Market cap
₹18 Cr
Revenue (TTM)
₹36 Cr
P/E Ratio
261
P/B Ratio
-0.1
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
|
35.60
|
18.10
|
34.19
|
48.56
|
63.82
|
363.67
|
|||||
|
Total Income
|
36.67
|
18.26
|
47.09
|
134.23
|
64.10
|
368.46
|
|||||
|
Total Expenditure
|
36.59
|
18.29
|
281.84
|
130.15
|
60.15
|
349.63
|
|||||
|
EBITDA
|
-0.99
|
-0.19
|
-247.65
|
-81.59
|
3.67
|
14.04
|
|||||
|
Depreciation
|
--
|
--
|
0.31
|
0.48
|
0.81
|
1.49
|
|||||
|
EBIT
|
-0.99
|
-0.19
|
-247.96
|
-82.07
|
2.86
|
12.55
|
|||||
|
Interest
|
0.01
|
0.06
|
0.45
|
3.51
|
17.77
|
18.63
|
|||||
|
Other Income
|
1.06
|
0.16
|
12.90
|
85.67
|
0.29
|
4.79
|
|||||
|
Exceptional Items
|
--
|
--
|
--
|
0.02
|
-0.03
|
-0.14
|
|||||
|
Profit before Tax
|
0.07
|
-0.09
|
-235.51
|
0.11
|
-14.66
|
-1.43
|
|||||
|
Provision for Tax
|
--
|
--
|
--
|
-0.12
|
-0.27
|
0.05
|
|||||
|
Profit after Tax
|
0.07
|
-0.09
|
-235.51
|
0.23
|
-14.39
|
-1.48
|
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
|
-175.98
|
-176.14
|
-176.05
|
59.46
|
59.23
|
73.54
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
91.83
|
4.51
|
4.60
|
5.27
|
50.73
|
33.76
|
|||||
|
Current Liabilities
|
89.76
|
173.04
|
174.13
|
198.68
|
248.92
|
246.20
|
|||||
|
Total Liabilities
|
5.61
|
1.59
|
2.86
|
263.60
|
358.93
|
353.51
|
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
|
0.19
|
1.13
|
1.14
|
3.85
|
6.27
|
13.42
|
|||||
|
Current Assets
|
4.29
|
0.27
|
1.54
|
259.45
|
352.43
|
339.84
|
|||||
|
Total Assets
|
5.61
|
1.59
|
2.86
|
263.60
|
358.93
|
353.51
|
|||||
|
Total Debt*
|
--
|
123.47
|
124.65
|
146.42
|
197.88
|
175.72
|
|||||
|
Net Current Assets
|
-85.46
|
-172.77
|
-172.59
|
60.76
|
103.51
|
93.63
|
|||||
|
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
|
--
|
-0.79
|
20.83
|
46.85
|
-7.66
|
26.87
|
|||||
|
Cash Flow from Investing Activities
|
--
|
0.04
|
2.30
|
1.97
|
6.60
|
3.32
|
|||||
|
Cash from Financing Activities
|
--
|
-0.15
|
-22.14
|
-48.83
|
-0.49
|
-32.46
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
-0.90
|
0.99
|
-0.01
|
-1.55
|
-2.27
|
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
|
0.00
|
-3.85
|
0.00
|
-0.24
|
-0.02
|
|||||
|
Cash EPS (₹)
|
0.00
|
0.00
|
-3.84
|
0.01
|
-0.22
|
0.00
|
|||||
|
Adjusted Book Value (₹)
|
-2.88
|
-2.88
|
-2.88
|
0.97
|
0.96
|
1.20
|
|||||
|
Dividend per Share (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
--
|
-0.01
|
0.34
|
0.77
|
-0.13
|
0.44
|
|||||
|
Free Cash Flow per Share (₹)
|
--
|
-0.01
|
0.33
|
0.71
|
-0.41
|
0.15
|
Profitability Ratios |
TTM | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
--
|
-304.55
|
1.57
|
1.23
|
6.90
|
|||||
|
ROE (%)
|
--
|
--
|
--
|
0.39
|
-21.74
|
-1.99
|
|||||
|
ROA (%)
|
1.89
|
-4.39
|
-177.02
|
0.07
|
-4.04
|
-0.43
|
|||||
|
EBIT Margin (%)
|
-2.77
|
-1.04
|
-725.13
|
-169.02
|
4.48
|
3.45
|
|||||
|
Net Margin (%)
|
0.19
|
-0.49
|
-500.14
|
0.17
|
-22.45
|
-0.40
|
|||||
|
Cash Profit Margin (%)
|
--
|
-0.49
|
-687.83
|
1.46
|
-21.28
|
0.00
|
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 (%)
|
77.46
|
-47.07
|
-29.58
|
-23.91
|
-82.45
|
-54.29
|
|||||
|
EBIT Growth (%)
|
4.36
|
99.92
|
-202.13
|
-2,973.75
|
-77.24
|
-59.56
|
|||||
|
Net Profit Growth (%)
|
623.08
|
99.96
|
--
|
101.59
|
-869.25
|
-113.18
|
|||||
|
EPS Growth (%)
|
650.00
|
99.96
|
--
|
101.57
|
-867.49
|
-113.21
|
|||||
|
Book Value Growth (%)
|
--
|
-0.05
|
-396.67
|
0.49
|
-19.43
|
-3.08
|
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
|
261.00
|
--
|
--
|
240.09
|
--
|
--
|
|||||
|
Price / Book Value
|
-0.10
|
-0.20
|
-0.31
|
0.93
|
2.54
|
1.54
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
1,896.55
|
-5,690.29
|
-0.76
|
49.37
|
87.97
|
15.26
|
|||||
|
Close Price (₹)
|
0.40
|
0.57
|
0.90
|
0.90
|
2.45
|
1.85
|
|||||
|
High Price (₹)
|
0.65
|
1.45
|
1.70
|
3.35
|
4.60
|
10.45
|
|||||
|
Low Price (₹)
|
0.36
|
0.55
|
0.85
|
0.90
|
1.40
|
1.85
|
|||||
|
Market Cap (₹ Cr)
|
17.75
|
34.88
|
55.08
|
55.08
|
149.94
|
113.22
|
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
|
-0.27
|
-0.70
|
-0.71
|
2.47
|
3.35
|
2.40
|
|||||
|
Short term debt to equity ratio
|
--
|
-0.67
|
-0.68
|
2.36
|
2.48
|
1.91
|
|||||
|
Current Ratio
|
0.05
|
0.00
|
0.01
|
1.31
|
1.42
|
1.38
|
|||||
|
Quick Ratio
|
0.05
|
0.00
|
0.01
|
0.76
|
0.64
|
0.60
|
|||||
|
Interest Coverage
|
10.71
|
-0.45
|
-519.34
|
1.03
|
0.18
|
0.92
|
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 (%)
|
11.48
|
0.58
|
0.91
|
279.79
|
241.06
|
39.43
|
|||||
|
Asset Turnover
|
9.90
|
8.87
|
0.26
|
0.16
|
0.18
|
1.06
|
|||||
|
Receivable days
|
--
|
4.20
|
726.73
|
1,088.81
|
850.00
|
136.14
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
1,134.73
|
1,100.81
|
186.90
|
|||||
|
Payable days
|
--
|
1,024.00
|
129.00
|
205.89
|
599.86
|
87.35
|
|||||
|
Cash Conversion Cycle
|
--
|
-1,019.80
|
597.73
|
2,017.65
|
1,350.94
|
235.69
|