Shemaroo Entertainment Limited (SHEMAROO.BO)
INR 169.8
(0.74%)
INR 169.8
(0.74%)
| Breakdown | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|---|---|
| Revenue | 7.07 Billion | 5.56 Billion | 3.81 Billion | 3.11 Billion | 5.13 Billion | 5.67 Billion |
| Cost of Revenue | 6.4 Billion | 3.84 Billion | 2.46 Billion | 2.12 Billion | 3.34 Billion | 3.17 Billion |
| Gross Profit | 668.9 Million | 1.72 Billion | 1.34 Billion | 990.52 Million | 1.78 Billion | 2.5 Billion |
| Operating Expenses | 1.87 Billion | 1.3 Billion | 1.03 Billion | 898.97 Million | 1.08 Billion | 977.66 Million |
| Selling, General and Administrative Expenses | 419.08 Million | 311.23 Million | 206.14 Million | 179.1 Million | 179.54 Million | 179.18 Million |
| Research and Development Expenses | 10.48 Million | 6.42 Million | 3.91 Million | 2.32 Million | 17.7 Million | 20.45 Million |
| Other Expenses | 48.86 Million | 9.86 Million | 7.91 Million | 8.02 Million | 14.17 Million | 5.31 Million |
| Cost and Expenses | 7.07 Billion | 5.14 Billion | 3.5 Billion | 3.01 Billion | 4.43 Billion | 4.15 Billion |
| Operating Income | -9.42 Million | 426.38 Million | 316.89 Million | 74.75 Million | 718.05 Million | 1.54 Billion |
| Interest Expense | 363.42 Million | 292.04 Million | 246.95 Million | 265.57 Million | 232.79 Million | 246 Million |
| Income Tax Expense | 26.32 Million | 52.7 Million | 1 Million | -2.36 Million | 112.74 Million | 457.34 Million |
| Earnings before Tax | -372.85 Million | 148.23 Million | 51.74 Million | -221.18 Million | 417.21 Million | 1.28 Billion |
| Net Income | -406.67 Million | 93.64 Million | 52.7 Million | -214.83 Million | 301.44 Million | 829.53 Million |
| Earnings Per Share Basic | -14.94 | 3.45 | 1.94 | -7.90 | 11.09 | 30.52 |
| Earnings Per Share Diluted | -14.94 | 3.45 | 1.94 | -7.90 | 11.09 | 30.52 |
| Weighted Average Shares Outstanding | 27.22 Million | 27.18 Million | 27.18 Million | 27.18 Million | 27.18 Million | 27.18 Million |
| Weighted Average Shares Outstanding (Diluted) | 27.22 Million | 27.18 Million | 27.18 Million | 27.18 Million | 27.18 Million | 27.18 Million |
| Gross Margin | 0.09 | 0.31 | 0.35 | 0.32 | 0.35 | 0.44 |
| EBIT Margin | 0.00 | 0.09 | 0.10 | 0.05 | 0.15 | 0.28 |
| Profit Margin | -0.06 | 0.02 | 0.01 | -0.07 | 0.06 | 0.15 |
| EBITDA | 34.85 Million | 506.9 Million | 377.13 Million | 135.93 Million | 736.11 Million | 1.59 Billion |
| Earnings Before Tax Margin | -0.00 | 0.08 | 0.08 | 0.02 | 0.14 | 0.27 |
| Breakdown | 2024 Q2 | 2024 Q1 | 2023 FY | 2023 Q4 | 2023 Q3 | 2023 Q2 |
|---|---|---|---|---|---|---|
| Revenue | 1.62 Billion | 1.54 Billion | 7.07 Billion | 1.98 Billion | 1.55 Billion | 1.98 Billion |
| Cost of Revenue | 1.47 Billion | 1.27 Billion | 6.4 Billion | 1.77 Billion | 1.25 Billion | 1.38 Billion |
| Gross Profit | 142.45 Million | 269.23 Million | 668.9 Million | 216.73 Million | 308.71 Million | 602.63 Million |
| Operating Expenses | 422.18 Million | 418.01 Million | 727.19 Million | 306.12 Million | 500.04 Million | 445.14 Million |
| Selling, General and Administrative Expenses | 105.66 Million | 101.33 Million | - | 306.12 Million | 166.41 Million | 150.39 Million |
| Research and Development Expenses | - | - | - | - | - | - |
| Other Expenses | 422.18 Million | 10.61 Million | 48.86 Million | 8.43 Million | 22.03 Million | 10.75 Million |
| Cost and Expenses | 1.9 Billion | 1.69 Billion | 7.13 Billion | 2.07 Billion | 1.75 Billion | 1.83 Billion |
| Operating Income | -279.73 Million | -138.17 Million | -58.29 Million | -89.39 Million | -191.32 Million | 157.49 Million |
| Interest Expense | 84.78 Million | 89.84 Million | 363.42 Million | 87.73 Million | 94.31 Million | 93.7 Million |
| Income Tax Expense | -98.39 Million | -57.46 Million | 26.32 Million | -29.6 Million | 40.73 Million | 20.03 Million |
| Earnings before Tax | -357.72 Million | -228.02 Million | -372.85 Million | -168.69 Million | -263.59 Million | 74.54 Million |
| Net Income | -262.17 Million | -172.5 Million | -406.67 Million | -142.83 Million | -299.43 Million | 48.81 Million |
| Earnings Per Share Basic | -9.62 | -6.33 | - | -5.25 | -11.02 | 1.80 |
| Earnings Per Share Diluted | -9.62 | -6.33 | - | -5.25 | -11.02 | 1.80 |
| Weighted Average Shares Outstanding | 27.25 Million | 27.25 Million | 27.22 Million | 27.2 Million | 27.18 Million | 27.18 Million |
| Weighted Average Shares Outstanding (Diluted) | 27.25 Million | 27.25 Million | 27.22 Million | 27.2 Million | 27.18 Million | 27.18 Million |
| Gross Margin | 0.09 | 0.17 | 0.09 | 0.11 | 0.20 | 0.30 |
| EBIT Margin | -0.16 | -0.08 | - | -0.04 | -0.10 | 0.09 |
| Profit Margin | -0.16 | -0.11 | -0.06 | -0.07 | -0.19 | 0.02 |
| EBITDA | -257.91 Million | -123 Million | - | -75.35 Million | -154.84 Million | 182.71 Million |
| Earnings Before Tax Margin | -0.17 | -0.09 | -0.01 | -0.04 | -0.12 | 0.08 |
TOR
RUS
ROSSELLIND
SCHAND
TRF
CRANEINFRA