Market cap
₹6 Cr
Revenue (TTM)
₹0 Cr
P/E Ratio
--
P/B Ratio
-0.4
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 Revenue
|
--
|
--
|
0.75
|
19.15
|
29.12
|
41.57
|
|||||
|
Total Income
|
0.13
|
--
|
0.75
|
19.17
|
29.19
|
41.68
|
|||||
|
Total Expenditure
|
0.76
|
0.13
|
1.80
|
22.07
|
28.81
|
38.77
|
|||||
|
EBITDA
|
-0.76
|
-0.13
|
-1.05
|
-2.92
|
0.31
|
2.80
|
|||||
|
Depreciation
|
--
|
0.25
|
0.41
|
0.82
|
0.97
|
1.62
|
|||||
|
EBIT
|
-0.76
|
-0.38
|
-1.46
|
-3.75
|
-0.66
|
1.17
|
|||||
|
Interest
|
0.00
|
0.01
|
0.05
|
0.35
|
2.78
|
3.96
|
|||||
|
Other Income
|
0.13
|
--
|
0.00
|
0.02
|
0.07
|
0.12
|
|||||
|
Exceptional Items
|
0.02
|
-18.05
|
-4.79
|
1.78
|
-1.85
|
-0.08
|
|||||
|
Profit before Tax
|
-0.61
|
-18.44
|
-6.30
|
-2.30
|
-5.22
|
-2.75
|
|||||
|
Provision for Tax
|
--
|
-0.02
|
-0.07
|
-0.58
|
-1.06
|
0.11
|
|||||
|
Profit after Tax
|
-0.61
|
-18.42
|
-6.23
|
-1.72
|
-4.17
|
-2.86
|
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
|
-13.02
|
-12.42
|
6.00
|
12.22
|
13.94
|
18.09
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
6.88
|
5.40
|
9.99
|
11.28
|
12.88
|
16.75
|
|||||
|
Current Liabilities
|
18.65
|
18.76
|
23.69
|
25.13
|
33.42
|
29.80
|
|||||
|
Total Liabilities
|
12.50
|
13.42
|
41.33
|
50.15
|
61.05
|
64.64
|
Assets (₹ Cr) |
TTM | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
1.68
|
1.27
|
3.96
|
4.72
|
8.20
|
11.91
|
|||||
|
Current Assets
|
10.06
|
10.47
|
35.71
|
43.92
|
52.04
|
52.74
|
|||||
|
Total Assets
|
12.50
|
13.42
|
41.33
|
50.15
|
61.05
|
64.64
|
|||||
|
Total Debt*
|
--
|
24.32
|
32.75
|
35.21
|
42.27
|
35.94
|
|||||
|
Net Current Assets
|
-8.58
|
-8.29
|
12.03
|
18.78
|
18.62
|
22.94
|
|||||
|
Contingent Liabilities
|
--
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
--
|
7.09
|
2.30
|
-5.25
|
-0.50
|
|||||
|
Cash Flow from Investing Activities
|
--
|
--
|
0.11
|
3.04
|
0.88
|
-0.09
|
|||||
|
Cash from Financing Activities
|
--
|
--
|
65.59
|
-6.40
|
3.55
|
0.53
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
72.80
|
-1.06
|
-0.82
|
-0.06
|
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 (₹)
|
-0.57
|
-16.60
|
-5.61
|
-1.55
|
-3.75
|
-2.58
|
|||||
|
Cash EPS (₹)
|
--
|
-16.37
|
-5.24
|
-0.81
|
-2.88
|
-1.11
|
|||||
|
Adjusted Book Value (₹)
|
--
|
-11.19
|
5.40
|
11.01
|
12.56
|
16.30
|
|||||
|
Dividend per Share (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
--
|
--
|
6.39
|
2.07
|
-4.73
|
-0.45
|
|||||
|
Free Cash Flow per Share (₹)
|
--
|
-16.60
|
2.17
|
3.99
|
-7.99
|
-4.02
|
Profitability Ratios |
TTM | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-72.79
|
-14.50
|
-3.77
|
-4.43
|
2.28
|
|||||
|
ROE (%)
|
--
|
--
|
-68.35
|
-13.13
|
-26.01
|
-14.63
|
|||||
|
ROA (%)
|
-4.73
|
-71.63
|
-14.10
|
-3.16
|
-6.67
|
-4.36
|
|||||
|
EBIT Margin (%)
|
--
|
--
|
-196.18
|
-19.56
|
-2.27
|
2.82
|
|||||
|
Net Margin (%)
|
-460.90
|
--
|
-830.03
|
-8.96
|
-14.27
|
-6.86
|
|||||
|
Cash Profit Margin (%)
|
--
|
--
|
-666.70
|
-3.99
|
-9.41
|
-2.59
|
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 (%)
|
--
|
-100.00
|
-96.10
|
-34.23
|
-29.95
|
-35.24
|
|||||
|
EBIT Growth (%)
|
--
|
73.78
|
60.92
|
-466.76
|
-156.31
|
-78.42
|
|||||
|
Net Profit Growth (%)
|
96.57
|
-195.76
|
-262.50
|
58.77
|
-45.74
|
-328.77
|
|||||
|
EPS Growth (%)
|
96.57
|
-195.76
|
-262.51
|
58.77
|
-45.74
|
-328.78
|
|||||
|
Book Value Growth (%)
|
--
|
-307.14
|
-50.94
|
-12.32
|
-22.96
|
-13.72
|
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
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
-0.45
|
-0.49
|
1.13
|
0.60
|
0.79
|
0.64
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-49.27
|
-232.89
|
-37.67
|
-14.58
|
138.00
|
15.60
|
|||||
|
Close Price (₹)
|
5.17
|
5.50
|
6.08
|
6.63
|
9.97
|
10.42
|
|||||
|
High Price (₹)
|
6.31
|
8.55
|
9.65
|
17.67
|
15.69
|
15.30
|
|||||
|
Low Price (₹)
|
4.40
|
5.33
|
4.23
|
6.01
|
8.58
|
6.45
|
|||||
|
Market Cap (₹ Cr)
|
5.83
|
--
|
6.75
|
7.36
|
11.07
|
11.56
|
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
|
-0.53
|
-1.96
|
5.46
|
2.88
|
3.03
|
1.99
|
|||||
|
Short term debt to equity ratio
|
--
|
-1.39
|
3.53
|
1.84
|
1.69
|
0.95
|
|||||
|
Current Ratio
|
0.54
|
0.56
|
1.51
|
1.75
|
1.56
|
1.77
|
|||||
|
Quick Ratio
|
0.54
|
0.56
|
0.59
|
0.82
|
0.75
|
0.87
|
|||||
|
Interest Coverage
|
-612.00
|
-2,025.19
|
-115.59
|
-5.64
|
-0.88
|
0.31
|
Operating Efficiency Ratios |
TTM | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
--
|
--
|
1,831.90
|
106.02
|
77.45
|
53.07
|
|||||
|
Asset Turnover
|
--
|
--
|
0.02
|
0.41
|
0.54
|
0.73
|
|||||
|
Receivable days
|
--
|
--
|
7,111.43
|
348.32
|
239.74
|
177.85
|
|||||
|
Inventory Days
|
--
|
--
|
9,432.99
|
408.23
|
289.36
|
200.46
|
|||||
|
Payable days
|
--
|
--
|
363.29
|
64.72
|
105.22
|
124.63
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
16,181.13
|
691.82
|
423.87
|
253.67
|