Market cap
₹27 Cr
Revenue (TTM)
₹2 Cr
P/E Ratio
--
P/B Ratio
-10.9
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
|
1.52
|
2.92
|
2.16
|
1.20
|
1.73
|
1.52
|
|||||
|
Total Income
|
1.56
|
2.93
|
2.19
|
1.34
|
1.77
|
1.53
|
|||||
|
Total Expenditure
|
1.52
|
2.67
|
1.99
|
1.12
|
1.60
|
4.72
|
|||||
|
EBITDA
|
0.00
|
0.26
|
0.17
|
0.08
|
0.14
|
-3.21
|
|||||
|
Depreciation
|
0.03
|
0.07
|
0.10
|
0.20
|
0.15
|
0.09
|
|||||
|
EBIT
|
-0.03
|
0.19
|
0.07
|
-0.12
|
-0.01
|
-3.30
|
|||||
|
Interest
|
--
|
0.00
|
0.00
|
0.00
|
0.01
|
0.03
|
|||||
|
Other Income
|
0.04
|
0.01
|
0.03
|
0.14
|
0.03
|
0.01
|
|||||
|
Exceptional Items
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
0.02
|
0.20
|
0.10
|
0.02
|
0.01
|
-3.31
|
|||||
|
Provision for Tax
|
0.16
|
0.18
|
-2.71
|
-0.19
|
-0.23
|
-0.67
|
|||||
|
Profit after Tax
|
-0.14
|
0.02
|
2.81
|
0.20
|
0.24
|
-2.64
|
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
|
-2.35
|
-2.38
|
-2.14
|
-4.96
|
-5.04
|
-5.14
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
--
|
-1.09
|
-1.27
|
1.45
|
1.63
|
3.14
|
|||||
|
Current Liabilities
|
4.86
|
5.45
|
5.72
|
5.88
|
11.16
|
11.38
|
|||||
|
Total Liabilities
|
2.52
|
3.07
|
3.58
|
2.36
|
7.75
|
9.38
|
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
|
1.08
|
1.10
|
1.69
|
1.82
|
7.44
|
9.12
|
|||||
|
Current Assets
|
0.55
|
0.88
|
0.62
|
0.54
|
0.31
|
0.26
|
|||||
|
Total Assets
|
2.52
|
3.07
|
3.58
|
2.36
|
7.75
|
9.38
|
|||||
|
Total Debt*
|
--
|
5.30
|
5.59
|
5.69
|
10.78
|
8.21
|
|||||
|
Net Current Assets
|
-4.32
|
-4.57
|
-5.10
|
-5.34
|
-10.85
|
-11.13
|
|||||
|
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
|
--
|
0.36
|
0.13
|
5.22
|
0.00
|
0.14
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-0.07
|
-0.03
|
-0.17
|
0.01
|
-0.06
|
|||||
|
Cash from Financing Activities
|
--
|
-0.29
|
-0.10
|
-5.09
|
-0.01
|
-0.03
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
0.00
|
0.00
|
-0.03
|
0.00
|
0.05
|
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
|
0.01
|
1.37
|
0.10
|
0.12
|
-1.29
|
|||||
|
Cash EPS (₹)
|
--
|
0.04
|
1.42
|
0.20
|
0.19
|
-1.24
|
|||||
|
Adjusted Book Value (₹)
|
--
|
-1.16
|
-1.04
|
-2.42
|
-2.45
|
-2.50
|
|||||
|
Dividend per Share (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
--
|
0.17
|
0.06
|
2.54
|
0.00
|
0.07
|
|||||
|
Free Cash Flow per Share (₹)
|
--
|
0.05
|
1.37
|
2.55
|
0.06
|
-0.83
|
Profitability Ratios |
TTM | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
6.20
|
4.68
|
0.68
|
0.49
|
-67.23
|
|||||
|
ROE (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
ROA (%)
|
-4.97
|
0.95
|
120.24
|
4.04
|
2.83
|
-24.13
|
|||||
|
EBIT Margin (%)
|
-1.78
|
6.52
|
3.29
|
-10.18
|
-0.76
|
-217.52
|
|||||
|
Net Margin (%)
|
-8.91
|
0.69
|
128.52
|
15.21
|
13.72
|
-172.81
|
|||||
|
Cash Profit Margin (%)
|
0.00
|
2.94
|
134.77
|
33.51
|
22.74
|
-168.48
|
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 (%)
|
-5.66
|
35.32
|
79.99
|
-30.83
|
14.41
|
40.06
|
|||||
|
EBIT Growth (%)
|
-116.27
|
168.45
|
158.15
|
-832.06
|
99.60
|
54.82
|
|||||
|
Net Profit Growth (%)
|
-1,444.44
|
-99.28
|
1,274.41
|
-15.82
|
109.18
|
46.36
|
|||||
|
EPS Growth (%)
|
-1,438.64
|
-99.28
|
1,274.95
|
-15.83
|
109.18
|
46.35
|
|||||
|
Book Value Growth (%)
|
--
|
-10.81
|
56.82
|
1.49
|
1.98
|
-150.31
|
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
|
--
|
823.23
|
6.14
|
50.28
|
51.90
|
--
|
|||||
|
Price / Book Value
|
-10.95
|
-7.05
|
-8.05
|
-2.07
|
-2.50
|
-1.42
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
709.30
|
83.86
|
115.06
|
72.69
|
134.77
|
-4.84
|
|||||
|
Close Price (₹)
|
10.40
|
8.15
|
8.39
|
5.00
|
6.13
|
3.55
|
|||||
|
High Price (₹)
|
12.81
|
17.87
|
14.39
|
12.24
|
7.00
|
5.79
|
|||||
|
Low Price (₹)
|
6.32
|
7.30
|
4.21
|
3.35
|
2.16
|
2.28
|
|||||
|
Market Cap (₹ Cr)
|
27.13
|
16.75
|
17.25
|
10.28
|
12.60
|
7.30
|
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
|
--
|
-2.23
|
-2.61
|
-1.15
|
-2.14
|
-1.60
|
|||||
|
Short term debt to equity ratio
|
--
|
-2.23
|
-2.61
|
-1.15
|
-2.14
|
-1.60
|
|||||
|
Current Ratio
|
0.11
|
0.16
|
0.11
|
0.09
|
0.03
|
0.02
|
|||||
|
Quick Ratio
|
0.01
|
0.02
|
0.02
|
0.01
|
0.01
|
0.01
|
|||||
|
Interest Coverage
|
--
|
394.80
|
122.00
|
7.33
|
2.73
|
-115.23
|
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 (%)
|
0.20
|
3.60
|
1.14
|
4.75
|
0.43
|
2.23
|
|||||
|
Asset Turnover
|
0.54
|
1.36
|
0.92
|
0.24
|
0.20
|
0.14
|
|||||
|
Receivable days
|
--
|
8.11
|
6.91
|
9.80
|
4.33
|
13.33
|
|||||
|
Inventory Days
|
--
|
80.37
|
83.60
|
110.81
|
46.85
|
84.87
|
|||||
|
Payable days
|
--
|
10.30
|
25.99
|
-199.94
|
3,193.63
|
510.68
|
|||||
|
Cash Conversion Cycle
|
--
|
78.18
|
64.51
|
320.54
|
-3,142.44
|
-412.47
|