Market cap
₹4 Cr
Revenue (TTM)
₹0 Cr
P/E Ratio
--
P/B Ratio
-21.3
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
|
--
|
--
|
--
|
--
|
0.03
|
--
|
|||||
|
Total Income
|
0.04
|
0.05
|
0.09
|
0.02
|
0.29
|
0.20
|
|||||
|
Total Expenditure
|
0.96
|
0.76
|
0.80
|
0.95
|
0.71
|
4.13
|
|||||
|
EBITDA
|
-0.96
|
-0.76
|
-0.80
|
-0.95
|
-0.67
|
-4.13
|
|||||
|
Depreciation
|
0.15
|
0.15
|
0.15
|
0.15
|
0.51
|
0.56
|
|||||
|
EBIT
|
-1.10
|
-0.91
|
-0.95
|
-1.09
|
-1.19
|
-4.69
|
|||||
|
Interest
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
|||||
|
Other Income
|
0.04
|
0.05
|
0.09
|
0.02
|
0.26
|
0.20
|
|||||
|
Exceptional Items
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-1.07
|
-0.86
|
-0.85
|
-1.07
|
-0.93
|
-4.49
|
|||||
|
Provision for Tax
|
-0.03
|
0.03
|
-0.02
|
-0.02
|
-0.79
|
-0.08
|
|||||
|
Profit after Tax
|
-1.04
|
-0.90
|
-0.83
|
-1.05
|
-0.14
|
-4.42
|
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
|
0.07
|
1.08
|
1.97
|
2.79
|
3.83
|
3.95
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
0.22
|
0.18
|
0.22
|
0.23
|
0.25
|
0.69
|
|||||
|
Current Liabilities
|
8.19
|
8.07
|
7.74
|
7.17
|
6.08
|
6.66
|
|||||
|
Total Liabilities
|
8.48
|
9.33
|
9.94
|
10.19
|
10.16
|
11.30
|
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
|
6.61
|
7.28
|
7.81
|
8.08
|
8.13
|
9.11
|
|||||
|
Current Assets
|
1.87
|
2.05
|
2.12
|
2.10
|
2.03
|
2.19
|
|||||
|
Total Assets
|
8.48
|
9.33
|
9.94
|
10.19
|
10.16
|
11.30
|
|||||
|
Total Debt*
|
--
|
7.46
|
7.27
|
6.76
|
5.81
|
5.68
|
|||||
|
Net Current Assets
|
-6.32
|
-6.02
|
-5.62
|
-5.06
|
-4.05
|
-4.47
|
|||||
|
Contingent Liabilities
|
--
|
0.04
|
0.04
|
0.04
|
0.04
|
0.04
|
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
|
--
|
-0.57
|
-0.63
|
-0.87
|
-4.34
|
-0.93
|
|||||
|
Cash Flow from Investing Activities
|
--
|
0.38
|
0.12
|
-0.10
|
0.46
|
1.54
|
|||||
|
Cash from Financing Activities
|
--
|
0.18
|
0.51
|
0.96
|
3.88
|
-0.61
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
0.00
|
0.00
|
-0.01
|
0.00
|
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 (₹)
|
-0.54
|
-0.47
|
-0.43
|
-0.55
|
-0.07
|
-2.31
|
|||||
|
Cash EPS (₹)
|
--
|
-0.39
|
-0.36
|
-0.47
|
0.19
|
-2.02
|
|||||
|
Adjusted Book Value (₹)
|
--
|
0.57
|
1.03
|
1.46
|
2.00
|
2.07
|
|||||
|
Dividend per Share (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
--
|
-0.30
|
-0.33
|
-0.45
|
-2.27
|
-0.49
|
|||||
|
Free Cash Flow per Share (₹)
|
--
|
-0.31
|
-0.33
|
-0.51
|
-2.06
|
-0.46
|
Profitability Ratios |
TTM | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-9.70
|
-9.06
|
-11.15
|
-9.64
|
-36.90
|
|||||
|
ROE (%)
|
-291.44
|
-58.89
|
-34.92
|
-31.75
|
-3.64
|
-71.73
|
|||||
|
ROA (%)
|
-11.67
|
-9.32
|
-8.26
|
-10.33
|
-1.32
|
-31.87
|
|||||
|
EBIT Margin (%)
|
--
|
--
|
--
|
--
|
-3,665.85
|
--
|
|||||
|
Net Margin (%)
|
-2,886.11
|
-1,881.58
|
-887.23
|
-4,508.10
|
-48.72
|
-2,262.52
|
|||||
|
Cash Profit Margin (%)
|
--
|
--
|
--
|
--
|
1,149.13
|
--
|
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 (%)
|
--
|
--
|
--
|
-100.00
|
--
|
-100.00
|
|||||
|
EBIT Growth (%)
|
-21.48
|
3.68
|
13.55
|
7.89
|
74.67
|
-276.21
|
|||||
|
Net Profit Growth (%)
|
-15.96
|
-8.05
|
20.88
|
-641.90
|
96.79
|
-278.50
|
|||||
|
EPS Growth (%)
|
-15.93
|
-8.05
|
20.89
|
-641.70
|
96.79
|
-278.46
|
|||||
|
Book Value Growth (%)
|
--
|
-45.11
|
-29.47
|
-27.05
|
-3.15
|
-52.76
|
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
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
-21.33
|
5.62
|
3.12
|
1.44
|
0.69
|
0.36
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-12.30
|
-18.91
|
-19.02
|
-11.66
|
-20.36
|
-1.80
|
|||||
|
Close Price (₹)
|
1.81
|
3.18
|
3.21
|
2.10
|
1.39
|
0.75
|
|||||
|
High Price (₹)
|
3.01
|
4.33
|
3.21
|
2.10
|
1.39
|
0.75
|
|||||
|
Low Price (₹)
|
1.57
|
3.05
|
2.10
|
1.39
|
0.72
|
0.37
|
|||||
|
Market Cap (₹ Cr)
|
3.80
|
--
|
--
|
--
|
2.66
|
--
|
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
|
--
|
6.90
|
3.69
|
2.42
|
1.52
|
1.44
|
|||||
|
Short term debt to equity ratio
|
--
|
6.90
|
3.69
|
2.42
|
1.52
|
0.49
|
|||||
|
Current Ratio
|
0.23
|
0.25
|
0.27
|
0.29
|
0.33
|
0.33
|
|||||
|
Quick Ratio
|
0.19
|
0.19
|
0.21
|
0.22
|
0.24
|
0.24
|
|||||
|
Interest Coverage
|
-1,067.00
|
-685.52
|
-448.07
|
-990.71
|
-241.16
|
-1,520.41
|
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 (%)
|
--
|
--
|
--
|
--
|
106.77
|
--
|
|||||
|
Asset Turnover
|
--
|
--
|
--
|
--
|
0.00
|
--
|
|||||
|
Receivable days
|
--
|
--
|
--
|
--
|
3,546.47
|
--
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
--
|
6,293.93
|
--
|
|||||
|
Payable days
|
--
|
--
|
--
|
1,303.80
|
769.80
|
--
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
--
|
9,070.61
|
--
|