S
Stampede Capital Ltd
NSE:SCAPDVR
Stampede Capital Ltd
NSE:SCAPDVR
Price:
9.8
INR
-0.51%
Market Closed
Market Cap:
₹579.3m
Add Note
Add Target
Capture your thoughts and set a target
Decide at what price you'd be comfortable buying and we'll help you stay ready.
Based on
Margin of Safety
0%
10%
20%
30%
40%
50%
Your Price Target
Linked to
current price
· In Buy Zone
Loading
Note attached
Choose the stock you wish to monitor with a price target
Recently Viewed
|
S
|
Stampede Capital Ltd
NSE:SCAPDVR
|
IN |
Income Statement
Earnings Waterfall
Stampede Capital Ltd
Stampede Capital Ltd
Income Statement
Stampede Capital Ltd
Stampede Capital Ltd
Currency: INR
| Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||
| Revenue |
240
N/A
|
287
+20%
|
408
+42%
|
570
+40%
|
742
+30%
|
961
+30%
|
1 221
+27%
|
1 495
+23%
|
1 951
+30%
|
2 344
+20%
|
2 679
+14%
|
3 053
+14%
|
3 855
+26%
|
4 013
+4%
|
3 503
-13%
|
2 826
-19%
|
2 301
-19%
|
2 245
-2%
|
2 534
+13%
|
2 407
-5%
|
1 570
-35%
|
786
-50%
|
339
-57%
|
294
-13%
|
167
-43%
|
151
-10%
|
48
-68%
|
64
+35%
|
54
-17%
|
49
-9%
|
62
+26%
|
21
-66%
|
29
+37%
|
73
+153%
|
82
+13%
|
115
+40%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
0
|
(64)
|
(199)
|
(347)
|
(477)
|
(564)
|
(679)
|
(796)
|
(1 085)
|
(1 355)
|
(1 571)
|
(1 858)
|
(2 747)
|
(3 086)
|
(2 848)
|
(2 481)
|
(2 133)
|
(2 173)
|
(2 498)
|
(2 379)
|
(1 556)
|
(786)
|
(344)
|
(297)
|
(168)
|
(148)
|
(42)
|
(51)
|
(47)
|
(46)
|
(59)
|
(27)
|
(31)
|
(60)
|
(54)
|
(66)
|
|
| Gross Profit |
240
N/A
|
223
-7%
|
209
-6%
|
223
+6%
|
265
+19%
|
397
+50%
|
542
+36%
|
699
+29%
|
866
+24%
|
989
+14%
|
1 108
+12%
|
1 195
+8%
|
1 108
-7%
|
927
-16%
|
655
-29%
|
345
-47%
|
168
-51%
|
72
-57%
|
36
-50%
|
28
-23%
|
14
-50%
|
0
-99%
|
(4)
N/A
|
(3)
+24%
|
(1)
+81%
|
3
N/A
|
5
+65%
|
14
+168%
|
7
-51%
|
3
-51%
|
3
-11%
|
(6)
N/A
|
(2)
+71%
|
13
N/A
|
28
+116%
|
49
+72%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(199)
|
(225)
|
(195)
|
(181)
|
(107)
|
(128)
|
(151)
|
(173)
|
(202)
|
(239)
|
(275)
|
(438)
|
(468)
|
(489)
|
(457)
|
(297)
|
(376)
|
(337)
|
(340)
|
(340)
|
(358)
|
(313)
|
(279)
|
(241)
|
(59)
|
(50)
|
(51)
|
(107)
|
(129)
|
(140)
|
(170)
|
(113)
|
(101)
|
(97)
|
(79)
|
(66)
|
|
| Selling, General & Administrative |
(156)
|
(156)
|
(155)
|
(154)
|
(20)
|
(21)
|
(22)
|
(24)
|
(22)
|
(24)
|
(27)
|
(28)
|
(31)
|
(30)
|
(24)
|
(19)
|
(14)
|
(9)
|
(7)
|
(9)
|
(9)
|
(12)
|
(13)
|
(13)
|
(11)
|
(10)
|
(18)
|
(63)
|
(79)
|
(93)
|
(108)
|
(67)
|
(58)
|
(49)
|
(41)
|
(35)
|
|
| Depreciation & Amortization |
(32)
|
(34)
|
(38)
|
(42)
|
(48)
|
(67)
|
(90)
|
(116)
|
(155)
|
(191)
|
(223)
|
(259)
|
(281)
|
(295)
|
(266)
|
(228)
|
(288)
|
(252)
|
(261)
|
(272)
|
0
|
(100)
|
(64)
|
(26)
|
(30)
|
(25)
|
(17)
|
(9)
|
(8)
|
(7)
|
(9)
|
(5)
|
(6)
|
(9)
|
(9)
|
(9)
|
|
| Other Operating Expenses |
(11)
|
(36)
|
(3)
|
16
|
(39)
|
(40)
|
(39)
|
(33)
|
(25)
|
(24)
|
(25)
|
(151)
|
(155)
|
(164)
|
(167)
|
(50)
|
(74)
|
(77)
|
(72)
|
(59)
|
(349)
|
(201)
|
(203)
|
(203)
|
(18)
|
(15)
|
(17)
|
(36)
|
(42)
|
(40)
|
(54)
|
(42)
|
(38)
|
(39)
|
(29)
|
(23)
|
|
| Operating Income |
40
N/A
|
(3)
N/A
|
14
N/A
|
42
+206%
|
159
+276%
|
270
+70%
|
391
+45%
|
527
+35%
|
664
+26%
|
750
+13%
|
833
+11%
|
757
-9%
|
640
-15%
|
438
-32%
|
198
-55%
|
48
-76%
|
(207)
N/A
|
(265)
-28%
|
(304)
-15%
|
(313)
-3%
|
(345)
-10%
|
(312)
+9%
|
(284)
+9%
|
(244)
+14%
|
(59)
+76%
|
(47)
+20%
|
(46)
+3%
|
(93)
-104%
|
(122)
-31%
|
(137)
-12%
|
(167)
-22%
|
(119)
+29%
|
(103)
+14%
|
(84)
+19%
|
(51)
+39%
|
(17)
+66%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(8)
|
(14)
|
(14)
|
(13)
|
(4)
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
(3)
|
(6)
|
(6)
|
(6)
|
(5)
|
(3)
|
(11)
|
|
| Non-Reccuring Items |
(59)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(9)
|
(182)
|
(182)
|
(182)
|
(210)
|
(37)
|
(37)
|
(37)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(52)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
8
|
(0)
|
(2)
|
2
|
5
|
6
|
4
|
2
|
3
|
3
|
1
|
0
|
2
|
5
|
10
|
18
|
32
|
36
|
31
|
23
|
54
|
(5)
|
(4)
|
(4)
|
1
|
1
|
1
|
62
|
80
|
106
|
106
|
45
|
27
|
1
|
1
|
1
|
|
| Pre-Tax Income |
(10)
N/A
|
(4)
+66%
|
12
N/A
|
44
+278%
|
164
+271%
|
276
+68%
|
395
+43%
|
529
+34%
|
667
+26%
|
752
+13%
|
834
+11%
|
757
-9%
|
643
-15%
|
443
-31%
|
208
-53%
|
67
-68%
|
(183)
N/A
|
(243)
-32%
|
(286)
-18%
|
(313)
-9%
|
(529)
-69%
|
(498)
+6%
|
(469)
+6%
|
(458)
+2%
|
(95)
+79%
|
(83)
+13%
|
(81)
+2%
|
(31)
+61%
|
(43)
-37%
|
(34)
+21%
|
(67)
-98%
|
(80)
-20%
|
(82)
-2%
|
(88)
-7%
|
(53)
+39%
|
(27)
+49%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||
| Tax Provision |
9
|
5
|
2
|
(3)
|
(19)
|
(14)
|
(11)
|
(6)
|
(4)
|
(34)
|
(60)
|
(103)
|
(163)
|
(110)
|
(76)
|
(31)
|
21
|
14
|
6
|
5
|
7
|
(6)
|
(2)
|
(2)
|
6
|
6
|
1
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Income from Continuing Operations |
(2)
|
2
|
14
|
42
|
145
|
262
|
383
|
523
|
664
|
718
|
774
|
654
|
479
|
333
|
132
|
36
|
(162)
|
(228)
|
(281)
|
(308)
|
(522)
|
(505)
|
(471)
|
(459)
|
(89)
|
(77)
|
(80)
|
(31)
|
(43)
|
(34)
|
(67)
|
(80)
|
(82)
|
(88)
|
(53)
|
(27)
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(147)
|
(160)
|
(160)
|
(160)
|
(25)
|
(13)
|
(13)
|
(13)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Equity Earnings Affiliates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
10
|
24
|
40
|
(342)
|
(445)
|
(458)
|
(474)
|
(93)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Income (Common) |
(2)
N/A
|
2
N/A
|
14
+580%
|
42
+205%
|
145
+250%
|
262
+80%
|
383
+46%
|
523
+36%
|
664
+27%
|
718
+8%
|
774
+8%
|
654
-15%
|
332
-49%
|
183
-45%
|
(5)
N/A
|
(85)
-1 739%
|
(529)
-526%
|
(686)
-29%
|
(751)
-10%
|
(794)
-6%
|
(614)
+23%
|
(505)
+18%
|
(471)
+7%
|
(459)
+2%
|
(89)
+81%
|
(77)
+13%
|
(80)
-3%
|
(31)
+61%
|
(43)
-37%
|
(34)
+21%
|
(67)
-98%
|
(80)
-20%
|
(82)
-2%
|
(88)
-7%
|
(53)
+39%
|
(27)
+49%
|
|
| EPS (Diluted) |
-0.01
N/A
|
0
N/A
|
0.05
N/A
|
0.16
+220%
|
0.55
+244%
|
0.91
+65%
|
1.34
+47%
|
1.85
+38%
|
2.33
+26%
|
2.51
+8%
|
2.7
+8%
|
2.29
-15%
|
3.11
+36%
|
0.79
-75%
|
-0.01
N/A
|
-0.27
-2 600%
|
-1.99
-637%
|
-2.38
-20%
|
-2.84
-19%
|
-2.71
+5%
|
-2.16
+20%
|
-1.8
+17%
|
-1.72
+4%
|
-1.56
+9%
|
-0.31
+80%
|
-0.27
+13%
|
-0.28
-4%
|
-0.11
+61%
|
-0.15
-36%
|
-0.12
+20%
|
-0.23
-92%
|
-0.28
-22%
|
-0.28
N/A
|
-0.3
-7%
|
-0.18
+40%
|
-0.09
+50%
|
|
Switch to:
Switch to:
See Also
Discover More
