Market cap
₹5 Cr
Revenue (TTM)
₹0 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 Revenue
|
0.13
|
--
|
0.86
|
10.71
|
6.23
|
5.75
|
|||||
|
Total Income
|
0.40
|
0.01
|
1.86
|
12.61
|
8.90
|
5.76
|
|||||
|
Total Expenditure
|
0.61
|
0.83
|
2.42
|
13.19
|
8.80
|
7.51
|
|||||
|
EBITDA
|
-0.48
|
-0.83
|
-1.56
|
-2.49
|
-2.57
|
-1.75
|
|||||
|
Depreciation
|
0.02
|
0.04
|
0.06
|
0.11
|
0.12
|
0.12
|
|||||
|
EBIT
|
-0.50
|
-0.87
|
-1.61
|
-2.60
|
-2.68
|
-1.87
|
|||||
|
Interest
|
--
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
|||||
|
Other Income
|
0.27
|
0.01
|
1.00
|
1.91
|
2.68
|
0.01
|
|||||
|
Exceptional Items
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-0.23
|
-0.86
|
-0.62
|
-0.70
|
-0.01
|
-1.86
|
|||||
|
Provision for Tax
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit after Tax
|
-0.23
|
-0.86
|
-0.62
|
-0.70
|
-0.01
|
-1.86
|
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
|
-9.35
|
-9.03
|
-8.17
|
-7.50
|
-6.80
|
-6.80
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
2.03
|
0.39
|
0.38
|
0.69
|
0.67
|
0.65
|
|||||
|
Current Liabilities
|
9.76
|
11.87
|
12.02
|
12.45
|
9.94
|
11.04
|
|||||
|
Total Liabilities
|
2.44
|
3.24
|
4.23
|
5.65
|
3.81
|
4.90
|
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
|
0.10
|
1.98
|
2.30
|
1.20
|
1.33
|
1.48
|
|||||
|
Current Assets
|
1.05
|
1.26
|
1.93
|
4.45
|
2.48
|
3.42
|
|||||
|
Total Assets
|
2.44
|
3.24
|
4.23
|
5.65
|
3.81
|
4.90
|
|||||
|
Total Debt*
|
--
|
1.99
|
2.07
|
2.18
|
1.97
|
2.03
|
|||||
|
Net Current Assets
|
-8.70
|
-10.62
|
-10.08
|
-8.00
|
-7.46
|
-7.63
|
|||||
|
Contingent Liabilities
|
--
|
6.37
|
6.37
|
2.47
|
0.25
|
0.25
|
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
|
--
|
-0.25
|
-1.21
|
-0.79
|
-2.06
|
0.05
|
|||||
|
Cash Flow from Investing Activities
|
--
|
0.23
|
0.00
|
1.92
|
2.37
|
--
|
|||||
|
Cash from Financing Activities
|
--
|
-0.08
|
-0.11
|
--
|
--
|
-0.04
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
-0.10
|
-1.31
|
1.13
|
0.30
|
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 (₹)
|
-0.46
|
-1.71
|
-1.22
|
-1.38
|
-0.01
|
-3.68
|
|||||
|
Cash EPS (₹)
|
-0.46
|
-1.64
|
-1.11
|
-1.15
|
0.22
|
-3.45
|
|||||
|
Adjusted Book Value (₹)
|
-18.62
|
-17.87
|
-16.16
|
-14.84
|
-13.46
|
-13.45
|
|||||
|
Dividend per Share (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
--
|
-0.50
|
-2.39
|
-1.57
|
-4.08
|
0.10
|
|||||
|
Free Cash Flow per Share (₹)
|
--
|
-0.60
|
-2.38
|
2.53
|
1.18
|
0.08
|
Profitability Ratios |
TTM | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
ROE (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
ROA (%)
|
-8.15
|
-23.13
|
-12.49
|
-14.70
|
-0.15
|
-35.06
|
|||||
|
EBIT Margin (%)
|
-374.44
|
--
|
-186.90
|
-24.28
|
-43.06
|
-32.43
|
|||||
|
Net Margin (%)
|
-57.75
|
-11,516.00
|
-33.16
|
-5.51
|
-0.07
|
-32.23
|
|||||
|
Cash Profit Margin (%)
|
0.00
|
--
|
-55.78
|
-4.85
|
1.55
|
-26.01
|
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
|
-91.94
|
71.92
|
8.24
|
-45.85
|
|||||
|
EBIT Growth (%)
|
24.89
|
46.05
|
37.93
|
3.05
|
-43.71
|
24.19
|
|||||
|
Net Profit Growth (%)
|
64.84
|
-39.96
|
11.25
|
--
|
99.66
|
18.75
|
|||||
|
EPS Growth (%)
|
64.84
|
-39.97
|
11.26
|
--
|
99.66
|
18.75
|
|||||
|
Book Value Growth (%)
|
--
|
-10.58
|
-8.93
|
-10.22
|
-0.10
|
-37.63
|
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
|
-20.39
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
-0.50
|
-0.60
|
-0.56
|
-1.01
|
-0.94
|
-0.33
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-29.21
|
-8.86
|
-11.55
|
-14.21
|
73.65
|
-2.41
|
|||||
|
Close Price (₹)
|
10.51
|
10.70
|
9.00
|
14.95
|
12.70
|
4.42
|
|||||
|
High Price (₹)
|
14.40
|
22.31
|
18.78
|
17.09
|
16.47
|
7.75
|
|||||
|
Low Price (₹)
|
8.65
|
7.90
|
8.09
|
7.92
|
2.75
|
2.50
|
|||||
|
Market Cap (₹ Cr)
|
4.71
|
--
|
4.55
|
7.55
|
6.42
|
2.23
|
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
|
-0.18
|
-0.22
|
-0.25
|
-0.29
|
-0.29
|
-0.30
|
|||||
|
Short term debt to equity ratio
|
--
|
-0.22
|
-0.25
|
-0.25
|
-0.24
|
-0.25
|
|||||
|
Current Ratio
|
0.11
|
0.11
|
0.16
|
0.36
|
0.25
|
0.31
|
|||||
|
Quick Ratio
|
0.11
|
0.09
|
0.13
|
0.32
|
0.13
|
0.20
|
|||||
|
Interest Coverage
|
--
|
-1,726.40
|
-684.67
|
-629.40
|
-39.06
|
-2,714.69
|
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 (%)
|
502.26
|
--
|
141.05
|
17.24
|
13.51
|
36.82
|
|||||
|
Asset Turnover
|
0.05
|
--
|
0.20
|
2.53
|
1.62
|
1.26
|
|||||
|
Receivable days
|
--
|
--
|
558.58
|
40.91
|
76.78
|
121.57
|
|||||
|
Inventory Days
|
--
|
--
|
140.91
|
24.80
|
61.81
|
75.95
|
|||||
|
Payable days
|
--
|
--
|
3,082.33
|
290.45
|
489.50
|
623.81
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
-2,382.85
|
-224.74
|
-350.90
|
-426.29
|