Market cap
₹69 Cr
Revenue (TTM)
₹178 Cr
P/E Ratio
--
P/B Ratio
1
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
|
177.60
|
33.72
|
30.41
|
25.52
|
--
|
--
|
|||||
|
Total Income
|
180.44
|
36.78
|
31.06
|
25.62
|
--
|
--
|
|||||
|
Total Expenditure
|
176.37
|
33.64
|
30.36
|
25.26
|
--
|
--
|
|||||
|
EBITDA
|
1.24
|
0.08
|
0.05
|
0.26
|
--
|
--
|
|||||
|
Depreciation
|
2.58
|
0.81
|
0.04
|
0.02
|
--
|
--
|
|||||
|
EBIT
|
-1.34
|
-0.73
|
0.00
|
0.24
|
--
|
--
|
|||||
|
Interest
|
1.52
|
0.45
|
0.41
|
0.06
|
--
|
--
|
|||||
|
Other Income
|
2.84
|
3.06
|
0.66
|
0.10
|
--
|
--
|
|||||
|
Exceptional Items
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-0.02
|
1.88
|
0.25
|
0.28
|
--
|
--
|
|||||
|
Provision for Tax
|
0.81
|
0.65
|
0.42
|
-0.84
|
--
|
--
|
|||||
|
Profit after Tax
|
-0.83
|
1.23
|
-0.17
|
1.12
|
--
|
--
|
|||||
|
Minority Interest
|
0.71
|
0.02
|
0.04
|
--
|
--
|
--
|
|||||
|
Share of Associate
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
-0.12
|
1.25
|
-0.13
|
1.12
|
--
|
--
|
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
|
66.27
|
65.16
|
64.40
|
15.33
|
--
|
--
|
|||||
|
Minority Interest
|
0.71
|
0.12
|
0.14
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
25.48
|
4.31
|
3.46
|
1.64
|
--
|
--
|
|||||
|
Current Liabilities
|
47.03
|
9.84
|
2.70
|
2.06
|
--
|
--
|
|||||
|
Total Liabilities
|
138.15
|
79.89
|
71.13
|
19.88
|
--
|
--
|
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
|
50.52
|
52.11
|
29.73
|
0.10
|
--
|
--
|
|||||
|
Current Assets
|
80.52
|
27.32
|
40.97
|
18.93
|
--
|
--
|
|||||
|
Total Assets
|
138.15
|
79.89
|
71.13
|
19.88
|
--
|
--
|
|||||
|
Total Debt*
|
--
|
3.15
|
3.21
|
3.08
|
--
|
--
|
|||||
|
Net Current Assets
|
33.50
|
17.48
|
38.27
|
16.87
|
--
|
--
|
|||||
|
Contingent Liabilities
|
--
|
0.02
|
0.02
|
0.02
|
--
|
--
|
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
|
--
|
2.99
|
-2.95
|
-3.06
|
--
|
--
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-15.30
|
-28.06
|
0.36
|
--
|
--
|
|||||
|
Cash from Financing Activities
|
--
|
-1.25
|
47.85
|
3.08
|
--
|
--
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
-13.56
|
16.84
|
0.39
|
--
|
--
|
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 (₹)
|
0.00
|
0.02
|
0.00
|
0.02
|
--
|
--
|
|||||
|
Cash EPS (₹)
|
0.00
|
0.04
|
0.00
|
0.02
|
--
|
--
|
|||||
|
Adjusted Book Value (₹)
|
1.19
|
1.18
|
1.16
|
0.33
|
--
|
--
|
|||||
|
Dividend per Share (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
--
|
0.05
|
-0.05
|
-0.11
|
--
|
--
|
|||||
|
Free Cash Flow per Share (₹)
|
--
|
-0.03
|
-0.07
|
-0.10
|
--
|
--
|
Profitability Ratios |
TTM | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
3.43
|
1.53
|
1.83
|
--
|
--
|
|||||
|
ROE (%)
|
-0.18
|
1.90
|
-0.42
|
7.34
|
--
|
--
|
|||||
|
ROA (%)
|
-0.76
|
1.64
|
-0.38
|
5.91
|
--
|
--
|
|||||
|
EBIT Margin (%)
|
-0.75
|
-2.18
|
0.01
|
0.93
|
--
|
--
|
|||||
|
Net Margin (%)
|
-0.46
|
3.35
|
-0.55
|
4.39
|
--
|
--
|
|||||
|
Cash Profit Margin (%)
|
--
|
6.06
|
-0.42
|
4.49
|
--
|
--
|
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 (%)
|
337.77
|
10.91
|
19.16
|
--
|
--
|
--
|
|||||
|
EBIT Growth (%)
|
-762.58
|
-19,423.68
|
-98.40
|
--
|
--
|
--
|
|||||
|
Net Profit Growth (%)
|
59.50
|
827.17
|
-115.05
|
--
|
--
|
--
|
|||||
|
EPS Growth (%)
|
59.22
|
1,086.96
|
-109.43
|
--
|
--
|
--
|
|||||
|
Book Value Growth (%)
|
--
|
1.19
|
320.05
|
--
|
--
|
--
|
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
|
-572.08
|
83.26
|
--
|
46.00
|
--
|
--
|
|||||
|
Price / Book Value
|
1.05
|
1.61
|
1.92
|
5.62
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
22.61
|
32.66
|
153.69
|
244.10
|
--
|
--
|
|||||
|
Close Price (₹)
|
1.10
|
1.89
|
2.23
|
1.87
|
--
|
--
|
|||||
|
High Price (₹)
|
2.20
|
4.32
|
7.31
|
4.08
|
--
|
--
|
|||||
|
Low Price (₹)
|
0.75
|
1.89
|
1.61
|
1.61
|
--
|
--
|
|||||
|
Market Cap (₹ Cr)
|
69.21
|
104.65
|
123.48
|
86.10
|
--
|
--
|
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
|
0.36
|
0.05
|
0.05
|
0.20
|
--
|
--
|
|||||
|
Short term debt to equity ratio
|
--
|
--
|
--
|
0.04
|
--
|
--
|
|||||
|
Current Ratio
|
1.71
|
2.78
|
15.16
|
9.17
|
--
|
--
|
|||||
|
Quick Ratio
|
1.42
|
1.94
|
11.89
|
4.48
|
--
|
--
|
|||||
|
Interest Coverage
|
0.99
|
5.20
|
1.61
|
6.03
|
--
|
--
|
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 (%)
|
16.48
|
40.32
|
29.93
|
22.38
|
--
|
--
|
|||||
|
Asset Turnover
|
1.63
|
0.45
|
0.68
|
1.34
|
--
|
--
|
|||||
|
Receivable days
|
--
|
122.83
|
88.89
|
81.67
|
--
|
--
|
|||||
|
Inventory Days
|
--
|
92.22
|
111.15
|
138.41
|
--
|
--
|
|||||
|
Payable days
|
--
|
65.70
|
28.23
|
21.37
|
--
|
--
|
|||||
|
Cash Conversion Cycle
|
--
|
149.35
|
171.80
|
198.70
|
--
|
--
|