₹10.01 ($0.10)

-0.25 (-2.44%)

BSE · Energy · Coal · Tech Score Sell · Power 42 · ₹285.7M mcap · 12M float · 0.154% daily turnover

Analysis Technicals Weather Peers

Revenue

$9.9B +16.3% ▲

5Y CAGR: +53.8%

Gross Profit

$105M +19.3% ▲

5Y CAGR: +20.2%

Operating Income

$51M -29.6% ▼

5Y CAGR: +8.1%

Net Income

$24M +204.7% ▲

5Y CAGR: +4.4%

EPS (Diluted)

$1.28 +357.1% ▲

5Y CAGR: +13.2%

EBITDA

$114M +87.7% ▲

5Y CAGR: +26.3%

View Full Income Statement

Line Item	FY2020	FY2021	FY2022	FY2023	FY2024
Revenue	$2.3B	$7.3B	$7.3B	$8.5B	$9.9B
YoY Growth	+95.6%	+221.4%	+0.6%	+17.1%	+16.3%
Cost of Revenue	$2.0B	$6.8B	$7.1B	$8.5B	$9.8B
Gross Profit	$211M	$409M	$182M	$88M	$105M
Gross Margin	9.4%	5.6%	2.5%	1.0%	1.1%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$101M	$50M	$10M	$6M	$14M
Operating Expenses	$15M	$11M	$25M	$15M	$17M
Operating Income	$196M	$286M	$114M	$72M	$51M
Operating Margin	8.7%	3.9%	1.6%	0.8%	0.5%
Interest Expense	$7M	$6M	$12M	$50M	$71M
Income Before Tax	$83M	$272M	$108M	$14M	$32M
Tax Expense	$26M	$70M	$28M	$7M	$9M
Net Income	$57M	$202M	$80M	$8M	$24M
Net Margin	2.5%	2.8%	1.1%	0.1%	0.2%
EPS (Diluted)	$3.09	$10.94	$4.33	$0.28	$1.28
EBITDA	$89M	$278M	$122M	$61M	$114M
Shares Outstanding	28M	28M	28M	28M	28M

Line Item	FY2024 Q2	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1
Revenue	$1.4B	$2.7B	$3.0B	$2.7B	$772M	$889M	$1.6B	$2.3B
Cost of Revenue	$1.3B	$2.6B	$3.0B	$2.8B	$775M	$878M	$1.5B	$2.3B
Gross Profit	$23M	$39M	$22M	-$26M	-$3M	$10M	$106M	$34M
Gross Margin	1.7%	1.5%	0.7%	-1.0%	-0.3%	1.1%	6.4%	1.5%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$4M	$0	$13M	$0	$4M	$3M	$47M	$7M
Operating Expenses	$4M	$11M	$20M	$9M	$4M	$3M	$38M	$7M
Operating Income	$20M	$29M	$2M	-$36M	-$6M	$7M	$68M	$28M
Operating Margin	1.4%	1.1%	0.1%	-1.3%	-0.8%	0.8%	4.1%	1.2%
Interest Expense	$19M	$23M	$13M	$12M	$10M	$9M	$10M	$5M
Income Before Tax	$4M	$41M	-$814K	-$41M	$8M	$2M	$67M	$28M
Tax Expense	$0	$8M	$355K	$0	$0	$0	$7M	$7M
Net Income	$4M	$33M	-$1M	-$41M	$8M	$2M	$60M	$21M
Net Margin	0.3%	1.2%	-0.0%	-1.5%	1.1%	0.2%	3.6%	0.9%
EPS (Diluted)	$0.14	$1.78	$-0.04	$-1.47	$0.29	$0.06	$2.17	$0.75
EBITDA	$26M	$67M	$15M	-$26M	$20M	$13M	$33M	$29M
Shares Outstanding	28M	28M	28M	28M	28M	28M	28M	28M

CHANDRAP.BO BSE