Market cap
₹40 Cr
Revenue (TTM)
₹1 Cr
P/E Ratio
--
P/B Ratio
1.8
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
|
0.85
|
0.63
|
2.93
|
1.27
|
8.44
|
16.76
|
|||||
|
Total Income
|
0.97
|
0.65
|
3.05
|
1.27
|
8.44
|
16.76
|
|||||
|
Total Expenditure
|
1.24
|
0.71
|
3.06
|
1.37
|
8.93
|
16.93
|
|||||
|
EBITDA
|
-0.39
|
-0.08
|
-0.14
|
-0.10
|
-0.49
|
-0.16
|
|||||
|
Depreciation
|
0.00
|
0.00
|
0.01
|
0.01
|
0.01
|
0.01
|
|||||
|
EBIT
|
-0.39
|
-0.08
|
-0.14
|
-0.10
|
-0.50
|
-0.17
|
|||||
|
Interest
|
0.00
|
0.00
|
0.01
|
0.00
|
0.00
|
0.00
|
|||||
|
Other Income
|
0.12
|
0.02
|
0.12
|
0.00
|
0.00
|
--
|
|||||
|
Exceptional Items
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-0.28
|
-0.07
|
-0.03
|
-0.10
|
-0.50
|
-0.18
|
|||||
|
Provision for Tax
|
0.12
|
-0.02
|
-0.01
|
-0.03
|
-0.13
|
-0.05
|
|||||
|
Profit after Tax
|
-0.40
|
-0.05
|
-0.02
|
-0.08
|
-0.37
|
-0.13
|
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
|
15.41
|
15.09
|
15.14
|
15.16
|
12.55
|
12.93
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
--
|
-0.24
|
-0.22
|
-0.21
|
-0.19
|
-0.06
|
|||||
|
Current Liabilities
|
0.20
|
0.47
|
0.10
|
0.23
|
0.02
|
8.62
|
|||||
|
Total Liabilities
|
15.61
|
15.56
|
15.24
|
15.39
|
12.57
|
21.54
|
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
|
0.15
|
0.03
|
0.03
|
0.04
|
0.05
|
1.99
|
|||||
|
Current Assets
|
15.46
|
15.30
|
14.99
|
15.14
|
12.34
|
19.49
|
|||||
|
Total Assets
|
15.61
|
15.56
|
15.24
|
15.39
|
12.57
|
21.54
|
|||||
|
Total Debt*
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Net Current Assets
|
15.26
|
14.83
|
14.89
|
14.91
|
12.32
|
10.87
|
|||||
|
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
|
--
|
-0.02
|
-0.01
|
2.95
|
-2.38
|
-0.05
|
|||||
|
Cash Flow from Investing Activities
|
--
|
--
|
--
|
-2.91
|
2.35
|
0.02
|
|||||
|
Cash from Financing Activities
|
--
|
0.00
|
-0.01
|
0.00
|
0.00
|
0.00
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
-0.02
|
-0.01
|
0.04
|
-0.03
|
-0.03
|
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 (₹)
|
-0.60
|
-0.08
|
-0.04
|
-0.13
|
-0.61
|
-0.21
|
|||||
|
Cash EPS (₹)
|
-0.29
|
-0.07
|
-0.03
|
-0.12
|
-0.60
|
-0.19
|
|||||
|
Adjusted Book Value (₹)
|
16.85
|
24.89
|
24.97
|
25.01
|
20.71
|
21.32
|
|||||
|
Dividend per Share (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
--
|
-0.03
|
-0.01
|
4.87
|
-3.92
|
-0.08
|
|||||
|
Free Cash Flow per Share (₹)
|
--
|
0.00
|
-0.01
|
0.49
|
-3.71
|
-0.01
|
Profitability Ratios |
TTM | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-0.42
|
-0.14
|
-0.74
|
-3.91
|
-1.35
|
|||||
|
ROE (%)
|
--
|
-0.32
|
-0.14
|
-0.55
|
-2.90
|
-1.00
|
|||||
|
ROA (%)
|
-2.55
|
-0.32
|
-0.14
|
-0.55
|
-2.18
|
-0.60
|
|||||
|
EBIT Margin (%)
|
-46.02
|
-12.76
|
-4.90
|
-8.15
|
-5.91
|
-1.04
|
|||||
|
Net Margin (%)
|
-40.89
|
-7.51
|
-0.70
|
-6.00
|
-4.38
|
-0.78
|
|||||
|
Cash Profit Margin (%)
|
0.00
|
-7.04
|
-0.55
|
-5.49
|
-4.28
|
-0.70
|
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 (%)
|
-60.44
|
-78.40
|
130.20
|
-84.95
|
-49.63
|
-37.66
|
|||||
|
EBIT Growth (%)
|
-159.28
|
43.72
|
-38.22
|
79.22
|
-185.00
|
-157.80
|
|||||
|
Net Profit Growth (%)
|
-60.57
|
-127.57
|
71.95
|
79.37
|
-184.50
|
-158.70
|
|||||
|
EPS Growth (%)
|
-152.06
|
-127.48
|
71.94
|
79.38
|
-184.51
|
-158.62
|
|||||
|
Book Value Growth (%)
|
--
|
-0.32
|
-0.13
|
20.76
|
-2.87
|
-1.00
|
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
|
-49.48
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
1.77
|
0.47
|
1.09
|
1.15
|
0.37
|
0.55
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-148.26
|
-117.54
|
-1,054.96
|
-181.15
|
-9.32
|
-42.94
|
|||||
|
Close Price (₹)
|
29.00
|
11.72
|
27.28
|
28.63
|
7.62
|
11.65
|
|||||
|
High Price (₹)
|
34.49
|
37.20
|
39.20
|
46.80
|
14.95
|
36.10
|
|||||
|
Low Price (₹)
|
12.49
|
11.62
|
22.05
|
6.31
|
4.56
|
11.33
|
|||||
|
Market Cap (₹ Cr)
|
40.39
|
7.11
|
16.54
|
17.36
|
4.62
|
7.06
|
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
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Short term debt to equity ratio
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Current Ratio
|
77.30
|
32.43
|
147.68
|
65.35
|
708.22
|
2.26
|
|||||
|
Quick Ratio
|
43.45
|
18.08
|
80.97
|
36.13
|
319.61
|
1.70
|
|||||
|
Interest Coverage
|
-92.00
|
-37.71
|
-2.94
|
-339.67
|
-1,083.14
|
-709.78
|
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 (%)
|
460.54
|
567.21
|
126.13
|
374.68
|
57.80
|
80.61
|
|||||
|
Asset Turnover
|
0.05
|
0.04
|
0.19
|
0.09
|
0.50
|
0.78
|
|||||
|
Receivable days
|
--
|
2,100.76
|
527.23
|
1,384.74
|
397.56
|
346.74
|
|||||
|
Inventory Days
|
--
|
3,910.85
|
844.82
|
1,944.81
|
251.09
|
53.28
|
|||||
|
Payable days
|
--
|
--
|
4.39
|
--
|
--
|
184.95
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
1,367.66
|
--
|
--
|
215.07
|