Market cap
₹106 Cr
Revenue (TTM)
₹4 Cr
P/E Ratio
--
P/B Ratio
24
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
|
3.56
|
5.16
|
7.42
|
3.39
|
--
|
--
|
|||||
|
Total Income
|
4.46
|
6.50
|
8.30
|
3.39
|
--
|
0.00
|
|||||
|
Total Expenditure
|
7.04
|
5.16
|
2.93
|
1.71
|
1.71
|
1.17
|
|||||
|
EBITDA
|
-3.48
|
0.00
|
4.49
|
1.68
|
-1.71
|
-1.17
|
|||||
|
Depreciation
|
0.04
|
0.05
|
0.03
|
0.01
|
0.00
|
0.00
|
|||||
|
EBIT
|
-3.53
|
-0.05
|
4.46
|
1.67
|
-1.71
|
-1.17
|
|||||
|
Interest
|
4.57
|
4.23
|
4.24
|
3.73
|
3.32
|
2.95
|
|||||
|
Other Income
|
0.90
|
1.34
|
0.89
|
0.00
|
--
|
0.00
|
|||||
|
Exceptional Items
|
--
|
--
|
6.32
|
0.08
|
-21.77
|
0.10
|
|||||
|
Profit before Tax
|
-7.19
|
-2.94
|
7.43
|
-1.98
|
-26.80
|
-4.02
|
|||||
|
Provision for Tax
|
0.26
|
0.25
|
0.07
|
--
|
--
|
--
|
|||||
|
Profit after Tax
|
-7.45
|
-3.19
|
7.36
|
-1.98
|
-26.80
|
-4.02
|
|||||
|
Minority Interest
|
--
|
0.00
|
--
|
--
|
--
|
--
|
|||||
|
Share of Associate
|
1.62
|
0.11
|
0.57
|
-1.71
|
-1.03
|
-1.37
|
|||||
|
Consolidated Profit
|
-5.83
|
-3.08
|
7.93
|
-3.68
|
-27.82
|
-5.81
|
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
|
35.70
|
17.57
|
20.64
|
75.24
|
80.49
|
108.23
|
|||||
|
Minority Interest
|
--
|
0.00
|
0.00
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
26.17
|
52.25
|
48.26
|
305.25
|
307.10
|
303.77
|
|||||
|
Current Liabilities
|
30.93
|
24.67
|
20.38
|
14.72
|
33.85
|
34.81
|
|||||
|
Total Liabilities
|
92.80
|
94.48
|
89.27
|
395.21
|
435.03
|
460.39
|
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
|
21.32
|
31.09
|
22.16
|
96.84
|
98.53
|
101.48
|
|||||
|
Current Assets
|
62.11
|
63.39
|
67.11
|
298.36
|
302.58
|
305.37
|
|||||
|
Total Assets
|
92.80
|
94.48
|
89.27
|
395.21
|
435.03
|
460.39
|
|||||
|
Total Debt*
|
--
|
51.90
|
47.85
|
304.20
|
300.48
|
297.16
|
|||||
|
Net Current Assets
|
31.18
|
38.72
|
46.73
|
283.64
|
268.74
|
270.57
|
|||||
|
Contingent Liabilities
|
--
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
11.51
|
-3.42
|
0.03
|
-0.19
|
-11.84
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-11.30
|
-12.17
|
-0.02
|
-0.02
|
-0.03
|
|||||
|
Cash from Financing Activities
|
--
|
0.00
|
16.51
|
--
|
--
|
--
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
0.21
|
0.93
|
0.01
|
-0.21
|
-11.87
|
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 (₹)
|
-0.11
|
-0.06
|
0.15
|
-0.07
|
-0.54
|
-0.11
|
|||||
|
Cash EPS (₹)
|
-0.11
|
-0.06
|
0.14
|
-0.04
|
-0.52
|
-0.08
|
|||||
|
Adjusted Book Value (₹)
|
0.08
|
0.19
|
0.25
|
1.47
|
1.58
|
2.12
|
|||||
|
Dividend per Share (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
--
|
0.22
|
-0.20
|
0.00
|
-0.01
|
-0.70
|
|||||
|
Free Cash Flow per Share (₹)
|
--
|
0.16
|
-0.03
|
-0.21
|
-1.48
|
-0.87
|
Profitability Ratios |
TTM | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
1.86
|
5.21
|
0.46
|
-5.97
|
-0.26
|
|||||
|
ROE (%)
|
-22.47
|
-27.29
|
16.65
|
-2.54
|
-28.40
|
-3.62
|
|||||
|
ROA (%)
|
-7.95
|
-3.47
|
3.04
|
-0.48
|
-5.99
|
-0.87
|
|||||
|
EBIT Margin (%)
|
-99.04
|
-1.04
|
60.17
|
49.12
|
--
|
--
|
|||||
|
Net Margin (%)
|
-166.92
|
-49.09
|
88.67
|
-58.24
|
--
|
-3,90,186.57
|
|||||
|
Cash Profit Margin (%)
|
0.00
|
-60.76
|
99.62
|
-57.91
|
--
|
--
|
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 (%)
|
-22.56
|
-30.39
|
118.86
|
--
|
--
|
-100.00
|
|||||
|
EBIT Growth (%)
|
-1,524.42
|
-101.21
|
168.10
|
197.44
|
-46.38
|
59.00
|
|||||
|
Net Profit Growth (%)
|
-92.57
|
-143.35
|
472.73
|
92.63
|
-566.74
|
68.69
|
|||||
|
EPS Growth (%)
|
-92.04
|
-138.82
|
310.00
|
86.78
|
-379.28
|
54.78
|
|||||
|
Book Value Growth (%)
|
--
|
-23.21
|
-82.42
|
-6.52
|
-25.63
|
-5.09
|
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
|
-18.00
|
--
|
27.02
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
24.00
|
18.65
|
48.61
|
2.74
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-53.53
|
180.26
|
128.01
|
303.66
|
-186.07
|
-269.51
|
|||||
|
Close Price (₹)
|
1.97
|
3.61
|
12.25
|
4.03
|
--
|
--
|
|||||
|
High Price (₹)
|
4.13
|
21.89
|
16.61
|
13.42
|
--
|
--
|
|||||
|
Low Price (₹)
|
1.62
|
3.15
|
2.92
|
4.03
|
--
|
--
|
|||||
|
Market Cap (₹ Cr)
|
106.39
|
189.47
|
643.10
|
205.95
|
--
|
--
|
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
|
0.72
|
5.11
|
3.62
|
4.04
|
3.73
|
2.75
|
|||||
|
Short term debt to equity ratio
|
--
|
0.00
|
--
|
--
|
--
|
--
|
|||||
|
Current Ratio
|
2.01
|
2.57
|
3.29
|
20.27
|
8.94
|
8.77
|
|||||
|
Quick Ratio
|
0.97
|
1.28
|
2.39
|
20.27
|
8.94
|
8.77
|
|||||
|
Interest Coverage
|
-0.57
|
0.30
|
2.75
|
0.47
|
-7.08
|
-0.36
|
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 (%)
|
78.62
|
48.71
|
69.31
|
40.58
|
--
|
--
|
|||||
|
Asset Turnover
|
0.04
|
0.06
|
0.03
|
0.01
|
--
|
--
|
|||||
|
Receivable days
|
--
|
270.61
|
160.34
|
82.21
|
--
|
--
|
|||||
|
Inventory Days
|
--
|
1,778.43
|
904.61
|
--
|
--
|
--
|
|||||
|
Payable days
|
--
|
4,831.78
|
--
|
--
|
--
|
--
|
|||||
|
Cash Conversion Cycle
|
--
|
-2,782.74
|
1,064.95
|
--
|
--
|
--
|