Market cap
₹40 Cr
Revenue (TTM)
₹71 Cr
P/E Ratio
--
P/B Ratio
0.3
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
|
71.10
|
68.48
|
8.24
|
8.17
|
--
|
--
|
|||||
|
Total Income
|
73.33
|
71.07
|
9.56
|
9.47
|
--
|
--
|
|||||
|
Total Expenditure
|
76.70
|
67.03
|
8.05
|
8.71
|
--
|
--
|
|||||
|
EBITDA
|
-5.60
|
1.46
|
0.19
|
-0.54
|
--
|
--
|
|||||
|
Depreciation
|
0.30
|
0.13
|
0.08
|
0.04
|
--
|
--
|
|||||
|
EBIT
|
-5.90
|
1.33
|
0.11
|
-0.57
|
--
|
--
|
|||||
|
Interest
|
--
|
0.01
|
0.02
|
0.00
|
--
|
--
|
|||||
|
Other Income
|
2.23
|
2.59
|
1.32
|
1.30
|
--
|
--
|
|||||
|
Exceptional Items
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-3.67
|
3.90
|
1.41
|
0.72
|
--
|
--
|
|||||
|
Provision for Tax
|
-0.02
|
1.02
|
0.41
|
0.20
|
--
|
--
|
|||||
|
Profit after Tax
|
-3.66
|
2.88
|
1.00
|
0.52
|
--
|
--
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Share of Associate
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
-3.66
|
2.88
|
1.00
|
0.52
|
--
|
--
|
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
|
123.94
|
78.16
|
25.75
|
25.01
|
--
|
--
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
1.42
|
3.57
|
0.20
|
-0.02
|
--
|
--
|
|||||
|
Current Liabilities
|
93.45
|
19.88
|
2.13
|
3.49
|
--
|
--
|
|||||
|
Total Liabilities
|
218.81
|
101.64
|
28.14
|
28.50
|
--
|
--
|
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
|
1.03
|
6.36
|
6.49
|
0.09
|
--
|
--
|
|||||
|
Current Assets
|
217.74
|
95.25
|
21.59
|
28.39
|
--
|
--
|
|||||
|
Total Assets
|
218.81
|
101.64
|
28.14
|
28.50
|
--
|
--
|
|||||
|
Total Debt*
|
--
|
3.47
|
0.20
|
--
|
--
|
--
|
|||||
|
Net Current Assets
|
124.28
|
75.37
|
19.46
|
24.90
|
--
|
--
|
|||||
|
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
|
--
|
-27.24
|
-1.82
|
-1.79
|
--
|
--
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-22.41
|
2.43
|
-17.78
|
--
|
--
|
|||||
|
Cash from Financing Activities
|
--
|
49.48
|
-0.05
|
18.28
|
--
|
--
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
-0.17
|
0.56
|
-1.28
|
--
|
--
|
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 (₹)
|
0.00
|
0.04
|
0.03
|
0.01
|
--
|
--
|
|||||
|
Cash EPS (₹)
|
-0.03
|
0.04
|
0.03
|
0.02
|
--
|
--
|
|||||
|
Adjusted Book Value (₹)
|
1.00
|
0.99
|
0.68
|
0.66
|
--
|
--
|
|||||
|
Dividend per Share (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
--
|
-0.36
|
-0.07
|
-0.98
|
--
|
--
|
|||||
|
Free Cash Flow per Share (₹)
|
--
|
-0.35
|
-0.04
|
-0.42
|
--
|
--
|
Profitability Ratios |
TTM | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
7.28
|
5.62
|
2.88
|
--
|
--
|
|||||
|
ROE (%)
|
-2.84
|
5.55
|
3.94
|
2.07
|
--
|
--
|
|||||
|
ROA (%)
|
-1.91
|
4.45
|
3.54
|
1.82
|
--
|
--
|
|||||
|
EBIT Margin (%)
|
-8.30
|
1.94
|
1.37
|
-7.03
|
--
|
--
|
|||||
|
Net Margin (%)
|
-4.99
|
4.06
|
10.46
|
5.47
|
--
|
--
|
|||||
|
Cash Profit Margin (%)
|
0.00
|
4.40
|
13.11
|
6.78
|
--
|
--
|
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 (%)
|
-41.05
|
730.95
|
0.82
|
--
|
--
|
--
|
|||||
|
EBIT Growth (%)
|
-497.84
|
1,073.30
|
119.68
|
--
|
--
|
--
|
|||||
|
Net Profit Growth (%)
|
-217.26
|
188.43
|
92.98
|
--
|
--
|
--
|
|||||
|
EPS Growth (%)
|
2,092.46
|
38.78
|
93.40
|
--
|
--
|
--
|
|||||
|
Book Value Growth (%)
|
--
|
203.55
|
2.96
|
--
|
--
|
--
|
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
|
-155.95
|
15.61
|
27.57
|
28.60
|
--
|
--
|
|||||
|
Price / Book Value
|
0.32
|
0.60
|
1.63
|
11.73
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-12.09
|
12.41
|
27.48
|
387.17
|
--
|
--
|
|||||
|
Close Price (₹)
|
0.31
|
0.60
|
1.10
|
7.70
|
--
|
--
|
|||||
|
High Price (₹)
|
1.32
|
1.73
|
10.09
|
8.94
|
--
|
--
|
|||||
|
Low Price (₹)
|
0.30
|
0.56
|
0.98
|
0.93
|
--
|
--
|
|||||
|
Market Cap (₹ Cr)
|
39.84
|
47.27
|
42.02
|
293.35
|
--
|
--
|
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
|
0.01
|
0.04
|
0.01
|
--
|
--
|
--
|
|||||
|
Short term debt to equity ratio
|
--
|
--
|
0.00
|
--
|
--
|
--
|
|||||
|
Current Ratio
|
2.33
|
4.79
|
10.12
|
8.14
|
--
|
--
|
|||||
|
Quick Ratio
|
2.33
|
4.79
|
9.89
|
7.85
|
--
|
--
|
|||||
|
Interest Coverage
|
--
|
279.79
|
59.61
|
600.83
|
--
|
--
|
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 (%)
|
120.48
|
78.84
|
59.34
|
52.08
|
--
|
--
|
|||||
|
Asset Turnover
|
0.37
|
1.06
|
0.29
|
0.29
|
--
|
--
|
|||||
|
Receivable days
|
--
|
156.92
|
202.58
|
190.10
|
--
|
--
|
|||||
|
Inventory Days
|
--
|
--
|
32.96
|
44.80
|
--
|
--
|
|||||
|
Payable days
|
--
|
53.78
|
53.84
|
28.66
|
--
|
--
|
|||||
|
Cash Conversion Cycle
|
--
|
103.14
|
181.70
|
206.24
|
--
|
--
|