Market cap
₹41 Cr
Revenue (TTM)
₹43 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
|
43.03
|
164.87
|
72.47
|
7.70
|
11.27
|
0.33
|
|||||
|
Total Income
|
43.16
|
165.62
|
72.59
|
7.70
|
11.27
|
0.33
|
|||||
|
Total Expenditure
|
67.97
|
144.71
|
59.90
|
7.69
|
11.25
|
0.13
|
|||||
|
EBITDA
|
-24.94
|
20.16
|
12.57
|
0.01
|
0.02
|
0.21
|
|||||
|
Depreciation
|
0.02
|
0.01
|
0.00
|
--
|
--
|
--
|
|||||
|
EBIT
|
-24.96
|
20.14
|
12.56
|
0.01
|
0.02
|
0.21
|
|||||
|
Interest
|
--
|
0.05
|
0.00
|
0.00
|
0.00
|
0.00
|
|||||
|
Other Income
|
0.13
|
0.75
|
0.12
|
0.00
|
--
|
--
|
|||||
|
Exceptional Items
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-24.83
|
20.85
|
12.68
|
0.01
|
0.02
|
0.21
|
|||||
|
Provision for Tax
|
-3.22
|
1.27
|
1.06
|
0.00
|
0.00
|
--
|
|||||
|
Profit after Tax
|
-21.62
|
19.58
|
11.62
|
0.01
|
0.01
|
0.21
|
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
|
116.73
|
130.35
|
65.89
|
-0.73
|
-0.74
|
-0.75
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
0.35
|
0.44
|
0.00
|
0.13
|
0.16
|
--
|
|||||
|
Current Liabilities
|
19.12
|
5.99
|
3.02
|
4.21
|
7.44
|
1.08
|
|||||
|
Total Liabilities
|
136.20
|
136.78
|
68.92
|
3.62
|
6.87
|
0.33
|
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
|
27.92
|
34.58
|
33.69
|
--
|
--
|
--
|
|||||
|
Current Assets
|
108.28
|
102.20
|
35.23
|
3.62
|
6.87
|
0.33
|
|||||
|
Total Assets
|
136.20
|
136.78
|
68.92
|
3.62
|
6.87
|
0.33
|
|||||
|
Total Debt*
|
--
|
0.43
|
0.38
|
0.13
|
0.16
|
1.03
|
|||||
|
Net Current Assets
|
89.16
|
96.20
|
32.21
|
-0.60
|
-0.58
|
-0.75
|
|||||
|
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
|
--
|
-44.13
|
-21.65
|
0.05
|
0.87
|
0.80
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-0.03
|
-4.62
|
--
|
--
|
--
|
|||||
|
Cash from Financing Activities
|
--
|
44.35
|
26.28
|
-0.03
|
-0.87
|
-0.81
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
0.19
|
0.02
|
0.02
|
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 (₹)
|
-0.20
|
0.18
|
0.11
|
0.00
|
0.00
|
0.01
|
|||||
|
Cash EPS (₹)
|
-0.20
|
0.18
|
0.11
|
0.00
|
0.00
|
0.02
|
|||||
|
Adjusted Book Value (₹)
|
1.09
|
1.22
|
0.63
|
-0.03
|
-0.03
|
-0.03
|
|||||
|
Dividend per Share (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
--
|
-0.41
|
-0.43
|
0.08
|
1.54
|
1.41
|
|||||
|
Free Cash Flow per Share (₹)
|
--
|
-0.41
|
-0.43
|
0.08
|
1.54
|
1.41
|
Profitability Ratios |
TTM | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
21.21
|
38.61
|
--
|
--
|
152.81
|
|||||
|
ROE (%)
|
-17.10
|
19.96
|
35.67
|
--
|
--
|
--
|
|||||
|
ROA (%)
|
-15.84
|
19.04
|
32.04
|
0.19
|
0.34
|
119.81
|
|||||
|
EBIT Margin (%)
|
-58.00
|
12.22
|
17.33
|
0.17
|
0.15
|
61.72
|
|||||
|
Net Margin (%)
|
-50.09
|
11.82
|
16.01
|
0.13
|
0.11
|
61.70
|
|||||
|
Cash Profit Margin (%)
|
0.00
|
11.89
|
16.04
|
0.13
|
0.11
|
61.70
|
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 (%)
|
-75.27
|
127.50
|
840.65
|
-31.62
|
3,278.79
|
--
|
|||||
|
EBIT Growth (%)
|
-196.88
|
60.35
|
93,868.88
|
-20.99
|
-91.78
|
224.95
|
|||||
|
Net Profit Growth (%)
|
-196.12
|
68.51
|
--
|
-17.88
|
-93.97
|
224.86
|
|||||
|
EPS Growth (%)
|
-196.23
|
64.39
|
--
|
-23.97
|
-93.96
|
224.86
|
|||||
|
Book Value Growth (%)
|
--
|
97.81
|
9,157.99
|
1.38
|
1.65
|
21.53
|
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
|
-1.88
|
21.88
|
53.37
|
11.62
|
1,317.35
|
--
|
|||||
|
Price / Book Value
|
0.35
|
3.29
|
19.59
|
-6.79
|
-22.19
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-1.94
|
20.51
|
101.80
|
364.34
|
976.55
|
32.56
|
|||||
|
Close Price (₹)
|
0.49
|
4.00
|
12.35
|
0.21
|
0.69
|
--
|
|||||
|
High Price (₹)
|
3.41
|
44.66
|
12.35
|
1.15
|
1.48
|
--
|
|||||
|
Low Price (₹)
|
0.45
|
4.00
|
0.31
|
0.16
|
0.09
|
--
|
|||||
|
Market Cap (₹ Cr)
|
40.72
|
428.60
|
1,290.83
|
4.94
|
16.37
|
--
|
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
|
0.00
|
0.00
|
0.01
|
-0.18
|
-0.22
|
-1.38
|
|||||
|
Short term debt to equity ratio
|
--
|
--
|
0.01
|
--
|
--
|
-1.38
|
|||||
|
Current Ratio
|
5.66
|
17.05
|
11.65
|
0.86
|
0.92
|
0.31
|
|||||
|
Quick Ratio
|
4.98
|
13.82
|
7.02
|
0.86
|
0.92
|
0.31
|
|||||
|
Interest Coverage
|
--
|
445.55
|
--
|
51.55
|
113.56
|
3,215.67
|
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 (%)
|
220.03
|
49.54
|
29.17
|
46.63
|
60.91
|
98.50
|
|||||
|
Asset Turnover
|
0.32
|
1.60
|
2.00
|
1.47
|
3.13
|
1.94
|
|||||
|
Receivable days
|
--
|
113.82
|
62.29
|
247.67
|
116.49
|
359.53
|
|||||
|
Inventory Days
|
--
|
36.93
|
70.62
|
--
|
--
|
--
|
|||||
|
Payable days
|
--
|
7.88
|
17.41
|
278.78
|
122.72
|
203.97
|
|||||
|
Cash Conversion Cycle
|
--
|
142.87
|
115.49
|
-31.11
|
-6.23
|
155.56
|