
Indiabulls (IEL) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Dec 2024Income Metrics
Revenue
133.2M
Gross Profit
78.6M
59.01%
Operating Income
-18.6M
-13.96%
Net Income
-21.3M
-15.99%
EPS (Diluted)
₹-0.10
Balance Sheet Metrics
Total Assets
2.1B
Total Liabilities
2.8B
Shareholders Equity
-695.9M
Cash Flow Metrics
Revenue & Profitability Trend
Indiabulls Income Statement From 2022 to 2024
Metric | 2024 | 2023 | 2022 |
---|---|---|---|
Revenue | 555.3M | 819.7M | 1.0B |
Cost of Goods Sold | 221.0M | 264.1M | 582.7M |
Gross Profit | 334.3M | 555.6M | 459.0M |
Gross Margin % | 60.2% | 67.8% | 44.1% |
Operating Expenses | |||
Research & Development | - | - | - |
Selling, General & Administrative | 33.1M | 21.4M | 26.8M |
Other Operating Expenses | 130.2M | 84.5M | 196.4M |
Total Operating Expenses | 163.3M | 105.9M | 223.2M |
Operating Income | -111.7M | 147.9M | -134.4M |
Operating Margin % | -20.1% | 18.0% | -12.9% |
Non-Operating Items | |||
Interest Income | 13.2M | 22.1M | 91.8M |
Interest Expense | 44.6M | 43.9M | 61.2M |
Other Non-Operating Income | - | - | - |
Pre-tax Income | -252.0M | 56.9M | -81.1M |
Income Tax | 19.5M | 34.6M | 32.4M |
Effective Tax Rate % | 0.0% | 60.8% | 0.0% |
Net Income | -252.4M | 41.3M | -1.0B |
Net Margin % | -45.5% | 5.0% | -98.9% |
Key Metrics | |||
EBITDA | 98.0M | 374.5M | 185.1M |
EPS (Basic) | ₹-1.27 | ₹0.20 | ₹-5.20 |
EPS (Diluted) | ₹-1.27 | ₹0.20 | ₹-5.20 |
Basic Shares Outstanding | 198336997 | 198336997 | 198336997 |
Diluted Shares Outstanding | 198336997 | 198336997 | 198336997 |
Income Statement Trend
Indiabulls Balance Sheet From 2022 to 2024
Metric | 2024 | 2023 | 2022 |
---|---|---|---|
Assets | |||
Current Assets | |||
Cash & Equivalents | 70.1M | 105.2M | 62.5M |
Short-term Investments | 207.6M | 203.8M | 246.2M |
Accounts Receivable | 190.2M | 312.7M | 642.6M |
Inventory | 6.1M | 9.6M | 23.5M |
Other Current Assets | 500.0K | 1.9M | 1.8M |
Total Current Assets | 3.9B | 1.9B | 5.0B |
Non-Current Assets | |||
Property, Plant & Equipment | 0 | 0 | 0 |
Goodwill | 18.6M | 28.0M | 35.1M |
Intangible Assets | 4.6M | 14.0M | 21.1M |
Long-term Investments | - | - | - |
Other Non-Current Assets | 500.0K | 500.0K | -33.5M |
Total Non-Current Assets | 1.3B | 1.8B | 1.8B |
Total Assets | 5.3B | 3.6B | 6.8B |
Liabilities | |||
Current Liabilities | |||
Accounts Payable | 30.0M | 67.8M | 146.7M |
Short-term Debt | 2.2B | 47.6M | 157.6M |
Current Portion of Long-term Debt | - | - | - |
Other Current Liabilities | 18.8M | 18.3M | - |
Total Current Liabilities | 2.5B | 369.1M | 1.3B |
Non-Current Liabilities | |||
Long-term Debt | 269.7M | 522.2M | 2.7B |
Deferred Tax Liabilities | 0 | 2.0M | 11.1M |
Other Non-Current Liabilities | -100.0K | -100.0K | - |
Total Non-Current Liabilities | 281.5M | 539.5M | 2.8B |
Total Liabilities | 2.8B | 908.6M | 4.1B |
Equity | |||
Common Stock | 396.7M | 396.7M | 396.7M |
Retained Earnings | -10.3B | -10.0B | -10.0B |
Treasury Stock | - | - | - |
Other Equity | - | - | - |
Total Shareholders Equity | 2.5B | 2.7B | 2.7B |
Key Metrics | |||
Total Debt | 2.5B | 569.8M | 2.8B |
Working Capital | 1.4B | 1.5B | 3.7B |
Balance Sheet Composition
Indiabulls Cash Flow Statement From 2022 to 2024
Metric | 2024 | 2023 | 2022 |
---|---|---|---|
Operating Activities | |||
Net Income | -232.9M | 74.0M | -998.2M |
Depreciation & Amortization | - | - | - |
Stock-Based Compensation | 0 | 500.0K | 6.8M |
Working Capital Changes | 267.1M | 2.3B | -2.5B |
Operating Cash Flow | -62.0M | 2.5B | -3.3B |
Investing Activities | |||
Capital Expenditures | -89.3M | 4.4M | 11.8M |
Acquisitions | - | - | - |
Investment Purchases | - | - | - |
Investment Sales | - | - | - |
Investing Cash Flow | -89.3M | 4.4M | 11.8M |
Financing Activities | |||
Share Repurchases | - | - | - |
Dividends Paid | - | - | - |
Debt Issuance | 188.6M | 0 | 1.8B |
Debt Repayment | -499.5M | -2.3B | - |
Financing Cash Flow | -310.9M | -2.3B | 1.8B |
Free Cash Flow | 237.7M | 2.3B | -2.9B |
Net Change in Cash | -462.2M | 205.7M | -1.5B |
Cash Flow Trend
Indiabulls Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
181.43
Price to Book
-5.00
Price to Sales
6.17
Profitability Ratios
Profit Margin
60.20%
Operating Margin
-37.35%
Return on Equity
-10.27%
Return on Assets
-4.80%
Financial Health
Current Ratio
0.37
Debt to Equity
-3.70
Per Share Data
EPS (TTM)
₹-1.96
Book Value per Share
₹-3.52
Revenue per Share
₹2.80
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
iel | 3.4B | 181.43 | -5.00 | -10.27% | 60.20% | -3.70 |
Awfis Space | 42.1B | 55.47 | 9.14 | 14.78% | 5.84% | 307.65 |
Sanghvi Movers | 29.0B | 17.42 | 2.53 | 13.70% | 18.38% | 38.34 |
Ecos India Mobility | 18.0B | 30.04 | 8.11 | 27.10% | 8.73% | 6.49 |
Crown Lifters | 1.8B | 16.88 | 2.90 | 30.70% | 28.91% | 76.38 |
Starlog Enterprises | 936.3M | 3.08 | 1.23 | 39.65% | 168.02% | 0.74 |
Financial data is updated regularly. All figures are in the company's reporting currency.