Market cap
₹12 Cr
Revenue (TTM)
₹-- Cr
P/E Ratio
--
P/B Ratio
-0.1
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
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Total Income
|
0.08
|
0.02
|
0.02
|
133.38
|
0.04
|
1.95
|
|||||
|
Total Expenditure
|
1.23
|
0.87
|
1.50
|
143.87
|
2.79
|
2.61
|
|||||
|
EBITDA
|
-1.23
|
-0.87
|
-1.50
|
-143.87
|
-2.79
|
-2.61
|
|||||
|
Depreciation
|
4.07
|
4.07
|
4.07
|
4.61
|
5.64
|
5.88
|
|||||
|
EBIT
|
-5.31
|
-4.94
|
-5.57
|
-148.47
|
-8.43
|
-8.49
|
|||||
|
Interest
|
0.00
|
0.00
|
0.00
|
0.13
|
10.84
|
14.47
|
|||||
|
Other Income
|
0.08
|
0.02
|
0.02
|
133.38
|
0.04
|
1.95
|
|||||
|
Exceptional Items
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-5.23
|
-4.93
|
-5.55
|
-15.23
|
-19.23
|
-21.01
|
|||||
|
Provision for Tax
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit after Tax
|
-5.23
|
-4.93
|
-5.55
|
-15.23
|
-19.23
|
-21.01
|
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
|
-138.14
|
-132.91
|
-127.98
|
-122.43
|
-107.20
|
-87.97
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
36.48
|
36.48
|
37.43
|
38.30
|
38.63
|
40.03
|
|||||
|
Current Liabilities
|
173.25
|
167.82
|
165.88
|
163.31
|
299.16
|
284.27
|
|||||
|
Total Liabilities
|
71.59
|
71.39
|
75.33
|
79.19
|
230.59
|
236.33
|
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
|
29.44
|
33.52
|
37.59
|
41.66
|
71.36
|
76.99
|
|||||
|
Current Assets
|
42.15
|
37.88
|
37.74
|
37.53
|
159.23
|
159.34
|
|||||
|
Total Assets
|
71.59
|
71.39
|
75.33
|
79.19
|
230.59
|
236.33
|
|||||
|
Total Debt*
|
139.69
|
139.69
|
139.84
|
140.72
|
260.53
|
250.77
|
|||||
|
Net Current Assets
|
-131.10
|
-129.94
|
-128.14
|
-125.79
|
-139.93
|
-124.93
|
|||||
|
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
|
4.18
|
2.56
|
0.87
|
93.76
|
2.51
|
14.48
|
|||||
|
Cash Flow from Investing Activities
|
--
|
4.07
|
--
|
25.09
|
--
|
0.00
|
|||||
|
Cash from Financing Activities
|
--
|
-1.02
|
-0.87
|
-120.28
|
-1.08
|
-14.47
|
|||||
|
Net Cash Inflow / Outflow
|
4.18
|
5.61
|
0.00
|
-1.43
|
1.43
|
0.00
|
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 (₹)
|
-2.20
|
-2.07
|
-2.33
|
-6.39
|
-8.07
|
-8.82
|
|||||
|
Cash EPS (₹)
|
-0.49
|
-0.36
|
-0.62
|
-4.46
|
-5.71
|
-6.35
|
|||||
|
Adjusted Book Value (₹)
|
-57.98
|
-55.79
|
-53.72
|
-51.39
|
-45.00
|
-36.92
|
|||||
|
Dividend per Share (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
1.75
|
1.07
|
0.37
|
39.35
|
1.05
|
6.08
|
|||||
|
Free Cash Flow per Share (₹)
|
1.75
|
1.07
|
0.37
|
39.30
|
-3.50
|
0.00
|
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 (%)
|
-125.54
|
-52.88
|
-36.84
|
-17.59
|
-5.31
|
-3.93
|
|||||
|
ROE (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
ROA (%)
|
-7.32
|
-6.72
|
-7.19
|
-9.83
|
-8.24
|
-8.83
|
|||||
|
EBIT Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Net Margin (%)
|
-6,881.32
|
-32,426.32
|
-36,535.53
|
-11.42
|
-53,569.08
|
-1,074.82
|
|||||
|
Cash Profit Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
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 (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EBIT Growth (%)
|
-7.32
|
11.22
|
96.25
|
-1,661.97
|
0.70
|
7.15
|
|||||
|
Net Profit Growth (%)
|
-6.11
|
11.25
|
63.53
|
20.83
|
8.45
|
14.12
|
|||||
|
EPS Growth (%)
|
-6.11
|
11.24
|
63.53
|
20.83
|
8.45
|
14.12
|
|||||
|
Book Value Growth (%)
|
-3.93
|
-3.85
|
-4.54
|
-14.20
|
-21.86
|
-31.37
|
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
|
-1.44
|
-1.84
|
-0.82
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
-0.05
|
-0.07
|
-0.04
|
-0.11
|
-0.16
|
-0.08
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-123.32
|
-173.29
|
-97.37
|
-14.66
|
-100.45
|
-394.17
|
|||||
|
Close Price (₹)
|
3.15
|
3.80
|
1.90
|
5.50
|
7.40
|
2.89
|
|||||
|
High Price (₹)
|
5.11
|
6.01
|
6.73
|
11.88
|
10.41
|
5.77
|
|||||
|
Low Price (₹)
|
2.51
|
1.86
|
1.86
|
3.80
|
1.85
|
1.19
|
|||||
|
Market Cap (₹ Cr)
|
--
|
--
|
--
|
--
|
--
|
--
|
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
|
-1.01
|
-1.05
|
-1.09
|
-1.15
|
-2.43
|
-2.85
|
|||||
|
Short term debt to equity ratio
|
-0.43
|
-0.45
|
-0.47
|
-0.49
|
-1.63
|
-1.86
|
|||||
|
Current Ratio
|
0.24
|
0.23
|
0.23
|
0.23
|
0.53
|
0.56
|
|||||
|
Quick Ratio
|
0.14
|
0.12
|
0.12
|
0.12
|
0.35
|
0.37
|
|||||
|
Interest Coverage
|
-52,297.00
|
-49,287.00
|
-27,766.00
|
-111.95
|
-0.77
|
-0.45
|
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 (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Asset Turnover
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Receivable days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Payable days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
--
|
--
|
--
|