Epic Energy Limited (EPIC.BO)
INR 134.1
(-1.97%)
INR 134.1
(-1.97%)
| Breakdown | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|---|---|
| Revenue | 30.78 Million | 11.5 Million | 13.68 Million | 14.29 Million | 17.36 Million | 67.95 Million |
| Cost of Revenue | 22.9 Million | 9.37 Million | 15.61 Million | 17.27 Million | 17.58 Million | 61.03 Million |
| Gross Profit | 7.88 Million | 2.12 Million | -1.93 Million | -2.98 Million | -221 Thousand | 6.92 Million |
| Operating Expenses | 5.14 Million | 6.86 Million | 3.23 Million | 3.74 Million | 3.13 Million | 6.14 Million |
| Selling, General and Administrative Expenses | 5.14 Million | 7.06 Million | 3.23 Million | 3.74 Million | 3.13 Million | 6.14 Million |
| Research and Development Expenses | - | - | - | - | - | - |
| Other Expenses | - | 200 Thousand | 320 Thousand | 132 Thousand | - | - |
| Cost and Expenses | 21.38 Million | 16.24 Million | 18.85 Million | 21.02 Million | 20.71 Million | 67.17 Million |
| Operating Income | 9.39 Million | -4.74 Million | -5.16 Million | -6.73 Million | -3.35 Million | 783 Thousand |
| Interest Expense | 13 Thousand | 4000.00 | - | 14 Thousand | 80 Thousand | 89 Thousand |
| Income Tax Expense | -375 Thousand | -437 Thousand | -406 Thousand | -227 Thousand | -138 Thousand | -5.61 Million |
| Earnings before Tax | 3.23 Million | -4.74 Million | -4.85 Million | -6.61 Million | -3.43 Million | 694 Thousand |
| Net Income | 3.61 Million | -4.3 Million | -4.44 Million | -6.38 Million | -3.29 Million | 6.31 Million |
| Earnings Per Share Basic | 0.50 | -0.60 | -0.62 | -0.89 | -0.46 | 0.87 |
| Earnings Per Share Diluted | 0.50 | -0.60 | -0.62 | -0.89 | -0.46 | 0.87 |
| Weighted Average Shares Outstanding | 7.22 Million | 7.21 Million | 7.21 Million | 7.21 Million | 7.21 Million | 7.21 Million |
| Weighted Average Shares Outstanding (Diluted) | 7.21 Million | 7.21 Million | 7.21 Million | 7.21 Million | 7.21 Million | 7.21 Million |
| Gross Margin | 0.26 | 0.18 | -0.14 | -0.21 | -0.01 | 0.10 |
| EBIT Margin | 0.16 | -0.24 | -0.23 | -0.34 | 0.02 | 0.07 |
| Profit Margin | 0.12 | -0.37 | -0.32 | -0.45 | -0.19 | 0.09 |
| EBITDA | 4.91 Million | -2.78 Million | -3.08 Million | -4.8 Million | 411 Thousand | 4.57 Million |
| Earnings Before Tax Margin | 0.31 | -0.41 | -0.38 | -0.47 | -0.19 | 0.01 |
| Breakdown | 2023 FY | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2022 FY | 2023 Q1 |
|---|---|---|---|---|---|---|
| Revenue | 30.78 Million | 4.68 Million | 5.06 Million | 5.84 Million | 11.5 Million | 2.9 Million |
| Cost of Revenue | 22.9 Million | 3.62 Million | 3.86 Million | 3.97 Million | 9.37 Million | 495 Thousand |
| Gross Profit | 7.88 Million | 1.05 Million | 1.2 Million | 1.86 Million | 2.12 Million | 2.4 Million |
| Operating Expenses | 4.71 Million | 1.1 Million | 1.1 Million | 1.11 Million | 6.86 Million | 5.61 Million |
| Selling, General and Administrative Expenses | - | 1.1 Million | 1.1 Million | 1.11 Million | - | 5.61 Million |
| Research and Development Expenses | - | - | - | - | - | - |
| Other Expenses | 68 Thousand | - | - | - | 200 Thousand | -150 Thousand |
| Cost and Expenses | 27.61 Million | 4.72 Million | 4.96 Million | 5.08 Million | 16.24 Million | 6.1 Million |
| Operating Income | 3.16 Million | -46 Thousand | 95 Thousand | 758 Thousand | -4.74 Million | -3.2 Million |
| Interest Expense | - | - | - | - | 4000.00 | - |
| Income Tax Expense | -375 Thousand | -97 Thousand | -96 Thousand | -94 Thousand | -437 Thousand | -102 Thousand |
| Earnings before Tax | 3.23 Million | 21 Thousand | 95 Thousand | 758 Thousand | -4.74 Million | -3.35 Million |
| Net Income | 3.61 Million | 118 Thousand | 191 Thousand | 852 Thousand | -4.3 Million | -3.25 Million |
| Earnings Per Share Basic | - | 0.02 | 0.03 | 0.12 | - | -0.45 |
| Earnings Per Share Diluted | - | 0.02 | 0.03 | 0.12 | - | -0.45 |
| Weighted Average Shares Outstanding | 7.22 Million | 7.21 Million | 7.21 Million | 7.21 Million | 7.21 Million | 7.21 Million |
| Weighted Average Shares Outstanding (Diluted) | 7.22 Million | 7.21 Million | 7.21 Million | 7.21 Million | 7.21 Million | 7.21 Million |
| Gross Margin | 0.26 | 0.23 | 0.24 | 0.32 | 0.18 | 0.83 |
| EBIT Margin | - | 0.08 | 0.11 | 0.20 | - | -0.94 |
| Profit Margin | 0.12 | 0.03 | 0.04 | 0.15 | -0.37 | -1.12 |
| EBITDA | - | 391 Thousand | 532 Thousand | 1.19 Million | - | -2.71 Million |
| Earnings Before Tax Margin | 0.10 | -0.01 | 0.02 | 0.13 | -0.41 | -1.10 |
CJ1
SNYNF
YZOFF
INTD
NOD
LIBAS