Market cap
₹14 Cr
Revenue (TTM)
₹2 Cr
P/E Ratio
--
P/B Ratio
1.1
Div. Yield
0 %
Income Statement (₹ Cr) |
TTM | Mar-25 | Mar-24 | Mar-23 | Mar-13 | Mar-12 | Mar-11 | Mar-10 | Mar-09 | Mar-08 | Mar-07 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
2.33
|
0.27
|
0.04
|
0.49
|
2.93
|
1.34
|
|||||
|
Total Income
|
2.49
|
0.46
|
0.21
|
0.54
|
2.93
|
1.34
|
|||||
|
Total Expenditure
|
2.56
|
0.40
|
0.35
|
0.40
|
1.30
|
1.14
|
|||||
|
EBITDA
|
-0.23
|
-0.13
|
-0.30
|
0.10
|
1.63
|
0.21
|
|||||
|
Depreciation
|
0.02
|
0.02
|
0.02
|
0.02
|
0.74
|
0.00
|
|||||
|
EBIT
|
-0.24
|
-0.15
|
-0.32
|
0.08
|
0.89
|
0.20
|
|||||
|
Interest
|
--
|
0.00
|
--
|
0.00
|
0.21
|
0.00
|
|||||
|
Other Income
|
0.16
|
0.19
|
0.17
|
0.05
|
--
|
--
|
|||||
|
Exceptional Items
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-0.08
|
0.04
|
-0.15
|
0.13
|
0.68
|
0.20
|
|||||
|
Provision for Tax
|
--
|
--
|
--
|
--
|
0.14
|
0.05
|
|||||
|
Profit after Tax
|
-0.08
|
0.04
|
-0.15
|
0.13
|
0.53
|
0.16
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Share of Associate
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
-0.09
|
0.04
|
-0.15
|
0.13
|
0.53
|
0.16
|
Liabilities (₹ Cr) |
TTM | Mar-25 | Mar-24 | Mar-23 | Mar-13 | Mar-12 | Mar-11 | Mar-10 | Mar-09 | Mar-08 | Mar-07 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
13.00
|
13.00
|
12.96
|
13.11
|
12.52
|
11.99
|
|||||
|
Minority Interest
|
--
|
0.00
|
0.00
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
6.55
|
--
|
0.04
|
0.04
|
--
|
--
|
|||||
|
Current Liabilities
|
-0.02
|
6.83
|
3.34
|
1.53
|
2.53
|
0.27
|
|||||
|
Total Liabilities
|
19.53
|
19.83
|
16.34
|
14.68
|
15.05
|
12.26
|
Assets (₹ Cr) |
TTM | Mar-25 | Mar-24 | Mar-23 | Mar-13 | Mar-12 | Mar-11 | Mar-10 | Mar-09 | Mar-08 | Mar-07 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
5.08
|
15.58
|
12.99
|
13.08
|
3.53
|
3.80
|
|||||
|
Current Assets
|
2.97
|
4.26
|
3.35
|
1.60
|
11.53
|
8.46
|
|||||
|
Total Assets
|
19.53
|
19.83
|
16.34
|
14.68
|
15.05
|
12.26
|
|||||
|
Total Debt*
|
--
|
6.71
|
3.25
|
1.37
|
--
|
--
|
|||||
|
Net Current Assets
|
2.99
|
-2.57
|
0.01
|
0.07
|
9.00
|
8.19
|
|||||
|
Contingent Liabilities
|
--
|
--
|
--
|
--
|
--
|
--
|
Cashflow (₹ Cr) |
TTM | Mar-25 | Mar-24 | Mar-23 | Mar-13 | Mar-12 | Mar-11 | Mar-10 | Mar-09 | Mar-08 | Mar-07 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
--
|
1.38
|
-2.28
|
-0.12
|
0.21
|
-5.90
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-4.26
|
0.08
|
-0.83
|
0.00
|
5.89
|
|||||
|
Cash from Financing Activities
|
--
|
3.46
|
1.88
|
1.24
|
--
|
--
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
0.57
|
-0.32
|
0.29
|
0.21
|
-0.01
|
Financials Ratios |
TTM | Mar-25 | Mar-24 | Mar-23 | Mar-13 | Mar-12 | Mar-11 | Mar-10 | Mar-09 | Mar-08 | Mar-07 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS (₹)
|
-0.03
|
0.01
|
-0.05
|
0.04
|
0.17
|
0.14
|
|||||
|
Cash EPS (₹)
|
-0.03
|
0.02
|
-0.04
|
0.05
|
0.40
|
0.15
|
|||||
|
Adjusted Book Value (₹)
|
4.04
|
4.08
|
4.07
|
4.12
|
3.93
|
7.19
|
|||||
|
Dividend per Share (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
--
|
0.43
|
-0.72
|
-0.04
|
0.33
|
-27.23
|
|||||
|
Free Cash Flow per Share (₹)
|
--
|
0.43
|
-0.72
|
-0.97
|
0.33
|
-27.23
|
Profitability Ratios |
TTM | Mar-25 | Mar-24 | Mar-23 | Mar-13 | Mar-12 | Mar-11 | Mar-10 | Mar-09 | Mar-08 | Mar-07 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
0.23
|
-1.00
|
0.96
|
7.24
|
1.69
|
|||||
|
ROE (%)
|
-0.62
|
0.31
|
-1.17
|
1.01
|
5.26
|
2.02
|
|||||
|
ROA (%)
|
-0.41
|
0.22
|
-0.99
|
0.87
|
3.91
|
1.28
|
|||||
|
EBIT Margin (%)
|
-10.39
|
-55.41
|
-715.66
|
15.78
|
30.32
|
15.14
|
|||||
|
Net Margin (%)
|
-3.25
|
8.83
|
-72.39
|
23.76
|
18.25
|
11.70
|
|||||
|
Cash Profit Margin (%)
|
0.00
|
21.66
|
-303.36
|
29.83
|
43.66
|
11.92
|
Growth Ratios |
TTM | Mar-25 | Mar-24 | Mar-23 | Mar-13 | Mar-12 | Mar-11 | Mar-10 | Mar-09 | Mar-08 | Mar-07 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
762.96
|
497.09
|
-90.90
|
-83.22
|
118.13
|
--
|
|||||
|
EBIT Growth (%)
|
-47.56
|
53.77
|
-512.77
|
--
|
336.70
|
--
|
|||||
|
Net Profit Growth (%)
|
-183.70
|
126.26
|
-218.68
|
-75.84
|
240.20
|
--
|
|||||
|
EPS Growth (%)
|
-183.74
|
126.20
|
-218.77
|
-75.85
|
15.71
|
--
|
|||||
|
Book Value Growth (%)
|
--
|
0.31
|
-1.17
|
4.73
|
60.80
|
--
|
Valuation Ratios |
TTM | Mar-25 | Mar-24 | Mar-23 | Mar-13 | Mar-12 | Mar-11 | Mar-10 | Mar-09 | Mar-08 | Mar-07 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
-176.05
|
411.90
|
--
|
1,091.63
|
--
|
--
|
|||||
|
Price / Book Value
|
1.11
|
1.27
|
6.25
|
10.74
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-217.42
|
388.09
|
-621.12
|
965.95
|
3.72
|
10.05
|
|||||
|
Close Price (₹)
|
3.95
|
5.19
|
25.46
|
44.24
|
--
|
--
|
|||||
|
High Price (₹)
|
7.30
|
36.85
|
57.49
|
94.19
|
--
|
--
|
|||||
|
Low Price (₹)
|
3.25
|
5.02
|
22.33
|
3.46
|
--
|
--
|
|||||
|
Market Cap (₹ Cr)
|
14.26
|
16.52
|
81.04
|
140.82
|
--
|
--
|
Solvency Ratios |
TTM | Mar-25 | Mar-24 | Mar-23 | Mar-13 | Mar-12 | Mar-11 | Mar-10 | Mar-09 | Mar-08 | Mar-07 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
--
|
0.52
|
0.25
|
0.10
|
--
|
--
|
|||||
|
Short term debt to equity ratio
|
--
|
0.52
|
0.25
|
0.10
|
--
|
--
|
|||||
|
Current Ratio
|
-134.77
|
0.62
|
1.00
|
1.05
|
4.55
|
31.44
|
|||||
|
Quick Ratio
|
-58.36
|
0.37
|
1.00
|
1.05
|
4.49
|
31.44
|
|||||
|
Interest Coverage
|
--
|
101.50
|
--
|
431.00
|
4.22
|
1,597.24
|
Operating Efficiency Ratios |
TTM | Mar-25 | Mar-24 | Mar-23 | Mar-13 | Mar-12 | Mar-11 | Mar-10 | Mar-09 | Mar-08 | Mar-07 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
42.32
|
6.59
|
39.15
|
--
|
21.04
|
0.68
|
|||||
|
Asset Turnover
|
0.12
|
0.01
|
0.00
|
0.03
|
0.21
|
0.11
|
|||||
|
Receivable days
|
--
|
24.00
|
142.90
|
--
|
38.96
|
2.47
|
|||||
|
Inventory Days
|
--
|
2,323.34
|
--
|
--
|
20.71
|
--
|
|||||
|
Payable days
|
--
|
--
|
--
|
--
|
-0.51
|
--
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
--
|
60.18
|
--
|