0.96 % | 63.11 % | 55.31 % | 55.14 % | 57.45 % | 57.45 % | 57.01 % | 56.65 % | 57.68 % | 57.60 % | 58.09 % | 58.53 % | 58.32 % | 62.89 % | 60.38 % |
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 % | 0.00 % | 0.00 % | 0.01 % | 0.00 % | 0.00 % | 1.06 % |
DIIs | 1.30 % | 1.30 % | 1.30 % | 0.27 % | 0.27 % | 0.23 % | 0.23 % | 0.20 % | 0.17 % | 0.16 % | 0.16 % | 0.16 % | 0.16 % | 0.15 % | 0.15 % | 0.14 % | 0.14 % | 0.14 % | 0.12 % | 0.11 % |
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 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % |
Public / Retail | 61.01 % | 61.01 % | 61.01 % | 62.03 % | 62.03 % | 98.81 % | 36.65 % | 44.49 % | 44.68 % | 42.39 % | 42.39 % | 42.84 % | 43.19 % | 42.17 % | 42.24 % | 41.77 % | 41.31 % | 41.54 % | 36.99 % | 38.45 % |
Competitors | LTP | Market Cap (₹ Cr.) | P/E Ratio | Revenue (₹ Cr.) | YoY Revenue Growth % | Net Profit (₹ Cr.) | YoY Profit Growth % | RSI |
---|---|---|---|---|---|---|---|---|
528.60 | 1,10,620.74 | 76.01 | 23,074.80 | 8.44 | 1,574 | -34.73 | 36.55 | |
60.74 | 36,517.83 | 59.87 | 8,201.76 | 22.35 | 606 | 4.64 | 40.69 | |
227.00 | 21,810.56 | 22.58 | 12,870.52 | 19.73 | 930 | 19.57 | 27.48 | |
1,669.85 | 15,864.25 | 16.59 | 9,082.91 | -5.08 | 1,323 | -49.63 | 60.98 | |
447.90 | 11,685.36 | 8.96 | 8,731.38 | 8.64 | 909 | 218.44 | 40.06 | |
1,570.60 | 10,355.04 | 19.20 | 5,396.47 | 16.30 | 539 | 8.10 | 51.32 | |
328.75 | 9,453.70 | 11.63 | 4,574.18 | 11.59 | 752 | 24.56 | 40.91 | |
486.95 | 8,402.99 | 26.12 | 7,765.90 | 51.69 | 274 | 91.40 | 39.28 | |
575.60 | 8,161.57 | 24.27 | 3,063.31 | 5.57 | 349 | 18.24 | 52.11 | |
535.90 | 7,903.65 | 47.96 | 12,156.11 | 13.49 | 201 | 1,035.42 | 47.36 |