Market cap
₹61 Cr
Revenue (TTM)
₹1 Cr
P/E Ratio
--
P/B Ratio
6.7
Div. Yield
0 %
Income Statement (₹ Cr) |
Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 | Mar-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
0.74
|
1.31
|
3.64
|
3.01
|
11.23
|
39.14
|
|||||
|
Total Income
|
0.80
|
1.49
|
3.95
|
3.18
|
11.26
|
39.16
|
|||||
|
Total Expenditure
|
1.52
|
1.38
|
3.52
|
3.19
|
11.14
|
38.09
|
|||||
|
EBITDA
|
-0.78
|
-0.06
|
0.11
|
-0.18
|
0.09
|
1.05
|
|||||
|
Depreciation
|
0.06
|
0.05
|
0.03
|
0.02
|
0.02
|
0.03
|
|||||
|
EBIT
|
-0.84
|
-0.11
|
0.09
|
-0.20
|
0.07
|
1.02
|
|||||
|
Interest
|
0.00
|
0.01
|
0.00
|
0.00
|
0.02
|
0.84
|
|||||
|
Other Income
|
0.06
|
0.18
|
0.31
|
0.17
|
0.02
|
0.02
|
|||||
|
Exceptional Items
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-0.78
|
0.06
|
0.40
|
-0.03
|
0.07
|
0.20
|
|||||
|
Provision for Tax
|
-0.04
|
0.02
|
0.10
|
-0.04
|
0.02
|
0.06
|
|||||
|
Profit after Tax
|
-0.74
|
0.04
|
0.29
|
0.01
|
0.05
|
0.15
|
Liabilities (₹ Cr) |
Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 | Mar-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
9.02
|
9.76
|
9.72
|
9.43
|
4.44
|
4.39
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
-0.06
|
-0.02
|
-0.03
|
0.35
|
0.25
|
2.63
|
|||||
|
Current Liabilities
|
0.04
|
0.19
|
0.62
|
0.14
|
0.26
|
1.83
|
|||||
|
Total Liabilities
|
9.06
|
9.95
|
10.34
|
9.96
|
4.95
|
8.85
|
Assets (₹ Cr) |
Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 | Mar-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
0.38
|
0.56
|
0.36
|
0.26
|
0.13
|
0.17
|
|||||
|
Current Assets
|
8.62
|
9.37
|
9.95
|
9.66
|
4.82
|
8.69
|
|||||
|
Total Assets
|
9.06
|
9.95
|
10.34
|
9.96
|
4.95
|
8.85
|
|||||
|
Total Debt*
|
--
|
--
|
--
|
0.40
|
0.25
|
2.63
|
|||||
|
Net Current Assets
|
8.58
|
9.18
|
9.33
|
9.52
|
4.56
|
6.86
|
|||||
|
Contingent Liabilities
|
--
|
--
|
--
|
--
|
--
|
--
|
Cashflow (₹ Cr) |
Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 | Mar-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
-0.26
|
0.70
|
0.19
|
-5.29
|
2.00
|
5.36
|
|||||
|
Cash Flow from Investing Activities
|
0.01
|
-0.07
|
0.18
|
-0.01
|
0.02
|
0.01
|
|||||
|
Cash from Financing Activities
|
--
|
--
|
-0.40
|
5.13
|
-2.40
|
-6.89
|
|||||
|
Net Cash Inflow / Outflow
|
-0.26
|
0.63
|
-0.02
|
-0.17
|
-0.38
|
-1.52
|
Financials Ratios |
Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 | Mar-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS (₹)
|
-1.24
|
0.07
|
0.49
|
0.01
|
0.14
|
--
|
|||||
|
Cash EPS (₹)
|
-1.14
|
0.15
|
0.53
|
0.04
|
0.20
|
0.50
|
|||||
|
Adjusted Book Value (₹)
|
15.06
|
16.29
|
16.22
|
15.73
|
12.67
|
--
|
|||||
|
Dividend per Share (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
-0.44
|
1.16
|
0.32
|
-8.82
|
5.70
|
15.31
|
|||||
|
Free Cash Flow per Share (₹)
|
-0.66
|
1.03
|
0.51
|
-8.92
|
5.71
|
12.79
|
Profitability Ratios |
Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 | Mar-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
-8.31
|
0.69
|
4.07
|
-0.44
|
1.57
|
10.47
|
|||||
|
ROE (%)
|
-7.93
|
0.44
|
3.06
|
0.12
|
1.07
|
3.42
|
|||||
|
ROA (%)
|
-7.87
|
0.42
|
2.89
|
0.11
|
0.69
|
1.03
|
|||||
|
EBIT Margin (%)
|
-114.86
|
-8.42
|
2.36
|
-6.68
|
0.60
|
2.62
|
|||||
|
Net Margin (%)
|
-93.18
|
2.88
|
7.41
|
0.26
|
0.42
|
0.38
|
|||||
|
Cash Profit Margin (%)
|
-92.66
|
6.75
|
8.77
|
0.87
|
0.63
|
0.45
|
Growth Ratios |
Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 | Mar-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
-43.93
|
-63.93
|
20.88
|
-73.22
|
-71.30
|
-9.90
|
|||||
|
EBIT Growth (%)
|
-665.22
|
-228.37
|
142.81
|
-399.85
|
-93.46
|
-3.61
|
|||||
|
Net Profit Growth (%)
|
-1,836.36
|
-85.33
|
3,424.10
|
-82.45
|
-67.98
|
-16.12
|
|||||
|
EPS Growth (%)
|
-1,836.03
|
-85.33
|
3,436.96
|
-89.78
|
-67.98
|
--
|
|||||
|
Book Value Growth (%)
|
-7.58
|
0.44
|
3.10
|
112.37
|
1.08
|
3.48
|
Valuation Ratios |
Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 | Mar-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
--
|
209.50
|
47.18
|
1,371.87
|
--
|
--
|
|||||
|
Price / Book Value
|
0.63
|
0.92
|
1.42
|
1.21
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-7.40
|
73.49
|
32.41
|
-842.99
|
30.42
|
5.16
|
|||||
|
Close Price (₹)
|
9.55
|
15.00
|
23.03
|
19.00
|
--
|
--
|
|||||
|
High Price (₹)
|
18.99
|
27.80
|
33.85
|
21.40
|
--
|
--
|
|||||
|
Low Price (₹)
|
7.00
|
14.25
|
14.00
|
15.00
|
--
|
--
|
|||||
|
Market Cap (₹ Cr)
|
5.72
|
8.99
|
13.80
|
11.39
|
--
|
--
|
Solvency Ratios |
Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 | Mar-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
--
|
--
|
--
|
0.04
|
0.06
|
0.60
|
|||||
|
Short term debt to equity ratio
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Current Ratio
|
239.41
|
49.24
|
16.03
|
68.77
|
18.28
|
4.75
|
|||||
|
Quick Ratio
|
235.74
|
47.38
|
15.87
|
66.09
|
14.91
|
3.03
|
|||||
|
Interest Coverage
|
-709.91
|
13.24
|
142.21
|
-10.63
|
4.48
|
1.24
|
Operating Efficiency Ratios |
Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 | Mar-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
484.99
|
284.63
|
71.94
|
23.22
|
30.84
|
12.10
|
|||||
|
Asset Turnover
|
0.08
|
0.13
|
0.36
|
0.40
|
1.63
|
2.72
|
|||||
|
Receivable days
|
1,811.50
|
883.45
|
166.34
|
252.53
|
133.20
|
82.92
|
|||||
|
Inventory Days
|
120.86
|
63.53
|
23.94
|
76.61
|
65.53
|
35.16
|
|||||
|
Payable days
|
43.08
|
164.77
|
38.25
|
16.46
|
34.06
|
43.91
|
|||||
|
Cash Conversion Cycle
|
1,889.29
|
782.21
|
152.02
|
312.68
|
164.67
|
74.17
|