Market cap
₹20 Cr
Revenue (TTM)
₹5 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
|
5.02
|
22.96
|
20.28
|
62.45
|
72.64
|
17.21
|
|||||
|
Total Income
|
6.39
|
24.40
|
21.33
|
63.02
|
72.69
|
17.21
|
|||||
|
Total Expenditure
|
6.78
|
24.01
|
20.48
|
60.30
|
69.19
|
16.51
|
|||||
|
EBITDA
|
-1.76
|
-1.05
|
-0.20
|
2.15
|
3.45
|
0.71
|
|||||
|
Depreciation
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
|||||
|
EBIT
|
-1.77
|
-1.05
|
-0.20
|
2.15
|
3.45
|
0.71
|
|||||
|
Interest
|
--
|
--
|
0.00
|
0.00
|
0.00
|
0.00
|
|||||
|
Other Income
|
1.38
|
1.44
|
1.06
|
0.56
|
0.05
|
--
|
|||||
|
Exceptional Items
|
--
|
--
|
--
|
--
|
--
|
-0.28
|
|||||
|
Profit before Tax
|
-0.39
|
0.39
|
0.85
|
2.71
|
3.50
|
0.43
|
|||||
|
Provision for Tax
|
--
|
0.11
|
0.23
|
0.68
|
0.97
|
0.11
|
|||||
|
Profit after Tax
|
-0.39
|
0.28
|
0.62
|
2.04
|
2.53
|
0.32
|
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
|
63.63
|
63.26
|
62.98
|
62.36
|
60.32
|
57.79
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
--
|
--
|
--
|
--
|
--
|
0.19
|
|||||
|
Current Liabilities
|
0.17
|
0.23
|
10.64
|
17.17
|
33.24
|
16.64
|
|||||
|
Total Liabilities
|
63.80
|
63.49
|
73.62
|
79.52
|
93.55
|
74.63
|
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
|
51.90
|
60.09
|
69.89
|
59.68
|
49.59
|
46.22
|
|||||
|
Current Assets
|
11.90
|
3.39
|
3.73
|
19.84
|
43.97
|
28.41
|
|||||
|
Total Assets
|
63.80
|
63.49
|
73.62
|
79.52
|
93.55
|
74.63
|
|||||
|
Total Debt*
|
--
|
--
|
--
|
--
|
--
|
0.19
|
|||||
|
Net Current Assets
|
11.73
|
3.16
|
-6.91
|
2.68
|
10.73
|
11.76
|
|||||
|
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
|
--
|
-10.21
|
10.16
|
10.54
|
3.57
|
2.36
|
|||||
|
Cash Flow from Investing Activities
|
--
|
9.80
|
-10.21
|
-10.09
|
-3.37
|
-2.36
|
|||||
|
Cash from Financing Activities
|
--
|
--
|
--
|
--
|
-0.19
|
--
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
-0.41
|
-0.05
|
0.44
|
0.01
|
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 (₹)
|
-0.01
|
0.01
|
0.02
|
0.05
|
0.06
|
0.01
|
|||||
|
Cash EPS (₹)
|
-0.01
|
0.01
|
0.02
|
0.05
|
0.06
|
0.01
|
|||||
|
Adjusted Book Value (₹)
|
1.58
|
1.59
|
1.58
|
1.56
|
1.51
|
1.45
|
|||||
|
Dividend per Share (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
--
|
-0.26
|
0.25
|
0.26
|
0.18
|
1.19
|
|||||
|
Free Cash Flow per Share (₹)
|
--
|
-0.26
|
0.25
|
0.26
|
0.18
|
1.19
|
Profitability Ratios |
TTM | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
0.61
|
1.36
|
4.43
|
5.92
|
0.74
|
|||||
|
ROE (%)
|
-0.61
|
0.44
|
0.99
|
3.32
|
4.28
|
0.55
|
|||||
|
ROA (%)
|
-0.61
|
0.41
|
0.81
|
2.36
|
3.00
|
0.45
|
|||||
|
EBIT Margin (%)
|
-35.19
|
-4.59
|
-0.99
|
3.44
|
4.75
|
4.11
|
|||||
|
Net Margin (%)
|
-6.07
|
1.14
|
2.91
|
3.24
|
3.47
|
1.84
|
|||||
|
Cash Profit Margin (%)
|
0.00
|
1.21
|
3.06
|
3.27
|
3.48
|
1.84
|
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 (%)
|
-75.87
|
13.22
|
-67.53
|
-14.03
|
322.01
|
596.07
|
|||||
|
EBIT Growth (%)
|
-74.75
|
-423.60
|
-109.37
|
-37.68
|
387.48
|
199.31
|
|||||
|
Net Profit Growth (%)
|
-181.34
|
-55.15
|
-69.55
|
-19.29
|
697.39
|
34.31
|
|||||
|
EPS Growth (%)
|
-180.83
|
-55.13
|
-69.47
|
-19.40
|
702.53
|
33.56
|
|||||
|
Book Value Growth (%)
|
--
|
0.44
|
1.00
|
3.38
|
4.37
|
0.55
|
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
|
-50.34
|
128.57
|
67.31
|
19.96
|
36.70
|
37.29
|
|||||
|
Price / Book Value
|
0.31
|
0.57
|
0.66
|
0.65
|
3.07
|
4.09
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-50.45
|
92.57
|
48.42
|
14.80
|
52.95
|
333.77
|
|||||
|
Close Price (₹)
|
0.56
|
0.90
|
1.05
|
1.02
|
4.65
|
5.93
|
|||||
|
High Price (₹)
|
0.88
|
1.44
|
1.89
|
5.63
|
11.39
|
7.43
|
|||||
|
Low Price (₹)
|
0.52
|
0.83
|
0.70
|
0.85
|
4.59
|
4.57
|
|||||
|
Market Cap (₹ Cr)
|
19.53
|
35.88
|
41.86
|
40.66
|
185.36
|
236.18
|
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
|
|||||
|
Short term debt to equity ratio
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Current Ratio
|
70.02
|
14.65
|
0.35
|
1.16
|
1.32
|
1.71
|
|||||
|
Quick Ratio
|
1.01
|
2.18
|
0.35
|
1.16
|
1.32
|
1.71
|
|||||
|
Interest Coverage
|
--
|
--
|
8,550.00
|
--
|
--
|
1,072.24
|
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 (%)
|
--
|
--
|
16.29
|
30.95
|
60.42
|
164.63
|
|||||
|
Asset Turnover
|
0.08
|
0.33
|
0.26
|
0.72
|
0.86
|
0.25
|
|||||
|
Receivable days
|
--
|
--
|
203.69
|
184.73
|
181.46
|
520.89
|
|||||
|
Inventory Days
|
--
|
45.95
|
--
|
--
|
--
|
--
|
|||||
|
Payable days
|
--
|
--
|
244.63
|
149.35
|
129.48
|
263.54
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
-40.94
|
35.38
|
51.98
|
257.35
|