Market cap
₹162 Cr
Revenue (TTM)
₹141 Cr
P/E Ratio
--
P/B Ratio
2.3
Div. Yield
0 %
Income Statement (₹ Cr) |
TTM | Mar-26 | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
140.93
|
133.32
|
16.13
|
13.88
|
--
|
--
|
|||||
|
Total Income
|
143.48
|
135.20
|
16.53
|
14.89
|
--
|
--
|
|||||
|
Total Expenditure
|
143.39
|
136.08
|
18.72
|
16.16
|
--
|
--
|
|||||
|
EBITDA
|
-2.46
|
-2.76
|
-2.59
|
-2.28
|
--
|
--
|
|||||
|
Depreciation
|
12.30
|
12.50
|
3.32
|
0.28
|
--
|
--
|
|||||
|
EBIT
|
-14.76
|
-15.26
|
-5.91
|
-2.56
|
--
|
--
|
|||||
|
Interest
|
2.55
|
2.19
|
1.29
|
0.05
|
--
|
--
|
|||||
|
Other Income
|
2.55
|
1.88
|
0.40
|
1.01
|
--
|
--
|
|||||
|
Exceptional Items
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-14.76
|
-15.56
|
-6.80
|
-1.60
|
--
|
--
|
|||||
|
Provision for Tax
|
0.65
|
0.91
|
0.26
|
0.33
|
--
|
--
|
|||||
|
Profit after Tax
|
-15.41
|
-16.47
|
-7.06
|
-1.93
|
--
|
--
|
|||||
|
Minority Interest
|
0.05
|
-0.56
|
-0.29
|
0.59
|
--
|
--
|
|||||
|
Share of Associate
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
-15.36
|
-17.03
|
-7.49
|
-1.19
|
--
|
--
|
Liabilities (₹ Cr) |
TTM | Mar-26 | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
74.72
|
74.72
|
27.80
|
15.89
|
--
|
--
|
|||||
|
Minority Interest
|
0.05
|
2.28
|
1.44
|
6.22
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
16.83
|
16.83
|
7.08
|
1.09
|
--
|
--
|
|||||
|
Current Liabilities
|
50.76
|
50.97
|
20.55
|
2.29
|
--
|
--
|
|||||
|
Total Liabilities
|
144.59
|
144.80
|
56.87
|
25.48
|
--
|
--
|
Assets (₹ Cr) |
TTM | Mar-26 | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
63.18
|
80.14
|
44.21
|
15.31
|
--
|
--
|
|||||
|
Current Assets
|
64.45
|
64.66
|
12.66
|
10.17
|
--
|
--
|
|||||
|
Total Assets
|
144.60
|
144.80
|
56.87
|
25.48
|
--
|
--
|
|||||
|
Total Debt*
|
--
|
26.15
|
11.05
|
0.12
|
--
|
--
|
|||||
|
Net Current Assets
|
13.69
|
13.69
|
-7.90
|
7.88
|
--
|
--
|
|||||
|
Contingent Liabilities
|
--
|
0.29
|
0.29
|
0.01
|
--
|
--
|
Cashflow (₹ Cr) |
TTM | Mar-26 | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
--
|
-17.02
|
-11.74
|
--
|
--
|
--
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-10.45
|
-20.16
|
--
|
--
|
--
|
|||||
|
Cash from Financing Activities
|
--
|
26.45
|
34.15
|
--
|
--
|
--
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
-1.02
|
2.24
|
--
|
--
|
--
|
Financials Ratios |
TTM | Mar-26 | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS (₹)
|
-3.68
|
-4.08
|
-3.13
|
-0.36
|
--
|
--
|
|||||
|
Cash EPS (₹)
|
-3.68
|
-0.95
|
-1.56
|
-0.50
|
--
|
--
|
|||||
|
Adjusted Book Value (₹)
|
17.16
|
17.89
|
6.64
|
4.80
|
--
|
--
|
|||||
|
Dividend per Share (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
--
|
-4.07
|
-4.90
|
--
|
--
|
--
|
|||||
|
Free Cash Flow per Share (₹)
|
--
|
-6.56
|
-10.08
|
-1.01
|
--
|
--
|
Profitability Ratios |
TTM | Mar-26 | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-19.15
|
-20.10
|
-9.68
|
--
|
--
|
|||||
|
ROE (%)
|
-18.78
|
-36.35
|
-44.41
|
-12.17
|
--
|
--
|
|||||
|
ROA (%)
|
-15.30
|
-16.34
|
-17.15
|
-7.59
|
--
|
--
|
|||||
|
EBIT Margin (%)
|
-10.47
|
-11.44
|
-36.63
|
-18.47
|
--
|
--
|
|||||
|
Net Margin (%)
|
-10.74
|
-12.18
|
-42.73
|
-12.98
|
--
|
--
|
|||||
|
Cash Profit Margin (%)
|
--
|
-2.98
|
-23.20
|
-11.92
|
--
|
--
|
Growth Ratios |
TTM | Mar-26 | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
265.30
|
726.63
|
16.21
|
--
|
--
|
--
|
|||||
|
EBIT Growth (%)
|
-75.32
|
-158.23
|
-130.51
|
--
|
--
|
--
|
|||||
|
Net Profit Growth (%)
|
-84.21
|
-133.28
|
-265.16
|
--
|
--
|
--
|
|||||
|
EPS Growth (%)
|
-36.01
|
-30.38
|
-766.07
|
--
|
--
|
--
|
|||||
|
Book Value Growth (%)
|
--
|
369.52
|
0.18
|
--
|
--
|
--
|
Valuation Ratios |
TTM | Mar-26 | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
-10.65
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
2.26
|
2.46
|
13.97
|
6.09
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
2,115.05
|
-237.85
|
-105.17
|
-74.32
|
--
|
--
|
|||||
|
Close Price (₹)
|
39.81
|
43.96
|
92.80
|
29.27
|
--
|
--
|
|||||
|
High Price (₹)
|
101.80
|
101.80
|
105.02
|
29.27
|
--
|
--
|
|||||
|
Low Price (₹)
|
39.30
|
43.02
|
29.86
|
1.15
|
--
|
--
|
|||||
|
Market Cap (₹ Cr)
|
161.80
|
183.65
|
222.28
|
96.81
|
--
|
--
|
Solvency Ratios |
TTM | Mar-26 | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
0.04
|
0.35
|
0.69
|
0.01
|
--
|
--
|
|||||
|
Short term debt to equity ratio
|
--
|
0.31
|
0.40
|
0.01
|
--
|
--
|
|||||
|
Current Ratio
|
1.27
|
1.27
|
0.62
|
4.44
|
--
|
--
|
|||||
|
Quick Ratio
|
1.27
|
1.30
|
0.64
|
7.34
|
--
|
--
|
|||||
|
Interest Coverage
|
-4.79
|
-6.11
|
-4.27
|
-28.31
|
--
|
--
|
Operating Efficiency Ratios |
TTM | Mar-26 | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
21.70
|
22.94
|
8.78
|
11.23
|
--
|
--
|
|||||
|
Asset Turnover
|
1.40
|
1.32
|
0.39
|
0.54
|
--
|
--
|
|||||
|
Receivable days
|
--
|
43.80
|
33.65
|
40.99
|
--
|
--
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Payable days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
--
|
--
|
--
|