Income
Balance Sheet
Cash Flow
The income statement indicates a company's financial performance measured over a reporting period. Performance is assessed by summarising how the business incurs its revenues, expenses and net profit or loss incurred over the period. It's also called the P&L statement
Over the last 5 years, revenue has grown at a yearly rate of 69.1%, vs industry avg of 10.33%
Over the last 5 years, market share increased from 0.06% to 0.48%
Financial Year | FY 2012 | FY 2013 | FY 2017 | FY 2018 | FY 2019 | FY 2020 | FY 2021 | FY 2022 |
---|---|---|---|---|---|---|---|---|
Total Revenue | 156.30 | 233.93 | 226.10 | 1,579.36 | 2,037.57 | 3,025.81 | 3,116.89 | 3,126.08 |
Raw Materials | — | — | — | — | — | — | — | — |
Power & Fuel Cost | — | — | — | — | — | — | — | — |
Employee Cost | 60.17 | 65.76 | 50.74 | 360.44 | 518.80 | 718.49 | 748.78 | — |
Selling & Administrative Expenses | 25.38 | 26.38 | 20.59 | 148.31 | 259.54 | 313.00 | 229.96 | — |
Operating & Other expenses | 66.16 | 90.10 | 148.78 | 1,020.38 | 999.42 | 1,455.47 | 2,051.14 | 3,676.43 |
EBITDA | 4.59 | 51.69 | 5.99 | 50.23 | 259.81 | 538.85 | 87.01 | -550.35 |
Depreciation/Amortization | 2.40 | 2.52 | 5.10 | 41.37 | 60.60 | 72.63 | 76.80 | 0.00 |
PBIT | 2.19 | 49.17 | 0.89 | 8.86 | 199.21 | 466.22 | 10.21 | -550.35 |
Interest & Other Items | — | — | — | — | — | — | — | — |
PBT | 2.19 | 49.17 | 0.89 | 8.86 | 199.21 | 466.22 | 10.21 | -550.35 |
Taxes & Other Items | 0.48 | 15.30 | 0.85 | 1.98 | 0.00 | 116.32 | 1.90 | -135.77 |
Net Income | 1.71 | 33.87 | 0.04 | 6.88 | 199.21 | 349.90 | 8.31 | -414.58 |
EPS | 0.30 | 5.51 | 0.00 | 0.05 | 1.38 | 2.21 | 0.05 | -2.40 |
DPS | 0.00 | 0.25 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Payout ratio | 0.00 | 0.05 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Intrinsic ValueIntrinsic value is the calculated value of the company and may differ from current stock price. If intrinsic value > current price, price increase is expected in the future to reduce the gap and vice-versa
Insufficient Data