Market cap
₹116 Cr
Revenue (TTM)
₹3 Cr
P/E Ratio
--
P/B Ratio
0.8
Div. Yield
0 %
Income Statement (₹ Cr) |
TTM | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-09 | Mar-08 | Mar-07 | Mar-06 | Mar-05 | Mar-04 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
3.29
|
32.46
|
204.67
|
86.76
|
0.18
|
4.33
|
|||||
|
Total Income
|
8.15
|
36.96
|
209.78
|
91.03
|
0.24
|
4.56
|
|||||
|
Total Expenditure
|
13.22
|
36.09
|
197.09
|
83.98
|
0.24
|
3.86
|
|||||
|
EBITDA
|
-9.93
|
-3.63
|
7.58
|
2.78
|
-0.06
|
0.46
|
|||||
|
Depreciation
|
3.17
|
0.38
|
0.39
|
0.24
|
--
|
0.30
|
|||||
|
EBIT
|
-13.10
|
-4.01
|
7.18
|
2.53
|
-0.06
|
0.16
|
|||||
|
Interest
|
0.02
|
0.09
|
0.10
|
0.01
|
0.01
|
0.02
|
|||||
|
Other Income
|
4.86
|
4.49
|
5.12
|
4.27
|
0.06
|
0.23
|
|||||
|
Exceptional Items
|
0.30
|
0.14
|
3.38
|
1.33
|
0.27
|
--
|
|||||
|
Profit before Tax
|
-7.96
|
0.54
|
15.58
|
8.12
|
0.27
|
0.38
|
|||||
|
Provision for Tax
|
0.24
|
--
|
1.78
|
2.04
|
--
|
0.01
|
|||||
|
Profit after Tax
|
-8.20
|
0.54
|
13.80
|
6.08
|
0.27
|
0.36
|
|||||
|
Minority Interest
|
0.07
|
0.14
|
-0.07
|
--
|
--
|
--
|
|||||
|
Share of Associate
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
-8.13
|
0.68
|
13.73
|
6.08
|
0.27
|
0.36
|
Liabilities (₹ Cr) |
TTM | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-09 | Mar-08 | Mar-07 | Mar-06 | Mar-05 | Mar-04 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
144.57
|
166.04
|
157.94
|
96.96
|
41.05
|
2.39
|
|||||
|
Minority Interest
|
0.07
|
6.69
|
6.69
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
--
|
2.41
|
0.27
|
1.03
|
--
|
2.36
|
|||||
|
Current Liabilities
|
141.62
|
166.67
|
161.84
|
17.51
|
0.06
|
0.69
|
|||||
|
Total Liabilities
|
286.19
|
341.83
|
326.76
|
115.56
|
41.11
|
5.53
|
Assets (₹ Cr) |
TTM | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-09 | Mar-08 | Mar-07 | Mar-06 | Mar-05 | Mar-04 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
31.20
|
32.01
|
44.48
|
32.24
|
20.72
|
2.74
|
|||||
|
Current Assets
|
249.28
|
309.82
|
282.27
|
83.27
|
20.38
|
2.69
|
|||||
|
Total Assets
|
286.19
|
341.83
|
326.76
|
115.56
|
41.11
|
5.53
|
|||||
|
Total Debt*
|
--
|
--
|
--
|
1.09
|
--
|
2.45
|
|||||
|
Net Current Assets
|
107.66
|
143.14
|
120.43
|
65.76
|
20.33
|
2.00
|
|||||
|
Contingent Liabilities
|
--
|
--
|
--
|
--
|
0.20
|
1.19
|
Cashflow (₹ Cr) |
TTM | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-09 | Mar-08 | Mar-07 | Mar-06 | Mar-05 | Mar-04 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
--
|
4.51
|
-41.76
|
-54.76
|
-4.87
|
--
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-12.48
|
-11.96
|
-6.65
|
--
|
--
|
|||||
|
Cash from Financing Activities
|
--
|
7.42
|
53.27
|
50.92
|
16.61
|
--
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
-0.55
|
-0.46
|
-10.50
|
11.74
|
--
|
Financials Ratios |
TTM | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-09 | Mar-08 | Mar-07 | Mar-06 | Mar-05 | Mar-04 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS (₹)
|
-0.20
|
0.02
|
0.33
|
0.15
|
0.01
|
0.04
|
|||||
|
Cash EPS (₹)
|
-0.19
|
0.02
|
0.34
|
0.16
|
0.01
|
0.07
|
|||||
|
Adjusted Book Value (₹)
|
3.40
|
3.93
|
3.77
|
2.38
|
0.79
|
0.26
|
|||||
|
Dividend per Share (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
--
|
0.11
|
-1.00
|
-1.37
|
-0.16
|
--
|
|||||
|
Free Cash Flow per Share (₹)
|
--
|
-0.18
|
-1.14
|
-1.48
|
-0.15
|
0.40
|
Profitability Ratios |
TTM | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-09 | Mar-08 | Mar-07 | Mar-06 | Mar-05 | Mar-04 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
0.39
|
12.25
|
11.69
|
1.20
|
7.45
|
|||||
|
ROE (%)
|
-5.33
|
0.33
|
10.82
|
10.02
|
1.99
|
15.76
|
|||||
|
ROA (%)
|
-2.61
|
0.16
|
6.24
|
7.76
|
1.15
|
6.11
|
|||||
|
EBIT Margin (%)
|
-397.57
|
-12.35
|
3.51
|
2.92
|
-30.63
|
3.80
|
|||||
|
Net Margin (%)
|
-100.59
|
1.46
|
6.58
|
6.68
|
109.15
|
7.99
|
|||||
|
Cash Profit Margin (%)
|
0.00
|
2.83
|
6.93
|
7.29
|
144.59
|
15.31
|
Growth Ratios |
TTM | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-09 | Mar-08 | Mar-07 | Mar-06 | Mar-05 | Mar-04 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
-82.23
|
-84.14
|
135.90
|
--
|
-95.73
|
-38.27
|
|||||
|
EBIT Growth (%)
|
-66.91
|
-155.80
|
183.52
|
4,576.68
|
--
|
375.08
|
|||||
|
Net Profit Growth (%)
|
-257.56
|
-96.08
|
126.89
|
2,175.56
|
-26.59
|
74.32
|
|||||
|
EPS Growth (%)
|
-244.59
|
-95.06
|
119.20
|
1,638.37
|
-78.30
|
74.32
|
|||||
|
Book Value Growth (%)
|
--
|
5.13
|
62.89
|
296.77
|
925.00
|
6.63
|
Valuation Ratios |
TTM | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-09 | Mar-08 | Mar-07 | Mar-06 | Mar-05 | Mar-04 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
-13.88
|
274.07
|
43.27
|
141.40
|
2,119.08
|
1.71
|
|||||
|
Price / Book Value
|
0.81
|
1.13
|
3.76
|
9.05
|
23.64
|
2.66
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-22.83
|
216.55
|
46.73
|
124.50
|
--
|
12.27
|
|||||
|
Close Price (₹)
|
2.42
|
4.44
|
14.18
|
21.58
|
18.65
|
13.82
|
|||||
|
High Price (₹)
|
5.35
|
18.69
|
31.17
|
50.17
|
19.28
|
36.26
|
|||||
|
Low Price (₹)
|
1.80
|
4.44
|
11.86
|
16.85
|
0.29
|
13.82
|
|||||
|
Market Cap (₹ Cr)
|
115.94
|
187.69
|
594.19
|
877.49
|
577.71
|
6.35
|
Solvency Ratios |
TTM | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-09 | Mar-08 | Mar-07 | Mar-06 | Mar-05 | Mar-04 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
--
|
--
|
--
|
0.01
|
--
|
1.03
|
|||||
|
Short term debt to equity ratio
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Current Ratio
|
1.76
|
1.86
|
1.74
|
4.76
|
351.46
|
3.91
|
|||||
|
Quick Ratio
|
1.76
|
1.86
|
1.74
|
4.76
|
351.46
|
3.91
|
|||||
|
Interest Coverage
|
-496.19
|
7.08
|
159.00
|
706.81
|
38.11
|
22.51
|
Operating Efficiency Ratios |
TTM | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-09 | Mar-08 | Mar-07 | Mar-06 | Mar-05 | Mar-04 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
4,128.93
|
439.91
|
86.06
|
8.90
|
--
|
32.06
|
|||||
|
Asset Turnover
|
0.01
|
0.10
|
0.93
|
1.11
|
0.01
|
0.73
|
|||||
|
Receivable days
|
--
|
1,793.03
|
163.94
|
32.47
|
--
|
132.71
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Payable days
|
--
|
4,625.57
|
160.08
|
18.19
|
--
|
--
|
|||||
|
Cash Conversion Cycle
|
--
|
-2,832.54
|
3.87
|
14.28
|
--
|
--
|