Market cap
₹21 Cr
Revenue (TTM)
₹20 Cr
P/E Ratio
--
P/B Ratio
1.7
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
|
19.57
|
19.98
|
--
|
--
|
--
|
--
|
|||||
|
Total Income
|
19.87
|
21.11
|
--
|
--
|
--
|
--
|
|||||
|
Total Expenditure
|
19.90
|
20.34
|
0.16
|
0.11
|
0.16
|
0.07
|
|||||
|
EBITDA
|
-0.32
|
-0.37
|
-0.16
|
-0.11
|
-0.16
|
-0.07
|
|||||
|
Depreciation
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EBIT
|
-0.32
|
-0.37
|
-0.16
|
-0.11
|
-0.16
|
-0.07
|
|||||
|
Interest
|
0.03
|
0.03
|
--
|
--
|
0.00
|
--
|
|||||
|
Other Income
|
0.30
|
1.13
|
--
|
--
|
--
|
--
|
|||||
|
Exceptional Items
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-0.05
|
0.74
|
-0.16
|
-0.11
|
-0.16
|
-0.07
|
|||||
|
Provision for Tax
|
0.04
|
0.26
|
--
|
--
|
--
|
--
|
|||||
|
Profit after Tax
|
-0.08
|
0.48
|
-0.16
|
-0.11
|
-0.16
|
-0.07
|
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
|
13.33
|
10.99
|
-1.11
|
-0.95
|
-0.84
|
-0.68
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
3.32
|
3.49
|
3.78
|
3.78
|
3.78
|
3.78
|
|||||
|
Current Liabilities
|
0.83
|
5.24
|
0.59
|
0.43
|
0.32
|
0.15
|
|||||
|
Total Liabilities
|
17.48
|
19.72
|
3.25
|
3.25
|
3.25
|
3.25
|
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
|
0.89
|
3.00
|
3.00
|
3.00
|
3.00
|
3.00
|
|||||
|
Current Assets
|
10.43
|
16.72
|
0.25
|
0.25
|
0.25
|
0.25
|
|||||
|
Total Assets
|
17.49
|
19.72
|
3.25
|
3.25
|
3.25
|
3.25
|
|||||
|
Total Debt*
|
--
|
3.40
|
3.72
|
3.72
|
3.72
|
3.72
|
|||||
|
Net Current Assets
|
9.61
|
11.48
|
-0.34
|
-0.17
|
-0.06
|
0.10
|
|||||
|
Contingent Liabilities
|
--
|
0.03
|
--
|
--
|
--
|
--
|
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
|
--
|
-10.61
|
--
|
0.00
|
0.01
|
--
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-0.75
|
--
|
--
|
--
|
--
|
|||||
|
Cash from Financing Activities
|
--
|
11.50
|
--
|
--
|
--
|
--
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
0.14
|
--
|
0.00
|
0.01
|
--
|
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 (₹)
|
-0.07
|
0.41
|
-0.25
|
-0.17
|
-0.25
|
-0.10
|
|||||
|
Cash EPS (₹)
|
-0.07
|
0.41
|
-0.25
|
-0.17
|
-0.25
|
-0.10
|
|||||
|
Adjusted Book Value (₹)
|
10.28
|
8.02
|
-1.71
|
-1.45
|
-1.29
|
-1.04
|
|||||
|
Dividend per Share (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
--
|
-9.17
|
--
|
0.00
|
0.01
|
--
|
|||||
|
Free Cash Flow per Share (₹)
|
--
|
-9.38
|
--
|
0.00
|
0.01
|
--
|
Profitability Ratios |
TTM | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
8.99
|
-6.10
|
-3.84
|
-5.45
|
-2.18
|
|||||
|
ROE (%)
|
-0.75
|
11.75
|
--
|
--
|
--
|
--
|
|||||
|
ROA (%)
|
-0.45
|
4.18
|
-5.04
|
-3.34
|
-4.98
|
-2.06
|
|||||
|
EBIT Margin (%)
|
-1.66
|
-1.84
|
--
|
--
|
--
|
--
|
|||||
|
Net Margin (%)
|
-0.42
|
2.27
|
--
|
--
|
--
|
--
|
|||||
|
Cash Profit Margin (%)
|
--
|
2.40
|
--
|
--
|
--
|
--
|
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 (%)
|
-27.86
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EBIT Growth (%)
|
90.26
|
-124.38
|
-51.10
|
32.73
|
-141.20
|
20.23
|
|||||
|
Net Profit Growth (%)
|
96.59
|
392.26
|
-51.11
|
32.91
|
-141.85
|
26.40
|
|||||
|
EPS Growth (%)
|
97.90
|
265.10
|
-51.11
|
32.92
|
-141.80
|
26.38
|
|||||
|
Book Value Growth (%)
|
--
|
932.44
|
-17.26
|
-12.90
|
-23.80
|
-10.92
|
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
|
-248.14
|
108.89
|
--
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
1.75
|
5.63
|
-6.05
|
-3.27
|
-3.98
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-1,139.92
|
72.66
|
-63.71
|
-62.80
|
-43.78
|
-104.46
|
|||||
|
Close Price (₹)
|
18.47
|
45.13
|
10.31
|
4.75
|
5.13
|
--
|
|||||
|
High Price (₹)
|
34.31
|
85.86
|
10.31
|
7.40
|
6.24
|
--
|
|||||
|
Low Price (₹)
|
12.67
|
10.31
|
4.45
|
3.63
|
2.91
|
--
|
|||||
|
Market Cap (₹ Cr)
|
20.80
|
52.23
|
--
|
--
|
--
|
--
|
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
|
0.25
|
0.37
|
-3.34
|
-3.92
|
-4.42
|
-5.47
|
|||||
|
Short term debt to equity ratio
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Current Ratio
|
12.63
|
3.19
|
0.43
|
0.59
|
0.80
|
1.65
|
|||||
|
Quick Ratio
|
12.60
|
3.33
|
0.43
|
0.59
|
0.80
|
1.65
|
|||||
|
Interest Coverage
|
-0.78
|
30.54
|
--
|
--
|
-371.27
|
--
|
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 (%)
|
47.08
|
70.40
|
--
|
--
|
--
|
--
|
|||||
|
Asset Turnover
|
1.05
|
1.74
|
--
|
--
|
--
|
--
|
|||||
|
Receivable days
|
--
|
130.71
|
--
|
--
|
--
|
--
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Payable days
|
--
|
31.89
|
--
|
--
|
--
|
--
|
|||||
|
Cash Conversion Cycle
|
--
|
98.82
|
--
|
--
|
--
|
--
|