Market cap
₹73 Cr
Revenue (TTM)
₹3 Cr
P/E Ratio
--
P/B Ratio
0.6
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
|
3.05
|
2.00
|
0.58
|
1.41
|
0.55
|
0.24
|
|||||
|
Total Income
|
6.09
|
4.25
|
0.81
|
1.41
|
1.07
|
0.49
|
|||||
|
Total Expenditure
|
2.39
|
1.97
|
1.37
|
0.96
|
1.08
|
1.26
|
|||||
|
EBITDA
|
0.66
|
0.03
|
-0.79
|
0.44
|
-0.53
|
-1.02
|
|||||
|
Depreciation
|
0.13
|
0.23
|
0.32
|
0.57
|
0.64
|
0.61
|
|||||
|
EBIT
|
0.53
|
-0.20
|
-1.11
|
-0.13
|
-1.17
|
-1.63
|
|||||
|
Interest
|
3.96
|
3.20
|
0.56
|
0.72
|
0.72
|
0.70
|
|||||
|
Other Income
|
3.04
|
2.25
|
0.23
|
0.00
|
0.52
|
0.25
|
|||||
|
Exceptional Items
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-0.39
|
-1.15
|
-1.43
|
-0.85
|
-1.36
|
-2.08
|
|||||
|
Provision for Tax
|
0.24
|
0.65
|
-1.01
|
0.18
|
-0.01
|
0.02
|
|||||
|
Profit after Tax
|
-0.63
|
-1.80
|
-0.43
|
-1.03
|
-1.36
|
-2.10
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Share of Associate
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
-0.63
|
-1.80
|
-0.43
|
-1.03
|
-1.36
|
-2.10
|
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
|
113.35
|
113.67
|
20.47
|
20.90
|
21.92
|
23.28
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
4.25
|
3.47
|
2.82
|
2.33
|
2.17
|
2.15
|
|||||
|
Current Liabilities
|
52.00
|
48.56
|
46.41
|
44.78
|
43.71
|
42.93
|
|||||
|
Total Liabilities
|
169.60
|
166.48
|
71.13
|
68.43
|
68.22
|
68.78
|
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
|
17.00
|
109.51
|
30.02
|
29.94
|
29.94
|
30.46
|
|||||
|
Current Assets
|
56.77
|
56.19
|
39.68
|
38.07
|
37.86
|
37.90
|
|||||
|
Total Assets
|
169.60
|
166.48
|
71.13
|
68.43
|
68.22
|
68.78
|
|||||
|
Total Debt*
|
--
|
16.21
|
15.54
|
15.57
|
15.72
|
15.00
|
|||||
|
Net Current Assets
|
4.78
|
7.63
|
-6.73
|
-6.72
|
-5.84
|
-5.03
|
|||||
|
Contingent Liabilities
|
--
|
1.00
|
1.01
|
1.01
|
5.54
|
5.54
|
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
|
--
|
-94.66
|
-3.66
|
1.79
|
-0.15
|
0.39
|
|||||
|
Cash Flow from Investing Activities
|
--
|
97.25
|
0.06
|
-0.80
|
-0.11
|
-0.08
|
|||||
|
Cash from Financing Activities
|
--
|
-2.58
|
3.50
|
-1.04
|
0.35
|
-0.33
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
0.00
|
-0.10
|
-0.05
|
0.09
|
-0.02
|
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
|
-0.01
|
0.00
|
-0.01
|
-0.01
|
-0.02
|
|||||
|
Cash EPS (₹)
|
0.00
|
-0.01
|
0.00
|
-0.01
|
-0.01
|
-0.02
|
|||||
|
Adjusted Book Value (₹)
|
0.61
|
0.61
|
0.22
|
0.23
|
0.24
|
0.25
|
|||||
|
Dividend per Share (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
--
|
-0.51
|
-0.04
|
0.02
|
0.00
|
0.00
|
|||||
|
Free Cash Flow per Share (₹)
|
--
|
-0.52
|
-0.03
|
0.00
|
-0.01
|
0.00
|
Profitability Ratios |
TTM | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
2.47
|
-2.42
|
-0.35
|
-1.71
|
-3.43
|
|||||
|
ROE (%)
|
-0.56
|
-2.68
|
-2.07
|
-4.80
|
-6.00
|
-8.63
|
|||||
|
ROA (%)
|
-0.37
|
-1.53
|
-0.62
|
-1.51
|
-1.99
|
-3.03
|
|||||
|
EBIT Margin (%)
|
17.37
|
-10.06
|
-190.77
|
-9.38
|
-212.99
|
-687.38
|
|||||
|
Net Margin (%)
|
-10.34
|
-42.23
|
-52.59
|
-72.87
|
-126.80
|
-429.97
|
|||||
|
Cash Profit Margin (%)
|
0.00
|
-78.39
|
-18.37
|
-32.30
|
-131.33
|
-626.29
|
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 (%)
|
9.00
|
243.94
|
-58.64
|
156.10
|
130.96
|
-98.02
|
|||||
|
EBIT Growth (%)
|
-24.93
|
81.87
|
-741.02
|
88.72
|
28.44
|
-399.91
|
|||||
|
Net Profit Growth (%)
|
52.27
|
-319.14
|
58.30
|
24.31
|
35.33
|
-833.04
|
|||||
|
EPS Growth (%)
|
53.52
|
-104.26
|
58.04
|
24.32
|
35.37
|
-838.71
|
|||||
|
Book Value Growth (%)
|
--
|
455.34
|
-2.05
|
-4.69
|
-5.83
|
-8.27
|
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
|
-115.45
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
0.64
|
0.89
|
3.31
|
1.97
|
5.05
|
1.45
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
24.61
|
51.26
|
-149.86
|
126.88
|
--
|
-62.90
|
|||||
|
Close Price (₹)
|
0.29
|
0.54
|
0.74
|
0.45
|
1.21
|
0.37
|
|||||
|
High Price (₹)
|
0.69
|
1.04
|
1.20
|
1.25
|
1.99
|
0.52
|
|||||
|
Low Price (₹)
|
0.27
|
0.52
|
0.31
|
0.31
|
0.29
|
0.22
|
|||||
|
Market Cap (₹ Cr)
|
72.72
|
100.69
|
67.68
|
41.16
|
110.67
|
33.84
|
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
|
--
|
0.14
|
0.76
|
0.75
|
0.72
|
0.64
|
|||||
|
Short term debt to equity ratio
|
--
|
0.14
|
0.76
|
0.74
|
0.72
|
0.64
|
|||||
|
Current Ratio
|
1.09
|
1.16
|
0.86
|
0.85
|
0.87
|
0.88
|
|||||
|
Quick Ratio
|
0.42
|
0.44
|
0.10
|
0.07
|
0.07
|
0.07
|
|||||
|
Interest Coverage
|
0.90
|
0.64
|
-1.57
|
-0.18
|
-0.91
|
-1.98
|
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 (%)
|
219.17
|
138.06
|
9.03
|
3.56
|
9.11
|
21.03
|
|||||
|
Asset Turnover
|
0.02
|
0.02
|
0.01
|
0.02
|
0.01
|
0.00
|
|||||
|
Receivable days
|
--
|
256.74
|
32.17
|
12.98
|
33.24
|
76.78
|
|||||
|
Inventory Days
|
--
|
6,383.41
|
--
|
9,080.24
|
--
|
--
|
|||||
|
Payable days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
--
|
--
|
--
|