| Smartworks Coworking Spaces Ltd | Industry : (Co-Working) | |
|---|---|---|
|
BSE Code : 544447 |
NSE Symbol : SMARTWORKS |
P/E(TTM) : 245.37 |
|
ISIN Demat : INE0NAZ01010 |
Div & Yield% : 0.00 |
EPS(TTM) : 1.91 |
|
Book Value(₹) : 46.32 |
Market Cap(₹Cr) : 5,360.47 |
Face Value(₹) : 10.00 |
| Particulars | Dec '26 | Dec '25 | Dec '24 | Dec '23 | Dec '22 |
|---|---|---|---|---|---|
| INCOME : | |||||
| Sales Turnover | - | - | - | - | - |
| Excise Duty | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Net Sales | 1,746.01 | 1,339.87 | 1,037.87 | 709.71 | 360.24 |
| Other Income | 55.19 | 37.38 | 75.26 | 33.15 | 33.97 |
| Stock Adjustments | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Total Income | 1,801.20 | 1,377.25 | 1,113.13 | 742.86 | 394.21 |
| EXPENDITURE : | |||||
| Raw Materials | 3.73 | 0.00 | 0.00 | 0.00 | 0.00 |
| Power and Fuel Cost | 127.74 | 118.95 | 94.00 | 62.02 | 27.35 |
| Other Manufacturing Expenses | 335.42 | 262.22 | 193.06 | 149.16 | 27.83 |
| Selling and Administration Expenses | 66.75 | 53.14 | 35.35 | 24.65 | 65.83 |
| Miscellaneous Expenses | 5.14 | 10.42 | 7.07 | 8.66 | 7.35 |
| Employee Benefit Expenses | 88.00 | 60.80 | 47.89 | 40.44 | 25.56 |
| Less: Preoperative Expenditure | - | - | - | - | - |
| Total Expenses | - | - | - | - | - |
| Operating Profit | 1,174.44 | 871.72 | 735.78 | 457.92 | 240.30 |
| Interest | 360.81 | 333.98 | 328.32 | 236.66 | 122.36 |
| Gross Profit | 813.63 | 537.74 | 407.46 | 221.26 | 117.94 |
| Depreciation | 804.26 | 615.29 | 471.00 | 356.16 | 211.91 |
| Profit Before Tax | 9.37 | -77.55 | -63.54 | -134.90 | -93.97 |
| Current Tax | 8.64 | 0.00 | 0.00 | 0.00 | 0.00 |
| Fringe Benefit tax | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Deferred Tax | -6.28 | -15.82 | -16.52 | -35.11 | -24.24 |
| Reported Net Profit | 7.01 | -61.74 | -47.02 | -99.79 | -69.74 |
| Extraordinary Items | 0.60 | 1.54 | 0.38 | 0.14 | -2.88 |
| Adjusted Net Profit | 6.41 | -63.28 | -47.40 | -99.93 | -66.86 |
| Adjustment below Net Profit | -0.15 | -0.01 | 0.14 | 0.03 | -0.10 |
| Profit/Loss Balance carried down | -392.94 | -331.19 | -284.30 | -184.54 | -114.70 |
| Statutory Appropriations | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Appropriations | -0.46 | 0.00 | 0.00 | 0.00 | 0.00 |
| P & L Balance carried down | -385.62 | -392.94 | -331.19 | -284.30 | -184.54 |
| Dividend | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Preference Dividend | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Equity Dividend (%) | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Dividend Per Share(Rs) | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Earnings Per Share-Unit Curr | 0.61 | -5.98 | -5.95 | -12.84 | -9.03 |
| Earnings Per Share(Adj)-Unit Curr | - | - | - | - | - |
| Book Value | 46.36 | 10.99 | 4.38 | 1.84 | 14.80 |
| Book Value(Adj)-Unit Curr | 46.36 | - | - | - | - |
