COM:BLACKBOX
Black Box
- Stock
Last Close
568.60
25/11 09:21
Market Cap
68.24B
Beta: -
Volume Today
23.77K
Avg: -
Preview
Full access to financials is available to subscribers only. Please support our work and get full access to all features. You can cancel anytime. If you'd like a demo, free trial or have any questions, please checkout the help page
Dec '13 | Mar '14 | Jun '14 | Sep '14 | Dec '14 | Mar '15 | Jun '15 | Sep '15 | Dec '15 | Mar '16 | Jun '16 | Sep '16 | Dec '16 | Mar '17 | Jun '17 | Sep '17 | Dec '17 | Mar '18 | Jun '18 | Sep '18 | Dec '18 | Mar '19 | Jun '19 | Sep '19 | Dec '19 | Mar '20 | Jun '20 | Sep '20 | Dec '20 | Mar '21 | Jun '21 | Sep '21 | Dec '21 | Mar '22 | Jun '22 | Sep '22 | Dec '22 | Mar '23 | Jun '23 | Sep '23 | Dec '23 | Mar '24 | Jun '24 | Sep '24 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
revenue | 1.89B - | 1.81B 4.25% | 1.92B 6.06% | 2.24B 16.88% | 2.32B 3.66% | 2.45B 5.20% | 2.14B 12.34% | 2.13B 0.52% | 2.35B 10.43% | 2.22B 5.75% | 2.07B 6.84% | 1.96B 5.29% | 1.86B 5.22% | 1.93B 3.87% | 1.58B 18.21% | 1.72B 9.21% | 1.94B 12.88% | 2.09B 7.70% | 1.88B 10.06% | 1.96B 3.94% | 2.35B 19.91% | 12.29B 423.64% | 12.28B 0.04% | 12.59B 2.45% | 12.58B 0.08% | 12.34B 1.89% | 9.94B 19.45% | 12.18B 22.54% | 12.41B 1.90% | 11.88B 4.26% | 11.95B 0.59% | 13.45B 12.56% | 13.87B 3.13% | 13.96B 0.59% | 13.72B 1.72% | 15.62B 13.89% | 16.72B 7.01% | 16.82B 0.61% | 15.71B 6.57% | 15.74B 0.19% | 16.55B 5.15% | 14.80B 10.58% | 14.23B 3.85% | 14.97B 5.19% | |
cost of revenue | 879.80M - | -355M 140.35% | 867.60M 344.39% | 963.10M 11.01% | 914.30M 5.07% | 2.99B 227.32% | 903.40M 69.81% | 840.50M 6.96% | 1.57B 86.23% | 2.93B 87.02% | 1.28B 56.24% | 1.27B 1.19% | 1.13B 11.05% | 1.64B 45.78% | 1.41B 14.20% | 1.05B 25.39% | 1.19B 13.13% | 1.74B 46.33% | 1.15B 33.85% | 1.18B 2.11% | 2.05B 74.16% | 6.04B 194.97% | 5.96B 1.29% | 6.16B 3.45% | 5.83B 5.50% | -8.28B 242.08% | 8.50B 202.74% | 5.79B 31.89% | 10.58B 82.67% | 5.45B 48.47% | 10.40B 90.71% | 11.55B 11.12% | 11.91B 3.06% | -8.73B 173.31% | 12.22B 239.94% | 14.08B 15.27% | 15.06B 6.95% | 14.77B 1.95% | 13.79B 6.61% | 13.70B 0.68% | 14.43B 5.36% | 12.38B 14.22% | 12.03B 2.83% | 12.82B 6.54% | |
gross profit | 1.01B - | 2.16B 114.36% | 1.05B 51.43% | 1.28B 21.73% | 1.41B 10.22% | -547.30M 138.81% | 1.24B 326.60% | 1.29B 4.18% | 789.70M 38.88% | -707.90M 189.64% | 786.60M 211.12% | 692.50M 11.96% | 730.10M 5.43% | 286.50M 60.76% | 168.50M 41.19% | 671.40M 298.46% | 755.20M 12.48% | 354.10M 53.11% | 732.30M 106.81% | 782.10M 6.80% | 300.30M 61.60% | 6.25B 1,982.08% | 6.33B 1.17% | 6.42B 1.50% | 6.75B 5.13% | 20.61B 205.41% | 1.44B 93.04% | 6.39B 345.09% | 1.83B 71.34% | 6.43B 251.21% | 1.55B 75.84% | 1.90B 22.19% | 1.97B 3.54% | 22.69B 1,054.08% | 1.50B 93.39% | 1.54B 2.65% | 1.65B 7.51% | 2.05B 23.92% | 1.92B 6.27% | 2.04B 6.41% | 2.12B 3.78% | 2.42B 14.20% | 2.20B 9.04% | 2.16B 2.21% | |
selling and marketing expenses | |||||||||||||||||||||||||||||||||||||||||||||
general and administrative expenses | |||||||||||||||||||||||||||||||||||||||||||||
selling general and administrative expenses | 932.30M - | 1.02B 9.36% | 1.34B 31.56% | 1.26B 6.11% | 925.80M 26.49% | 977M 5.53% | 890.30M - | 1.08B 21.36% | 1.05B 2.87% | 1.06B 0.84% | 970.60M 8.29% | 1.17B 20.94% | 1.28B 9.08% | ||||||||||||||||||||||||||||||||
research and development expenses | |||||||||||||||||||||||||||||||||||||||||||||
other expenses | 2.50M - | 17.10M - | 9.70M 43.27% | 30.50M 214.43% | 16.20M 46.89% | 800K 95.06% | 8.20M 925% | 29M 253.66% | 9.90M 65.86% | 24.90M 151.52% | -62.80M 352.21% | 25.80M 141.08% | 270.40M 948.06% | 10.50M 96.12% | -293.40M 2,894.29% | 7.30M 102.49% | -8M 209.59% | -96M 1,100% | -491.70M 412.19% | 182.90M 137.20% | 3.70M 97.98% | 18.30M 394.59% | -39.40M 315.30% | 195.90M 597.21% | 8.60M 95.61% | 11M 27.91% | -79.30M 820.91% | 7.70M 109.71% | 64.30M 735.06% | 111.90M 74.03% | 7.80M 93.03% | 2.16B - | |||||||||||||
cost and expenses | 2.24B - | 2.46B 9.84% | 2.03B 17.59% | 2.22B 9.51% | 2.33B 4.61% | 2.29B 1.53% | 2.10B 8.20% | 2.12B 1.03% | 2.35B 10.49% | 2.28B 2.65% | 1.99B 12.92% | 1.96B 1.65% | 1.75B 10.38% | 1.83B 4.47% | 1.63B 11.01% | 1.71B 5.17% | 1.84B 7.41% | 1.91B 3.54% | 1.80B 5.56% | 1.88B 4.44% | 2.23B 18.54% | 12.19B 446.77% | 11.80B 3.19% | 11.99B 1.61% | 11.53B 3.82% | 11.54B 0.12% | 9.59B 16.96% | 11.41B 18.98% | 11.66B 2.26% | 10.97B 5.98% | 11.66B 6.33% | 13.14B 12.70% | 13.42B 2.10% | 13.39B 0.22% | 13.45B 0.48% | 15.46B 14.91% | 16.15B 4.49% | 16.16B 0.02% | 15.12B 6.41% | 15.05B 0.49% | 15.69B 4.26% | 13.85B 11.74% | 13.31B 3.87% | 14.97B 12.49% | |
operating expenses | 1.36B - | 2.82B 106.83% | 1.16B 58.76% | 1.26B 8.40% | 1.41B 12.00% | -703M 149.83% | 1.20B 270.48% | 1.28B 7.06% | 781.10M 39.12% | -643.10M 182.33% | 708.10M 210.11% | 690.40M 2.50% | 627.30M 9.14% | 190.20M 69.68% | 221.70M 16.56% | 663.50M 199.28% | 652.60M 1.64% | 167M 74.41% | 649.70M 289.04% | 705.40M 8.57% | 182.50M 74.13% | 6.15B 3,270.47% | 5.84B 5.06% | 5.82B 0.27% | 5.71B 2.04% | 19.82B 247.40% | 1.08B 94.53% | 5.62B 418.19% | 1.08B 80.69% | 5.51B 408.60% | 1.26B 77.10% | 1.59B 25.75% | 1.51B 4.93% | 22.12B 1,365.04% | 1.23B 94.42% | 1.38B 11.35% | 1.09B 20.77% | 1.39B 27.26% | 1.33B 4.31% | 1.35B 1.52% | 1.25B 6.88% | 1.47B 16.86% | 1.28B 12.64% | 2.16B 68.36% | |
interest expense | 66.30M - | 63.70M 3.92% | 58.80M 7.69% | 57.10M - | 70.70M 23.82% | 65.60M 7.21% | 40.20M 38.72% | 63.40M 57.71% | 69.90M 10.25% | 80.40M 15.02% | 48.20M 40.05% | 60.80M 26.14% | 67.90M 11.68% | 64.10M 5.60% | 56.80M 11.39% | 53.90M 5.11% | 54.90M 1.86% | 53M 3.46% | 231.80M 337.36% | 309.80M 33.65% | 357.40M 15.36% | 329.80M 7.72% | -88M 126.68% | 220.10M 350.11% | 302M 37.21% | 220.10M 27.12% | -301.90M 237.16% | 151.50M 150.18% | 164.60M 8.65% | 175.50M 6.62% | -202.80M 215.56% | 247M 221.79% | 248.10M 0.45% | 274.90M 10.80% | 342.80M 24.70% | 334.20M 2.51% | 315.30M 5.66% | 358M 13.54% | 405M 13.13% | 339.40M 16.20% | 322.50M 4.98% | ||||
ebitda | 198.10M - | -558M 381.68% | -59.90M 89.27% | 64.60M 207.85% | 44.70M 30.80% | 192.30M 330.20% | 66M 65.68% | -1.60M 102.42% | 42.20M 2,737.50% | -58.10M 237.68% | 102.10M 275.73% | 17.60M 82.76% | 118.10M 571.02% | 121.20M 2.62% | -3.40M 102.81% | 43.50M 1,379.41% | 132.50M 204.60% | 216.90M 63.70% | 141.70M 34.67% | 127.50M 10.02% | 170.60M 33.80% | 83.70M 50.94% | 755.30M 802.39% | 1.14B 51.24% | 1.30B 13.79% | 396.10M 69.53% | 591.60M 49.36% | 1.03B 74.86% | 866.50M 16.24% | -8.90M 101.03% | 756.10M 8,595.51% | 555.60M 26.52% | 701.90M 26.33% | 374.30M 46.67% | 731.90M 95.54% | 478.30M 34.65% | 727M 52.00% | 1.07B 46.91% | 926M 13.30% | 1.08B 16.68% | 1.25B 15.89% | 1.26B 0.44% | 1.19B 5.63% | 1.15B 2.98% | |
operating income | 92M - | -654M 810.87% | -111.10M 83.01% | 19.70M 117.73% | -2.70M 113.71% | 172M 6,470.37% | 41.70M 75.76% | -21.10M 150.60% | 21.90M 203.79% | -79M 460.73% | 82.70M 204.68% | 2.10M 97.46% | 102.60M 4,785.71% | 106M 3.31% | -22.70M 121.42% | 24.10M 206.17% | 111.10M 361.00% | 195.30M 75.79% | 116.70M 40.25% | 100.60M 13.80% | 142.70M 41.85% | 17M 88.09% | 511.70M 2,910% | 866.80M 69.40% | 1.05B 21.68% | 170.70M 83.82% | 363.30M 112.83% | 789.70M 117.37% | 672.80M 14.80% | 644.50M 4.21% | 290.80M 54.88% | 310.40M 6.74% | 456M 46.91% | 534.50M 17.21% | 264.30M 50.55% | 163.90M 37.99% | 565M 244.72% | 663.70M 17.47% | 594.90M 10.37% | 698M 17.33% | 867.90M 24.34% | 963.60M 11.03% | 924M 4.11% | ||
depreciation and amortization | 106.10M - | 96M 9.52% | 51.20M 46.67% | 44.90M 12.30% | 47.40M 5.57% | 20.30M 57.17% | 24.30M 19.70% | 19.50M 19.75% | 20.30M 4.10% | 20.90M 2.96% | 19.40M 7.18% | 15.50M 20.10% | 15.50M 0% | 15.20M 1.94% | 19.30M 26.97% | 19.40M 0.52% | 21.40M 10.31% | 21.60M 0.93% | 25M 15.74% | 26.90M 7.60% | 27.90M 3.72% | 66.70M 139.07% | 243.60M 265.22% | 275.50M 13.10% | 245.10M 11.03% | 225.40M 8.04% | 228.30M 1.29% | 244.80M 7.23% | 193.70M 20.87% | 224.40M 15.85% | 243.30M 8.42% | 246.70M 1.40% | 250.40M 1.50% | 245.60M 1.92% | 257.90M 5.01% | 311.90M 20.94% | 199.10M 36.17% | 305.90M 53.64% | 277.20M 9.38% | 288.50M 4.08% | 283.60M 1.70% | 294.10M 3.70% | 262.90M 10.61% | 283.10M 7.68% | |
total other income expenses net | -988.10M - | 103M 110.42% | -80.30M 177.96% | -113.20M 40.97% | -32.80M 71.02% | 325.20M 1,091.46% | -40.70M 112.52% | -70.70M 73.71% | -65.60M 7.21% | -40M 39.02% | -63.40M 58.50% | 25.10M 139.59% | -80.40M 420.32% | -48.20M 40.05% | 60M 224.48% | 2.70M 95.50% | -64.10M 2,474.07% | -115.70M 80.50% | -53.90M 53.41% | -43.80M 18.74% | -53M 21.00% | -1.02B 1,824.15% | -356.40M 65.05% | -488.40M 37.04% | -1.49B 205.88% | 215.80M 114.45% | -278.60M 229.10% | -430.40M 54.49% | -251.90M 41.47% | -549.40M 118.10% | 37M 106.73% | -196.50M 631.08% | -269.60M 37.20% | -302.80M 12.31% | -394.90M - | -413M 4.58% | -374.80M - | -353.60M 5.66% | -494.70M 39.90% | -525.20M 6.17% | 545.90M 203.94% | ||||
income before tax | -896.10M - | -551M 38.51% | -191.40M 65.26% | -93.50M 51.15% | -35.50M 62.03% | 497.20M 1,500.56% | 1M 99.80% | -91.80M 9,280% | -43.70M 52.40% | -119M 172.31% | 19.30M 116.22% | 27.20M 40.93% | 22.20M 18.38% | 57.80M 160.36% | 37.30M 35.47% | 26.80M 28.15% | 47M 75.37% | 79.60M 69.36% | 62.80M 21.11% | 56.80M 9.55% | 89.70M 57.92% | -1.00B 1,217.95% | 155.30M 115.49% | 378.40M 143.66% | -439.20M 216.07% | 386.50M 188.00% | 84.70M 78.09% | 359.30M 324.20% | 420.90M 17.14% | -58.40M 113.88% | 327.80M 661.30% | 113.90M 65.25% | 186.40M 63.65% | 231.70M 24.30% | 179M 22.74% | -231M 229.05% | 152M 165.80% | 194.50M 27.96% | 244M 25.45% | 334M 36.89% | 517M 54.79% | 468.90M 9.30% | 398.80M 14.95% | 545.90M 36.89% | |
income tax expense | 200K - | 2M 900% | 3.50M 75% | -1.50M 142.86% | 27.10M - | 800K 97.05% | 107.80M 13,375% | 2.60M 97.59% | 11.20M 330.77% | 500K 95.54% | 4.40M 780% | 18.30M - | 23.10M 26.23% | 14.10M 38.96% | 11.80M 16.31% | -7.60M 164.41% | 5M 165.79% | 10.40M 108% | 1.40M 86.54% | -16.80M 1,300% | 19.70M 217.26% | 23.40M 18.78% | 52.40M 123.93% | -25.70M 149.05% | 30.40M 218.29% | 15M 50.66% | 52.90M 252.67% | 71.50M 35.16% | 16.60M 76.78% | 8.90M 46.39% | 32.60M 266.29% | 74.50M 128.53% | 24.90M 66.58% | -5M 120.08% | 74.10M 1,582% | -36.50M 149.26% | 4.60M 112.60% | 14.40M 213.04% | 108.30M 652.08% | 59.90M 44.69% | 31.70M 47.08% | 34.50M 8.83% | |||
net income | -896.30M - | -659M 26.48% | -194.90M 70.42% | -92M 52.80% | -35.50M 61.41% | 470.10M 1,424.23% | 200K 99.96% | -169.60M 84,900% | -46.30M 72.70% | -130.20M 181.21% | 18.80M 114.44% | 22.80M 21.28% | 22.20M 2.63% | 39.50M 77.93% | 14.20M 64.05% | 12.70M 10.56% | 35.20M 177.17% | 87.20M 147.73% | 57.80M 33.72% | 46.40M 19.72% | 88.30M 90.30% | -980.20M 1,210.08% | 135.60M 113.83% | 355M 161.80% | -491.60M 238.48% | 412.20M 183.85% | 54.30M 86.83% | 344.30M 534.07% | 368M 6.88% | -139.10M 137.80% | 311.20M 323.72% | 105M 66.26% | 153.80M 46.48% | 157.20M 2.21% | 154.10M 1.97% | -226M 246.66% | 77.90M 134.47% | 231M 196.53% | 239.40M 3.64% | 319.60M 33.50% | 408.70M 27.88% | 409M 0.07% | 370.90M 9.32% | 511.40M 37.88% | |
weighted average shs out | 142.27M - | 139.29M - | 142.41M 2.25% | 142M 0.29% | 100M - | 142.28M 42.28% | 142.02M 0.18% | 120.51M - | 152M 26.13% | 142.33M 6.36% | 142.33M 0% | 177.50M 24.71% | 144.32M 18.69% | 162.96M 12.92% | 134.98M 17.17% | 142.36M 5.47% | 143.21M 0.59% | 145.23M 1.41% | 148.68M - | 148.66M 0.02% | 148.70M 0.03% | 149.18M - | 148.92M 0.17% | 148.99M 0.05% | 150M 0.68% | 162.93M 8.62% | 161.54M 0.86% | 163.62M 1.29% | 164.06M 0.27% | 165.70M 1.00% | 166.18M 0.29% | 165.74M 0.26% | 167.90M 1.30% | 167.41M 0.29% | 168.21M 0.48% | 168.19M 0.01% | 167.90M 0.17% | 168.10M 0.12% | 168.22M 0.07% | ||||||
weighted average shs out dil | 142.27M - | 142.26M - | 142.41M 0.11% | 142M 0.29% | 100M - | 142.28M 42.28% | 142.02M 0.18% | 120.51M - | 152M 26.13% | 142.33M 6.36% | 142.33M 0% | 177.50M 24.71% | 144.32M 18.69% | 164.49M 13.97% | 135.83M 17.42% | 143.07M 5.33% | 145.91M 1.99% | 145.23M 0.47% | 149.67M - | 149.66M 0.00% | 148.70M 0.64% | 166.56M - | 157.94M 5.18% | 159.03M 0.69% | 150M 5.68% | 166.42M 10.94% | 161.54M 2.93% | 165.38M 2.38% | 165.70M - | 166.18M 0.29% | 169.35M 1.91% | 167.90M 0.85% | 168.59M 0.41% | 168.21M 0.23% | 168.19M 0.01% | 167.90M 0.17% | 168.59M 0.41% | 168.22M 0.22% | |||||||
eps | -6.30 - | 0 100% | -1.37 Infinity% | -0.65 52.55% | -0.25 61.54% | 0 100% | 0.00 Infinity% | -1.19 59,600% | -0.33 72.27% | 0 100% | 0.16 Infinity% | 0.15 6.25% | 0.16 6.67% | 0.15 6.25% | 0.08 46.67% | 0.09 10.00% | 0.22 150.00% | 0.65 195.45% | 0.41 36.92% | 0.32 21.95% | 0.61 90.62% | 0 100% | 0.91 Infinity% | 2.39 162.64% | -3.31 238.49% | 0 100% | 0.36 Infinity% | 2.31 541.67% | 2.47 6.93% | -0.93 137.65% | 1.91 305.38% | 0.65 65.97% | 0.94 44.62% | 0.96 2.13% | 0.93 3.12% | -1.36 246.24% | 0.47 134.56% | 1.38 193.62% | 1.43 3.62% | 1.90 32.87% | 2.43 27.89% | 2.44 0.41% | 2.21 9.43% | 3.04 37.56% | |
epsdiluted | -6.30 - | 0 100% | -1.37 Infinity% | -0.65 52.55% | -0.25 61.54% | 0 100% | 0.00 Infinity% | -1.19 59,600% | -0.33 72.27% | 0 100% | 0.16 Infinity% | 0.15 6.25% | 0.16 6.67% | 0.15 6.25% | 0.08 46.67% | 0.09 10.00% | 0.21 138.64% | 0.64 204.76% | 0.40 37.50% | 0.32 20.00% | 0.61 90.62% | 0 100% | 0.91 Infinity% | 2.37 160.44% | -3.31 239.66% | 0 100% | 0.33 Infinity% | 2.18 560.61% | 2.31 5.96% | -0.93 140.26% | 1.87 301.08% | 0.65 65.24% | 0.93 43.08% | 0.95 2.15% | 0.93 2.11% | -1.36 246.24% | 0.46 133.82% | 1.38 200.00% | 1.42 2.90% | 1.90 33.80% | 2.43 27.89% | 2.43 0% | 2.20 9.47% | 3.04 38.18% |
All numbers in INR (except ratios and percentages)