Bodhi Tree Multimedia Limited (BTML.NS)
INR 10.5
(-1.04%)
INR 10.5
(-1.04%)
| Breakdown | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|---|---|
| Revenue | 639.99 Million | 426.12 Million | 590.84 Million | 356.87 Million | 267.13 Million | 384.55 Million |
| Cost of Revenue | 529.88 Million | 351.67 Million | 541.71 Million | 305.33 Million | 215.36 Million | 362.45 Million |
| Gross Profit | 110.11 Million | 74.44 Million | 49.13 Million | 51.53 Million | 51.76 Million | 22.1 Million |
| Operating Expenses | 64.91 Million | 25.19 Million | 20.62 Million | 19.33 Million | 18.73 Million | 17.77 Million |
| Selling, General and Administrative Expenses | 64.91 Million | 5.84 Million | 6.35 Million | 4.99 Million | 4.83 Million | 7.03 Million |
| Research and Development Expenses | - | - | - | - | - | - |
| Other Expenses | - | 2.09 Million | 15.55 Thousand | -177.3 Thousand | 3.35 Million | 1.61 Million |
| Cost and Expenses | 572.47 Million | 376.86 Million | 562.33 Million | 324.67 Million | 234.09 Million | 380.22 Million |
| Operating Income | 67.51 Million | 51.34 Million | 28.11 Million | 32.31 Million | 35.95 Million | 6.04 Million |
| Interest Expense | 5.64 Million | 5.8 Million | 1.9 Million | 1.97 Million | 1.89 Million | 1.18 Million |
| Income Tax Expense | 15.42 Million | 12.97 Million | -1.02 Million | 7.87 Million | 645.51 Thousand | 649.43 Thousand |
| Earnings before Tax | 50.86 Million | 45.54 Million | 28.58 Million | 32.79 Million | 37.2 Million | 4.26 Million |
| Net Income | 33.92 Million | 32.48 Million | 32.28 Million | 24.92 Million | 35.9 Million | 3.61 Million |
| Earnings Per Share Basic | 0.28 | 2.67 | 2.87 | 2.49 | 4.98 | 0.50 |
| Earnings Per Share Diluted | 0.28 | 2.67 | 2.87 | 2.49 | 4.98 | 0.50 |
| Weighted Average Shares Outstanding | 121.84 Million | 12.18 Million | 11.24 Million | 10.01 Million | 7.21 Million | 7.21 Million |
| Weighted Average Shares Outstanding (Diluted) | 121.84 Million | 12.18 Million | 11.24 Million | 10.01 Million | 7.21 Million | 7.21 Million |
| Gross Margin | 0.17 | 0.17 | 0.08 | 0.14 | 0.19 | 0.06 |
| EBIT Margin | 0.09 | 0.13 | 0.05 | 0.09 | 0.14 | 0.02 |
| Profit Margin | 0.05 | 0.08 | 0.05 | 0.07 | 0.13 | 0.01 |
| EBITDA | 58.75 Million | 53.3 Million | 33.74 Million | 35.1 Million | 32.39 Million | 5.77 Million |
| Earnings Before Tax Margin | 0.11 | 0.12 | 0.05 | 0.09 | 0.13 | 0.02 |
| Breakdown | 2024 Q1 | 2023 FY | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 |
|---|---|---|---|---|---|---|
| Revenue | 180.12 Million | 426.12 Million | 219.69 Million | 129.04 Million | 130.2 Million | 162.1 Million |
| Cost of Revenue | 182.13 Million | 351.67 Million | 170.81 Million | 113.41 Million | 108.32 Million | 138.62 Million |
| Gross Profit | -2.01 Million | 74.45 Million | 48.88 Million | 15.62 Million | 21.88 Million | 23.47 Million |
| Operating Expenses | 4.86 Million | 21.88 Million | 350 Thousand | 6.53 Million | 5.96 Million | 5.87 Million |
| Selling, General and Administrative Expenses | 4.86 Million | - | 8.36 Million | 2.89 Million | 2.67 Million | 3.03 Million |
| Research and Development Expenses | - | - | - | - | - | - |
| Other Expenses | - | 941 Thousand | 588 Thousand | 61 Thousand | 59 Thousand | 234 Thousand |
| Cost and Expenses | 187 Million | 584.41 Million | 205.67 Million | 119.94 Million | 114.29 Million | 144.5 Million |
| Operating Income | -6.88 Million | 52.57 Million | 48.53 Million | 9.15 Million | 15.97 Million | 17.82 Million |
| Interest Expense | 2.3 Million | 6.16 Million | 1.8 Million | 1.99 Million | 922 Thousand | 841 Thousand |
| Income Tax Expense | 958 Thousand | 12.45 Million | 13.15 Million | 4.35 Million | 5.28 Million | 4.35 Million |
| Earnings before Tax | -9.18 Million | 45.55 Million | 45.51 Million | 7.15 Million | 15.05 Million | 16.98 Million |
| Net Income | -10.14 Million | 33.92 Million | 31.83 Million | -1.86 Million | 7.26 Million | 12.63 Million |
| Earnings Per Share Basic | -0.08 | - | 0.25 | -0.15 | 0.58 | 1.01 |
| Earnings Per Share Diluted | -0.08 | - | 0.25 | -0.15 | 0.58 | 1.01 |
| Weighted Average Shares Outstanding | 124.96 Million | 121.84 Million | 124.96 Million | 12.49 Million | 12.49 Million | 12.49 Million |
| Weighted Average Shares Outstanding (Diluted) | 124.96 Million | 121.84 Million | 124.96 Million | 12.49 Million | 12.49 Million | 12.49 Million |
| Gross Margin | -0.01 | 0.17 | 0.22 | 0.12 | 0.17 | 0.14 |
| EBIT Margin | -0.03 | - | 0.06 | 0.07 | 0.13 | 0.11 |
| Profit Margin | -0.06 | 0.08 | 0.14 | -0.01 | 0.06 | 0.08 |
| EBITDA | -6.06 Million | - | 13.7 Million | 9.65 Million | 16.51 Million | 18.3 Million |
| Earnings Before Tax Margin | -0.04 | 0.12 | 0.22 | 0.07 | 0.12 | 0.11 |
SIKA
KNTPF
POLA
RBLBANK
MXCHY
INDX