Market cap
₹25 Cr
Revenue (TTM)
₹2 Cr
P/E Ratio
--
P/B Ratio
-0.5
Div. Yield
0 %
Income Statement (₹ Cr) |
TTM | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Income
|
2.02
|
3.99
|
5.87
|
-1.46
|
5.64
|
6.96
|
|||||
|
Other Income
|
2.71
|
2.54
|
2.44
|
2.63
|
3.20
|
9.07
|
|||||
|
Total Income
|
4.72
|
6.53
|
8.31
|
1.17
|
8.84
|
16.03
|
|||||
|
Interest Expense
|
9.33
|
9.90
|
0.96
|
0.02
|
9.87
|
16.68
|
|||||
|
Operating Expenses
|
2.60
|
1.79
|
4.19
|
3.57
|
5.52
|
5.40
|
|||||
|
Exceptional Income/Expenses
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-7.60
|
-5.72
|
2.40
|
-3.31
|
-7.84
|
-9.69
|
|||||
|
Taxes
|
0.37
|
0.67
|
-0.13
|
-0.39
|
-3.95
|
3.17
|
|||||
|
Profit after Tax
|
-7.97
|
-6.39
|
2.53
|
-2.92
|
-3.89
|
-12.85
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Share of Associate
|
--
|
--
|
--
|
--
|
--
|
0.57
|
|||||
|
Consolidated Profit
|
-7.97
|
-6.39
|
2.53
|
-2.92
|
-3.89
|
-12.28
|
Liabilities (₹ Cr) |
TTM | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
-49.52
|
-40.50
|
-34.14
|
-36.73
|
-33.78
|
-21.38
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
1.00
|
-5.83
|
-6.48
|
-6.37
|
-5.97
|
-2.07
|
|||||
|
Current Liabilities
|
142.27
|
133.48
|
126.16
|
126.39
|
125.35
|
290.08
|
|||||
|
Total Liabilities
|
93.75
|
93.05
|
92.06
|
89.68
|
91.58
|
268.70
|
Cashflow (₹ Cr) |
TTM | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
--
|
-10.41
|
-2.96
|
-1.27
|
-65.75
|
50.23
|
|||||
|
Cash Flow from Investing Activities
|
--
|
1.93
|
0.48
|
0.73
|
106.46
|
30.25
|
|||||
|
Cash from Financing Activities
|
--
|
8.52
|
-0.07
|
2.28
|
-41.28
|
-81.33
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
0.03
|
-2.54
|
1.74
|
-0.57
|
-0.85
|
Financials Ratios |
TTM | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS (₹)
|
-2.11
|
-1.69
|
0.67
|
-0.77
|
-1.03
|
-3.25
|
|||||
|
Cash EPS (₹)
|
-2.11
|
-1.55
|
0.87
|
-0.54
|
-0.69
|
-2.44
|
|||||
|
Adjusted Book Value (₹)
|
-13.09
|
-10.73
|
-9.04
|
-9.73
|
-8.95
|
-5.66
|
|||||
|
Dividend per Share (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
--
|
-2.76
|
-0.78
|
-0.34
|
-17.42
|
13.31
|
|||||
|
Free Cash Flow per Share (₹)
|
--
|
-1.93
|
-0.13
|
0.30
|
-15.39
|
13.11
|
Profitability Ratios |
TTM | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
4.65
|
3.84
|
-3.79
|
1.78
|
3.61
|
|||||
|
ROE (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
ROA (%)
|
-8.54
|
-7.40
|
3.00
|
-3.46
|
-2.21
|
-3.31
|
|||||
|
EBIT Margin (%)
|
-48.64
|
41.20
|
15.75
|
406.59
|
-20.88
|
-29.82
|
|||||
|
Net Margin (%)
|
-168.57
|
-97.75
|
30.45
|
-248.71
|
-43.99
|
-80.16
|
|||||
|
Cash Profit Margin (%)
|
0.00
|
-146.16
|
55.91
|
138.90
|
-45.97
|
-132.18
|
Growth Ratios |
TTM | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
-7.39
|
-32.00
|
-503.17
|
-125.81
|
-19.01
|
-94.98
|
|||||
|
EBIT Growth (%)
|
-191.10
|
77.94
|
115.61
|
-402.53
|
43.29
|
90.76
|
|||||
|
Net Profit Growth (%)
|
5.05
|
-352.40
|
186.72
|
25.01
|
69.72
|
86.27
|
|||||
|
EPS Growth (%)
|
14.74
|
-352.39
|
186.73
|
25.01
|
68.31
|
86.74
|
|||||
|
Book Value Growth (%)
|
--
|
-18.62
|
7.05
|
-8.75
|
-57.98
|
-826.99
|
Valuation Ratios |
TTM | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
-3.11
|
--
|
12.66
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
-0.51
|
-1.08
|
-0.94
|
-3.79
|
-1.96
|
-1.63
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
77.79
|
36.77
|
37.45
|
-108.14
|
55.83
|
8.88
|
|||||
|
Close Price (₹)
|
7.02
|
11.55
|
8.49
|
36.87
|
17.55
|
9.25
|
|||||
|
High Price (₹)
|
10.20
|
17.25
|
66.48
|
110.00
|
26.45
|
37.60
|
|||||
|
Low Price (₹)
|
6.05
|
8.30
|
8.49
|
18.05
|
8.70
|
8.90
|
|||||
|
Market Cap (₹ Cr)
|
25.22
|
43.60
|
32.05
|
139.18
|
66.25
|
34.92
|
Solvency Ratios |
TTM | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
--
|
-3.25
|
-3.60
|
-3.35
|
-3.58
|
-7.58
|
|||||
|
Short term debt to equity ratio
|
--
|
-3.25
|
-3.60
|
-3.35
|
-3.58
|
-7.58
|
|||||
|
Current Ratio
|
0.46
|
0.10
|
0.28
|
0.28
|
0.31
|
0.76
|
|||||
|
Quick Ratio
|
0.46
|
0.10
|
0.22
|
0.24
|
0.31
|
0.76
|
|||||
|
Interest Coverage
|
0.19
|
0.42
|
3.49
|
-199.54
|
0.21
|
0.42
|