Market cap
₹5 Cr
Revenue (TTM)
₹1 Cr
P/E Ratio
--
P/B Ratio
-0.7
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
|
0.58
|
0.51
|
0.64
|
0.73
|
0.63
|
--
|
|||||
|
Total Income
|
0.60
|
0.70
|
0.82
|
0.88
|
0.64
|
2.74
|
|||||
|
Total Expenditure
|
0.74
|
1.48
|
0.29
|
0.41
|
0.77
|
1.72
|
|||||
|
EBITDA
|
-0.16
|
-0.97
|
0.35
|
0.32
|
-0.14
|
-1.72
|
|||||
|
Depreciation
|
0.11
|
0.11
|
0.12
|
0.13
|
0.14
|
0.14
|
|||||
|
EBIT
|
-0.27
|
-1.09
|
0.23
|
0.19
|
-0.28
|
-1.85
|
|||||
|
Interest
|
0.49
|
0.50
|
0.42
|
0.42
|
0.33
|
0.31
|
|||||
|
Other Income
|
0.02
|
0.20
|
0.18
|
0.15
|
0.00
|
2.74
|
|||||
|
Exceptional Items
|
--
|
--
|
--
|
--
|
--
|
-0.42
|
|||||
|
Profit before Tax
|
-0.75
|
-1.39
|
-0.01
|
-0.08
|
-0.60
|
0.16
|
|||||
|
Provision for Tax
|
-0.01
|
-0.10
|
1.65
|
-0.05
|
0.14
|
0.04
|
|||||
|
Profit after Tax
|
-0.74
|
-1.29
|
-1.66
|
-0.03
|
-0.75
|
0.12
|
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
|
-7.39
|
-6.71
|
-5.42
|
-3.76
|
-3.73
|
-2.98
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
6.74
|
6.07
|
5.72
|
-1.13
|
-1.08
|
-1.23
|
|||||
|
Current Liabilities
|
4.56
|
4.64
|
5.43
|
9.27
|
8.67
|
8.45
|
|||||
|
Total Liabilities
|
3.91
|
4.00
|
5.73
|
5.92
|
5.34
|
5.87
|
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
|
0.42
|
0.68
|
0.92
|
1.07
|
1.22
|
1.36
|
|||||
|
Current Assets
|
3.35
|
3.31
|
4.80
|
3.31
|
2.63
|
2.88
|
|||||
|
Total Assets
|
3.91
|
4.00
|
5.73
|
5.92
|
5.34
|
5.87
|
|||||
|
Total Debt*
|
--
|
6.00
|
5.60
|
0.40
|
0.40
|
0.40
|
|||||
|
Net Current Assets
|
-1.21
|
-1.32
|
-0.62
|
-5.96
|
-6.04
|
-5.57
|
|||||
|
Contingent Liabilities
|
--
|
0.57
|
0.57
|
0.48
|
11.08
|
11.08
|
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
|
--
|
-0.04
|
-0.24
|
0.53
|
0.32
|
-2.43
|
|||||
|
Cash Flow from Investing Activities
|
--
|
0.13
|
0.36
|
0.18
|
0.00
|
2.75
|
|||||
|
Cash from Financing Activities
|
--
|
-0.05
|
-0.42
|
-0.42
|
-0.33
|
-0.31
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
0.05
|
-0.30
|
0.29
|
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 (₹)
|
-1.51
|
-2.71
|
-3.49
|
-0.06
|
-1.57
|
0.25
|
|||||
|
Cash EPS (₹)
|
--
|
-2.47
|
-3.23
|
0.22
|
-1.28
|
0.54
|
|||||
|
Adjusted Book Value (₹)
|
--
|
-14.09
|
-11.37
|
-8.67
|
-8.61
|
-7.04
|
|||||
|
Dividend per Share (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
--
|
-0.08
|
-0.50
|
1.12
|
0.68
|
-5.10
|
|||||
|
Free Cash Flow per Share (₹)
|
--
|
-1.05
|
-4.16
|
0.67
|
-0.31
|
-9.28
|
Profitability Ratios |
TTM | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
--
|
--
|
--
|
--
|
99.04
|
|||||
|
ROE (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
ROA (%)
|
-18.61
|
-26.56
|
-32.86
|
-0.65
|
-18.48
|
2.51
|
|||||
|
EBIT Margin (%)
|
-46.31
|
-213.70
|
36.15
|
25.65
|
-44.15
|
--
|
|||||
|
Net Margin (%)
|
-122.91
|
-183.59
|
-201.71
|
-3.05
|
-117.71
|
4.40
|
|||||
|
Cash Profit Margin (%)
|
0.00
|
-231.77
|
-239.65
|
14.47
|
-96.97
|
--
|
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 (%)
|
31.60
|
-20.85
|
-11.52
|
15.01
|
--
|
-100.00
|
|||||
|
EBIT Growth (%)
|
76.44
|
-567.93
|
24.66
|
166.83
|
84.96
|
-3.61
|
|||||
|
Net Profit Growth (%)
|
40.39
|
22.26
|
-6,096.64
|
96.42
|
-719.20
|
109.21
|
|||||
|
EPS Growth (%)
|
40.53
|
22.26
|
-6,092.54
|
96.41
|
-719.24
|
109.21
|
|||||
|
Book Value Growth (%)
|
--
|
-23.83
|
-31.24
|
-0.65
|
-22.31
|
57.32
|
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
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
-0.65
|
-1.16
|
--
|
--
|
-1.11
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-14.17
|
-17.70
|
19.32
|
10.31
|
-36.16
|
5.00
|
|||||
|
Close Price (₹)
|
--
|
16.37
|
--
|
--
|
9.60
|
--
|
|||||
|
High Price (₹)
|
--
|
17.23
|
--
|
--
|
12.37
|
--
|
|||||
|
Low Price (₹)
|
--
|
7.22
|
--
|
--
|
9.60
|
--
|
|||||
|
Market Cap (₹ Cr)
|
4.76
|
7.80
|
--
|
--
|
4.57
|
--
|
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
|
-0.90
|
-0.89
|
-1.03
|
-0.11
|
-0.11
|
-0.13
|
|||||
|
Short term debt to equity ratio
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Current Ratio
|
0.73
|
0.72
|
0.89
|
0.36
|
0.30
|
0.34
|
|||||
|
Quick Ratio
|
0.71
|
0.69
|
0.86
|
0.34
|
0.29
|
0.32
|
|||||
|
Interest Coverage
|
-0.52
|
-1.78
|
0.98
|
0.81
|
-0.83
|
1.51
|
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 (%)
|
501.89
|
570.63
|
593.77
|
280.27
|
114.77
|
--
|
|||||
|
Asset Turnover
|
0.15
|
0.10
|
0.13
|
0.18
|
0.16
|
--
|
|||||
|
Receivable days
|
--
|
2,410.44
|
1,661.75
|
693.62
|
312.92
|
--
|
|||||
|
Inventory Days
|
--
|
103.43
|
88.89
|
79.55
|
100.14
|
--
|
|||||
|
Payable days
|
--
|
38.44
|
127.25
|
46.58
|
379.95
|
33.24
|
|||||
|
Cash Conversion Cycle
|
--
|
2,475.43
|
1,623.39
|
726.59
|
33.11
|
--
|