Income Statement
(Currency in INR)
Breakdown |
31-03-2023
|
31-03-2022
|
31-03-2021
|
31-03-2020
|
31-03-2019
|
Income
Before
Tax
|
-3043.85M |
-61536.84M |
-58180.7M |
-2556.69M |
-1473.78M |
Minority
Interest
|
0M |
0M |
0M |
0M |
0M |
Net
Income
|
-3057.89M |
-61618.45M |
-58064.27M |
-2336.78M |
1572.47M |
Selling
General
Administrative
|
1178.83M |
2831.72M |
2376.26M |
2640.52M |
2014.62M |
Gross
Profit
|
85991.15M |
-17119.62M |
-40412.81M |
42130.61M |
41474.04M |
Reconciled
Depreciation
|
51029.69M |
50686M |
46994.46M |
39739.29M |
7595.8M |
Ebit
|
28273.46M |
-41053.7M |
-40466.25M |
9565.92M |
-561.66M |
Ebitda
|
79303.15M |
9632.3M |
6528.21M |
49305.21M |
7034.14M |
Depreciation
And
Amortization
|
51029.69M |
50686M |
46994.46M |
39739.29M |
7595.8M |
Operating
Income
|
43720.46M |
-35650.57M |
-51820.05M |
16462.12M |
-4322.83M |
Other
Operating
Expenses
|
500942.99M |
291864.03M |
193429.9M |
336940.42M |
285975.03M |
Interest
Expense
|
31317.31M |
23400.94M |
21419.14M |
18545.55M |
4933.18M |
Tax
Provision
|
14.04M |
81.61M |
-116.43M |
-219.91M |
-3046.25M |
Interest
Income
|
60915.04M |
32988.53M |
16189.57M |
25080.66M |
819.94M |
Net
Interest
Income
|
-31317.31M |
-23580.15M |
-21419.83M |
-15247.22M |
-378M |
Income
Tax
Expense
|
14.04M |
81.61M |
-116.43M |
-219.91M |
-3046.25M |
Total
Revenue
|
544464.53M |
256539.68M |
142098.96M |
353688.59M |
281652.2M |
Total
Operating
Expenses
|
42469.61M |
18204.73M |
10918.13M |
25382.44M |
45796.87M |
Cost
Of
Revenue
|
458473.38M |
273659.3M |
182511.77M |
311557.98M |
240178.16M |
Total
Other
Income
Expense
Net
|
-46764.31M |
-25886.27M |
-6360.65M |
-19018.81M |
2849.05M |
Net
Income
From
Continuing
Ops
|
-3057.89M |
-61618.45M |
-58064.27M |
-2336.78M |
1572.47M |
Net
Income
Applicable
To
Common
Shares
|
-3057.89M |
-61618.45M |
-58064.27M |
-2336.78M |
1572.47M |
Balance Sheet
(Currency in INR)
Breakdown |
31-03-2023
|
31-03-2022
|
31-03-2021
|
31-03-2020
|
31-03-2019
|
Total
Assets
|
591698.19M |
459625.98M |
430511.53M |
421010.78M |
250117.34M |
Intangible
Assets
|
315.44M |
276.01M |
389.15M |
445.6M |
321.02M |
Other
Current
Assets
|
6002.62M |
9331.7M |
8182.16M |
112630.7M |
94241.32M |
Total
Liab
|
654163.35M |
519506.6M |
429402.94M |
362231.38M |
180669.45M |
Total
Stockholder
Equity
|
-62465.16M |
-59880.62M |
1108.59M |
58779.4M |
69447.89M |
Other
Current
Liab
|
51296.68M |
749.5M |
812.99M |
940.82M |
63043.48M |
Common
Stock
|
3855.47M |
3852.55M |
3849.1M |
3847.96M |
3844.07M |
Capital
Stock
|
3855.47M |
3852.55M |
3849.1M |
3847.96M |
3844.07M |
Retained
Earnings
|
-106070.56M |
-103483.62M |
-41875.82M |
16194.26M |
27008.18M |
Good
Will
|
- |
- |
- |
- |
- |
Other
Assets
|
40393.84M |
-0.4M |
33473.66M |
27247.95M |
11933.01M |
Cash
|
12679.69M |
10152.78M |
5087.87M |
7190.66M |
7127.83M |
Cash
And
Equivalents
|
6158.47M |
6507.45M |
3728.89M |
5610.87M |
1642.15M |
Total
Current
Liabilities
|
238511.46M |
224171.4M |
189236.92M |
164374.58M |
79984.43M |
Current
Deferred
Revenue
|
28828.85M |
77873.63M |
80935.72M |
79823.14M |
33.51M |
Net
Debt
|
435862.44M |
358625.59M |
293508.67M |
220001.02M |
17163.88M |
Short
Term
Debt
|
126296.04M |
114030.07M |
91974.92M |
67934.8M |
2355.02M |
Short
Long
Term
Debt
|
22523.37M |
34805.65M |
21239.95M |
3390.53M |
0M |
Short
Long
Term
Debt
Total
|
448542.13M |
368778.37M |
298596.54M |
227191.68M |
24291.71M |
Other
Stockholder
Equity
|
102215.09M |
39750.45M |
39135.31M |
95319.19M |
56818.86M |
Property
Plant
Equipment
|
276476.64M |
213814.19M |
188494.88M |
168749.77M |
56535.69M |
Total
Current
Assets
|
261487.14M |
202289.19M |
208139.17M |
224564.6M |
181032.98M |
Long
Term
Investments
|
- |
- |
- |
- |
308.24M |
Short
Term
Investments
|
231695.12M |
69305.13M |
86190.88M |
101881.96M |
77549.42M |
Net
Receivables
|
5199.04M |
109418.95M |
105514.08M |
104448.54M |
15030.13M |
Long
Term
Debt
|
0M |
4161.71M |
3816.28M |
3465.87M |
5882.51M |
Inventory
|
5910.67M |
4080.63M |
3164.18M |
2861.28M |
2114.41M |
Accounts
Payable
|
32089.89M |
31518.2M |
15513.29M |
15675.82M |
14552.42M |
Accumulated
Other
Comprehensive
Income
|
- |
- |
- |
-56640.8M |
-18282.01M |
Non
Currrent
Assets
Other
|
50453.06M |
40288.32M |
30446.73M |
24255.13M |
-0.44M |
Non
Current
Assets
Total
|
330211.05M |
257337.19M |
222372.36M |
196446.18M |
69084.36M |
Capital
Lease
Obligations
|
426018.76M |
329811.01M |
273540.31M |
220335.28M |
18409.2M |
Long
Term
Debt
Total
|
322246.09M |
254748.3M |
206621.62M |
159256.88M |
21936.69M |
Cash Flow
(Currency in INR)
Breakdown |
31-03-2023
|
31-03-2022
|
31-03-2021
|
31-03-2020
|
31-03-2019
|
Investments
|
-40594.88M |
11504.74M |
15973.96M |
-38757.27M |
-13307.72M |
Total
Cashflows
From
Investing
Activities
|
-40594.88M |
15024.51M |
31970.38M |
-45679.98M |
-25360.51M |
Total
Cash
From
Financing
Activities
|
-84324.6M |
-30878.42M |
-17753.37M |
-24074.84M |
-5921.58M |
Net
Income
|
-3043.85M |
-61536.84M |
-58180.7M |
-2556.69M |
-1473.78M |
Change
In
Cash
|
2526.4M |
5064.44M |
-2101.81M |
-93.51M |
576.99M |
Begin
Period
Cash
Flow
|
10153.29M |
5088.85M |
7190.66M |
7284.17M |
6707.18M |
End
Period
Cash
Flow
|
12679.69M |
10153.29M |
5088.85M |
7190.66M |
7284.17M |
Total
Cash
From
Operating
Activities
|
127279.39M |
20905.78M |
-16141.54M |
69717.82M |
31755.41M |
Depreciation
|
51029.69M |
50686M |
46994.46M |
39739.29M |
7595.8M |
Other
Cashflows
From
Investing
Activities
|
-34896.84M |
6921.93M |
20200.6M |
3692.97M |
5008.76M |
Dividends
Paid
|
- |
- |
0M |
-1922.53M |
2306.36M |
Change
To
Inventory
|
-1830.04M |
-916.45M |
-302.9M |
-746.87M |
-282.14M |
Sale
Purchase
Of
Stock
|
223.66M |
276.55M |
92.69M |
30099.91M |
-244.58M |
Other
Cashflows
From
Financing
Activities
|
30510.51M |
107490.25M |
12253.85M |
-22396.89M |
-1053.29M |
Capital
Expenditures
|
5698.04M |
3468.81M |
4368.87M |
10883.06M |
17115.62M |
Change
In
Working
Capital
|
31326.44M |
7615.53M |
-10927.53M |
16102.11M |
28940.27M |
Other
Non
Cash
Items
|
25912.47M |
20800.91M |
14733.73M |
12906.52M |
-1999.07M |
Free
Cash
Flow
|
121581.35M |
17436.97M |
-20510.41M |
58834.76M |
14639.79M |