Market cap
₹11 Cr
Revenue (TTM)
₹51 Cr
P/E Ratio
--
P/B Ratio
0.9
Div. Yield
0 %
Income Statement (₹ Cr) |
Mar-26 | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
51.41
|
58.35
|
142.45
|
100.48
|
50.18
|
63.14
|
|||||
|
Total Income
|
52.82
|
58.35
|
142.50
|
103.07
|
51.95
|
63.74
|
|||||
|
Total Expenditure
|
55.97
|
61.03
|
148.52
|
104.14
|
49.85
|
61.12
|
|||||
|
EBITDA
|
-4.56
|
-2.68
|
-6.07
|
-3.66
|
0.33
|
2.02
|
|||||
|
Depreciation
|
0.02
|
0.05
|
0.15
|
0.60
|
0.84
|
0.68
|
|||||
|
EBIT
|
-4.59
|
-2.74
|
-6.22
|
-4.26
|
-0.51
|
1.34
|
|||||
|
Interest
|
0.16
|
0.21
|
0.27
|
0.42
|
0.83
|
1.84
|
|||||
|
Other Income
|
1.42
|
0.00
|
0.05
|
2.59
|
1.77
|
0.60
|
|||||
|
Exceptional Items
|
--
|
--
|
--
|
--
|
0.84
|
--
|
|||||
|
Profit before Tax
|
-3.33
|
-2.94
|
-6.44
|
-2.08
|
1.27
|
0.10
|
|||||
|
Provision for Tax
|
0.23
|
0.24
|
0.06
|
-0.19
|
0.50
|
-0.06
|
|||||
|
Profit after Tax
|
-3.55
|
-3.19
|
-6.50
|
-1.89
|
0.77
|
0.17
|
Liabilities (₹ Cr) |
Mar-26 | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
12.23
|
3.93
|
7.12
|
13.62
|
8.71
|
-0.56
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
1.19
|
1.03
|
0.33
|
-0.72
|
0.41
|
12.59
|
|||||
|
Current Liabilities
|
17.94
|
29.18
|
29.92
|
34.13
|
32.11
|
32.09
|
|||||
|
Total Liabilities
|
31.78
|
34.61
|
38.07
|
47.80
|
41.81
|
44.99
|
Assets (₹ Cr) |
Mar-26 | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
15.18
|
15.20
|
15.25
|
15.40
|
10.58
|
8.00
|
|||||
|
Current Assets
|
16.18
|
18.94
|
22.11
|
31.63
|
30.66
|
36.11
|
|||||
|
Total Assets
|
31.78
|
34.61
|
38.07
|
47.80
|
41.81
|
44.99
|
|||||
|
Total Debt*
|
3.02
|
2.82
|
2.59
|
2.07
|
1.68
|
15.62
|
|||||
|
Net Current Assets
|
-1.76
|
-10.24
|
-7.80
|
-2.50
|
-1.45
|
4.02
|
|||||
|
Contingent Liabilities
|
3.45
|
6.12
|
3.38
|
4.22
|
1.99
|
--
|
Cashflow (₹ Cr) |
Mar-26 | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
-11.89
|
-0.02
|
-0.25
|
-7.59
|
6.35
|
3.22
|
|||||
|
Cash Flow from Investing Activities
|
0.00
|
0.00
|
-0.01
|
0.75
|
-0.27
|
-0.47
|
|||||
|
Cash from Financing Activities
|
11.89
|
0.03
|
0.24
|
6.78
|
-6.23
|
-2.60
|
|||||
|
Net Cash Inflow / Outflow
|
0.00
|
0.00
|
-0.01
|
-0.06
|
-0.15
|
0.14
|
Financials Ratios |
Mar-26 | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS (₹)
|
-1.42
|
-1.87
|
-3.81
|
-1.11
|
0.75
|
0.94
|
|||||
|
Cash EPS (₹)
|
-1.42
|
-1.84
|
-3.72
|
-0.76
|
1.57
|
4.82
|
|||||
|
Adjusted Book Value (₹)
|
4.90
|
2.30
|
4.17
|
7.99
|
8.50
|
-3.21
|
|||||
|
Dividend per Share (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
-4.77
|
-0.01
|
-0.14
|
-4.45
|
6.20
|
18.39
|
|||||
|
Free Cash Flow per Share (₹)
|
-4.98
|
-0.27
|
-0.34
|
-3.41
|
7.85
|
5.55
|
Profitability Ratios |
Mar-26 | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
-28.81
|
-33.24
|
-48.60
|
-12.77
|
16.51
|
6.69
|
|||||
|
ROE (%)
|
-43.99
|
-57.73
|
-62.68
|
-16.97
|
18.96
|
--
|
|||||
|
ROA (%)
|
-10.85
|
-8.92
|
-15.40
|
-4.29
|
1.81
|
0.16
|
|||||
|
EBIT Margin (%)
|
-8.92
|
-4.69
|
-4.37
|
-4.24
|
-1.01
|
2.12
|
|||||
|
Net Margin (%)
|
-6.73
|
-5.47
|
-4.56
|
-1.84
|
1.49
|
0.26
|
|||||
|
Cash Profit Margin (%)
|
-6.87
|
-5.37
|
-4.46
|
-1.29
|
3.21
|
1.34
|
Growth Ratios |
Mar-26 | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
-11.90
|
-59.04
|
41.77
|
100.23
|
-20.52
|
9.96
|
|||||
|
EBIT Growth (%)
|
-67.59
|
56.02
|
-46.16
|
-741.31
|
-137.72
|
2,647.24
|
|||||
|
Net Profit Growth (%)
|
-11.44
|
50.93
|
-242.98
|
-345.19
|
367.45
|
116.91
|
|||||
|
EPS Growth (%)
|
23.85
|
50.93
|
-242.98
|
-247.39
|
-20.19
|
116.91
|
|||||
|
Book Value Growth (%)
|
211.14
|
-44.80
|
-47.72
|
56.31
|
1,650.24
|
-779.61
|
Valuation Ratios |
Mar-26 | 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
|
--
|
--
|
1.09
|
0.61
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-8.87
|
-7.39
|
-1.71
|
-9.67
|
5.63
|
6.53
|
|||||
|
Close Price (₹)
|
--
|
--
|
4.57
|
4.88
|
--
|
--
|
|||||
|
High Price (₹)
|
--
|
--
|
7.60
|
10.00
|
--
|
--
|
|||||
|
Low Price (₹)
|
--
|
--
|
3.10
|
4.55
|
--
|
--
|
|||||
|
Market Cap (₹ Cr)
|
--
|
--
|
7.79
|
8.32
|
--
|
--
|
Solvency Ratios |
Mar-26 | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
0.25
|
0.72
|
0.36
|
0.15
|
0.19
|
-27.80
|
|||||
|
Short term debt to equity ratio
|
0.12
|
0.32
|
0.21
|
0.15
|
0.08
|
-10.14
|
|||||
|
Current Ratio
|
0.90
|
0.65
|
0.74
|
0.93
|
0.95
|
1.13
|
|||||
|
Quick Ratio
|
0.61
|
0.32
|
0.34
|
0.56
|
0.32
|
0.51
|
|||||
|
Interest Coverage
|
-19.88
|
-13.11
|
-22.92
|
-3.98
|
2.53
|
1.06
|
Operating Efficiency Ratios |
Mar-26 | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
6.46
|
2.66
|
1.73
|
12.36
|
3.65
|
21.65
|
|||||
|
Asset Turnover
|
1.57
|
1.63
|
3.38
|
2.28
|
1.18
|
0.60
|
|||||
|
Receivable days
|
17.30
|
12.57
|
19.07
|
25.89
|
56.38
|
438.16
|
|||||
|
Inventory Days
|
52.98
|
67.46
|
31.22
|
59.65
|
146.58
|
100.63
|
|||||
|
Payable days
|
146.73
|
169.54
|
70.35
|
105.68
|
216.83
|
466.40
|
|||||
|
Cash Conversion Cycle
|
-76.45
|
-89.51
|
-20.06
|
-20.14
|
-13.87
|
72.39
|