Ethos
ETHOSLTD.NSEthos Watches Price (ETHOSLTD.NS)
Stock Price
Market Cap
Fetching Data...
Enterprise Value
Fetching Data...
Volume
Fetching Data...
Shares Outstanding
23,814,114
(4.8819)%Income Statement Summary
| Revenue | |
| Cost of Revenue | |
| Gross Profit | |
| Operating Expenses | |
| Operating Income | |
| Other Expenses | |
| Net Income |
Income Statement
Ethos LimitedCurrency: INR
| YEAR | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||
| Revenue |
2,802,336,226.00
+0% |
3,271,504,178.00
+17% |
3,257,114,744.00
0% |
3,560,919,000.00
+9% |
4,435,290,000.00
+25% |
4,578,491,000.00
+3% |
3,865,708,000.00
-16% |
5,772,837,000.00
+49% |
7,885,337,000.00
+37% |
9,989,921,000.00
+27% |
|||||||||
| Cost of Revenue | |||||||||||||||||||
| Cost of Revenue | 2,099,981,295.00 | 2,516,100,926.00 | 2,554,011,119.00 | 2,720,497,000.00 | 3,158,612,000.00 | 3,301,351,000.00 | 2,822,045,000.00 | 4,129,620,000.00 | 5,488,769,000.00 | 7,029,123,000.00 | |||||||||
| Gross Profit | |||||||||||||||||||
| Gross Profit |
702,354,931.00
+0% |
755,403,252.00
+8% |
703,103,625.00
-7% |
840,422,000.00
+20% |
1,276,678,000.00
+52% |
1,277,140,000.00
+0% |
1,043,663,000.00
-18% |
1,643,217,000.00
+57% |
2,396,568,000.00
+46% |
2,960,798,000.00
+24% |
|||||||||
| Gross Profit Ratio | (0.25%) | (0.23%) | (0.22%) | (0.24%) | (0.29%) | (0.28%) | (0.27%) | (0.29%) | (0.31%) | (0.30%) | |||||||||
| Operating Expenses | |||||||||||||||||||
| Research and Development | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |||||||||
| General and Administrative | 410,248,321.00 | 481,194,736.00 | 469,668,762.00 | 468,945,000.00 | 54,613,000.00 | 55,901,000.00 | 48,897,000.00 | 56,743,000.00 | 76,679,000.00 | 109,795,000.00 | |||||||||
| Selling, General & Admin... | 471,918,335.00 | 568,592,189.00 | 555,830,456.00 | 540,707,000.00 | 182,387,000.00 | 196,531,000.00 | 195,936,000.00 | 279,273,000.00 | 345,018,000.00 | 319,812,000.00 | |||||||||
| Selling & Marketing Exp... | 61,670,014.00 | 87,397,453.00 | 86,161,694.00 | 71,762,000.00 | 127,774,000.00 | 140,630,000.00 | 147,039,000.00 | 222,530,000.00 | 268,339,000.00 | 210,017,000.00 | |||||||||
| Depreciation and Amortiz... | 35,725,322.00 | 36,158,351.00 | 36,381,775.00 | 39,418,000.00 | 256,621,000.00 | 327,890,000.00 | 325,195,000.00 | 315,086,000.00 | 346,309,000.00 | 486,746,000.00 | |||||||||
| Other Expenses | 0.00 | 0.00 | 0.00 | 0.00 | 1,094,291,000.00 | 1,080,609,000.00 | 732,660,000.00 | 902,490,000.00 | 1,148,605,000.00 | 1,519,179,000.00 | |||||||||
| Total Operating Expenses | 596,454,997.00 | 720,269,759.00 | 699,654,241.00 | 734,394,000.00 | 1,276,678,000.00 | 1,277,140,000.00 | 928,596,000.00 | 1,181,763,000.00 | 1,493,623,000.00 | 1,838,991,000.00 | |||||||||
| Cost and Exponses | 2,696,436,292.00 | 3,236,370,685.00 | 3,253,665,360.00 | 3,454,891,000.00 | 4,435,290,000.00 | 4,578,491,000.00 | 3,750,641,000.00 | 5,311,383,000.00 | 6,982,392,000.00 | 8,868,114,000.00 | |||||||||
| Operating Income | |||||||||||||||||||
| Operating Income |
98,643,167.00
+0% |
32,947,783.00
-67% |
-889,729.00
-103% |
123,421,000.00
-13,972% |
367,634,000.00
+198% |
272,751,000.00
-26% |
115,067,000.00
-58% |
461,454,000.00
+301% |
902,945,000.00
+96% |
1,121,807,000.00
+24% |
|||||||||
| Operating Income Ratio | (0.04%) | (0.01%) | (0.00%) | (0.03%) | (0.07%) | (0.05%) | (0.02%) | (0.07%) | (0.10%) | (0.19%) | |||||||||
| Other Income and Exp... | |||||||||||||||||||
| Interest Income | 0.00 | 0.00 | 0.00 | 0.00 | 9,684,000.00 | 11,393,000.00 | 11,034,000.00 | 20,343,000.00 | 119,399,000.00 | 182,870,000.00 | |||||||||
| Interest Expenses | 70,467,732.00 | 81,416,560.00 | 78,285,346.00 | 53,956,000.00 | 161,195,000.00 | 196,289,000.00 | 169,517,000.00 | 161,128,000.00 | 140,456,000.00 | 159,914,000.00 | |||||||||
| Total Other Income/Exp... | -63,210,966.00 | -79,230,851.00 | -222,109,131.00 | -247,643,000.00 | -202,855,000.00 | -252,894,000.00 | -47,834,000.00 | -146,195,000.00 | -96,180,000.00 | -8,686,000.00 | |||||||||
| EBITDA | |||||||||||||||||||
| EBITDA | 134,368,489.00 | 69,106,134.00 | 35,492,046.00 | 162,839,000.00 | 582,595,000.00 | 544,036,000.00 | 561,945,000.00 | 791,473,000.00 | 1,293,530,000.00 | 1,759,781,000.00 | |||||||||
| EBITDA ratio | (0.05%) | (0.02%) | (0.01%) | (0.05%) | (0.13%) | (0.12%) | (0.11%) | (0.14%) | (0.16%) | (0.18%) | |||||||||
| Income Before Tax | |||||||||||||||||||
| Income Before Tax | 35,432,201.00 | -46,283,068.00 | -74,835,962.00 | 52,072,000.00 | 164,779,000.00 | 19,857,000.00 | 67,233,000.00 | 315,259,000.00 | 806,765,000.00 | 1,113,121,000.00 | |||||||||
| Income Before Tax Ratio | (0.01%) | (-0.01%) | (-0.02%) | (0.01%) | (0.04%) | (0.00%) | (0.02%) | (0.05%) | (0.10%) | (0.11%) | |||||||||
| Income Tax Expense | |||||||||||||||||||
| Income Tax Expense | 11,837,202.00 | 13,183,433.00 | 32,725,237.00 | 12,132,000.00 | 65,891,000.00 | 33,197,000.00 | 19,661,000.00 | 81,379,000.00 | 203,783,000.00 | 280,175,000.00 | |||||||||
| Net Income | |||||||||||||||||||
| Net Income | 1,515,091.00
+0% |
-89,580,141.00
-6,013% |
-107,561,199.00
+20% |
27,242,000.00
-125% |
98,888,000.00
+263% |
-13,340,000.00
-113% |
47,572,000.00
-457% |
233,880,000.00
+392% |
602,982,000.00
+158% |
832,946,000.00
+38% |
|||||||||
| Net Income Ratio | (0.00%) | (-0.03%) | (-0.03%) | (0.01%) | (0.02%) | (0.00%) | (0.01%) | (0.04%) | (0.08%) | (0.08%) | |||||||||
| Earning Per Share | |||||||||||||||||||
| Basic EPS | 0.13 | -7.54 | -8.45 | 1.94 | 4.24 | -0.75 | 3.18 | 12.69 | 26.56 | 34.98 | |||||||||
| Diluted EPS | 0.13 | -7.54 | -8.45 | 1.94 | 4.24 | -0.75 | 3.15 | 12.69 | 26.56 | 34.98 | |||||||||
| Share Outstanding | |||||||||||||||||||
| Basic Share Outstanding | 11,654,635.00 | 11,880,656.00 | 12,724,308.00 | 14,071,506.00 | 23,349,233.00 | 17,702,245.00 | 18,212,812.00 | 18,435,490.00 | 22,705,647.00 | 23,814,114.00 | |||||||||
| Diluted Share Outstanding | 11,510,256.00 | 11,884,817.00 | 12,724,307.00 | 14,071,506.00 | 23,349,233.00 | 17,702,245.00 | 18,344,062.00 | 18,435,490.00 | 22,705,647.00 | 23,814,114.00 | |||||||||