Market cap
₹9 Cr
Revenue (TTM)
₹1 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
|
0.88
|
8.35
|
13.53
|
1.25
|
0.48
|
0.13
|
|||||
|
Total Income
|
0.88
|
8.35
|
13.53
|
1.25
|
0.48
|
0.13
|
|||||
|
Total Expenditure
|
1.07
|
8.29
|
13.31
|
1.01
|
0.39
|
0.13
|
|||||
|
EBITDA
|
-0.19
|
0.06
|
0.23
|
0.25
|
0.09
|
0.00
|
|||||
|
Depreciation
|
0.00
|
0.00
|
--
|
--
|
--
|
--
|
|||||
|
EBIT
|
-0.19
|
0.06
|
0.23
|
0.25
|
0.09
|
0.00
|
|||||
|
Interest
|
--
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
|||||
|
Other Income
|
0.00
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Exceptional Items
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-0.19
|
0.06
|
0.23
|
0.25
|
0.09
|
0.00
|
|||||
|
Provision for Tax
|
--
|
0.02
|
0.07
|
0.07
|
0.02
|
0.00
|
|||||
|
Profit after Tax
|
-0.19
|
0.04
|
0.15
|
0.18
|
0.07
|
0.00
|
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
|
30.73
|
31.87
|
12.38
|
12.23
|
12.05
|
11.99
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Current Liabilities
|
6.11
|
6.65
|
4.38
|
1.29
|
0.25
|
0.39
|
|||||
|
Total Liabilities
|
36.84
|
38.52
|
16.77
|
13.52
|
12.30
|
12.38
|
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
|
31.60
|
31.48
|
10.38
|
11.37
|
11.37
|
10.59
|
|||||
|
Current Assets
|
5.24
|
7.04
|
6.39
|
2.15
|
0.93
|
1.79
|
|||||
|
Total Assets
|
36.84
|
38.52
|
16.77
|
13.52
|
12.30
|
12.38
|
|||||
|
Total Debt*
|
--
|
0.28
|
0.07
|
0.15
|
0.17
|
0.36
|
|||||
|
Net Current Assets
|
-0.87
|
0.39
|
2.01
|
0.86
|
0.68
|
1.40
|
|||||
|
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
|
--
|
1.30
|
-0.12
|
0.21
|
0.19
|
0.32
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-21.11
|
--
|
--
|
--
|
--
|
|||||
|
Cash from Financing Activities
|
--
|
19.67
|
-0.09
|
-0.02
|
-0.02
|
-0.32
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
-0.14
|
-0.21
|
0.19
|
0.17
|
0.00
|
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 (₹)
|
-0.07
|
0.02
|
0.13
|
0.16
|
0.06
|
0.00
|
|||||
|
Cash EPS (₹)
|
-0.07
|
0.02
|
0.13
|
0.16
|
0.06
|
0.00
|
|||||
|
Adjusted Book Value (₹)
|
11.91
|
12.36
|
10.89
|
10.75
|
10.60
|
10.54
|
|||||
|
Dividend per Share (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
--
|
0.50
|
-0.11
|
0.19
|
0.17
|
0.29
|
|||||
|
Free Cash Flow per Share (₹)
|
--
|
0.50
|
-0.11
|
0.19
|
0.16
|
0.29
|
Profitability Ratios |
TTM | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
0.27
|
1.82
|
2.02
|
0.72
|
0.03
|
|||||
|
ROE (%)
|
-0.61
|
0.20
|
1.24
|
1.48
|
0.55
|
0.02
|
|||||
|
ROA (%)
|
-0.50
|
0.16
|
1.01
|
1.39
|
0.53
|
0.02
|
|||||
|
EBIT Margin (%)
|
-21.75
|
0.72
|
1.67
|
19.79
|
18.43
|
3.23
|
|||||
|
Net Margin (%)
|
-21.62
|
0.53
|
1.13
|
14.28
|
13.68
|
2.08
|
|||||
|
Cash Profit Margin (%)
|
0.00
|
0.54
|
1.13
|
14.28
|
13.68
|
2.08
|
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 (%)
|
-90.28
|
-38.32
|
978.97
|
160.34
|
265.24
|
--
|
|||||
|
EBIT Growth (%)
|
-291.00
|
-73.25
|
-8.87
|
179.55
|
1,983.04
|
113.49
|
|||||
|
Net Profit Growth (%)
|
-290.00
|
-70.77
|
-14.77
|
171.77
|
2,296.71
|
108.68
|
|||||
|
EPS Growth (%)
|
-290.70
|
-87.11
|
-14.79
|
172.02
|
2,312.50
|
108.62
|
|||||
|
Book Value Growth (%)
|
--
|
157.37
|
1.25
|
1.49
|
0.55
|
0.02
|
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
|
-48.31
|
857.80
|
76.07
|
29.46
|
156.13
|
--
|
|||||
|
Price / Book Value
|
0.30
|
1.20
|
0.94
|
0.43
|
0.85
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-50.88
|
630.41
|
50.79
|
20.26
|
115.37
|
2,742.36
|
|||||
|
Close Price (₹)
|
3.75
|
14.84
|
10.21
|
4.64
|
9.04
|
--
|
|||||
|
High Price (₹)
|
13.84
|
18.30
|
14.85
|
10.86
|
34.15
|
--
|
|||||
|
Low Price (₹)
|
3.04
|
9.20
|
4.46
|
4.35
|
8.00
|
--
|
|||||
|
Market Cap (₹ Cr)
|
9.18
|
38.26
|
11.61
|
5.28
|
10.28
|
--
|
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
|
--
|
0.01
|
0.01
|
0.01
|
0.01
|
0.03
|
|||||
|
Short term debt to equity ratio
|
--
|
0.01
|
0.01
|
0.01
|
0.01
|
0.03
|
|||||
|
Current Ratio
|
0.86
|
1.06
|
1.46
|
1.67
|
3.78
|
4.57
|
|||||
|
Quick Ratio
|
0.86
|
1.03
|
1.42
|
0.96
|
3.56
|
4.43
|
|||||
|
Interest Coverage
|
--
|
68.30
|
247.22
|
205.48
|
98.67
|
7.14
|
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 (%)
|
585.76
|
67.84
|
36.01
|
50.08
|
102.20
|
392.86
|
|||||
|
Asset Turnover
|
0.02
|
0.30
|
0.89
|
0.10
|
0.04
|
0.01
|
|||||
|
Receivable days
|
--
|
230.35
|
74.19
|
163.04
|
382.81
|
1,569.88
|
|||||
|
Inventory Days
|
--
|
7.16
|
14.53
|
141.34
|
41.83
|
152.85
|
|||||
|
Payable days
|
--
|
235.95
|
73.58
|
215.60
|
28.57
|
--
|
|||||
|
Cash Conversion Cycle
|
--
|
1.56
|
15.13
|
88.78
|
396.08
|
--
|