Market cap
₹5 Cr
Revenue (TTM)
₹36 Cr
P/E Ratio
--
P/B Ratio
-0.3
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
|
36.28
|
33.71
|
0.78
|
7.48
|
42.27
|
18.09
|
|||||
|
Total Income
|
36.34
|
33.78
|
0.85
|
7.53
|
42.31
|
18.23
|
|||||
|
Total Expenditure
|
41.38
|
31.90
|
2.04
|
6.12
|
38.58
|
18.22
|
|||||
|
EBITDA
|
-5.10
|
1.81
|
-1.25
|
1.35
|
3.69
|
-0.13
|
|||||
|
Depreciation
|
0.83
|
0.55
|
0.49
|
0.58
|
0.56
|
0.55
|
|||||
|
EBIT
|
-5.93
|
1.27
|
-1.75
|
0.77
|
3.13
|
-0.68
|
|||||
|
Interest
|
--
|
--
|
--
|
0.97
|
--
|
0.00
|
|||||
|
Other Income
|
0.06
|
0.07
|
0.07
|
0.05
|
0.04
|
0.13
|
|||||
|
Exceptional Items
|
1.30
|
--
|
0.20
|
0.71
|
0.18
|
--
|
|||||
|
Profit before Tax
|
-4.57
|
1.34
|
-1.48
|
0.56
|
3.35
|
-0.55
|
|||||
|
Provision for Tax
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit after Tax
|
-4.57
|
1.34
|
-1.48
|
0.56
|
3.35
|
-0.55
|
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
|
-17.85
|
-12.86
|
-14.21
|
-12.80
|
-13.23
|
-16.58
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
41.72
|
17.86
|
18.21
|
16.14
|
20.50
|
23.07
|
|||||
|
Current Liabilities
|
17.59
|
31.14
|
19.93
|
15.63
|
14.85
|
13.67
|
|||||
|
Total Liabilities
|
41.46
|
39.11
|
26.91
|
21.96
|
25.09
|
23.13
|
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
|
26.74
|
26.69
|
20.22
|
15.63
|
15.78
|
12.27
|
|||||
|
Current Assets
|
13.40
|
9.44
|
3.71
|
3.35
|
6.33
|
7.88
|
|||||
|
Total Assets
|
41.46
|
39.11
|
26.91
|
21.96
|
25.09
|
23.13
|
|||||
|
Total Debt*
|
--
|
20.34
|
20.71
|
18.59
|
23.48
|
26.05
|
|||||
|
Net Current Assets
|
-4.19
|
-21.70
|
-16.22
|
-12.28
|
-8.51
|
-5.79
|
|||||
|
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
|
--
|
7.67
|
2.59
|
5.48
|
6.53
|
-0.02
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-6.95
|
-4.79
|
0.31
|
-3.83
|
-0.03
|
|||||
|
Cash from Financing Activities
|
--
|
-0.38
|
2.12
|
-5.87
|
-2.57
|
0.00
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
0.34
|
-0.08
|
-0.07
|
0.14
|
-0.05
|
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 (₹)
|
-10.16
|
2.31
|
-2.55
|
0.97
|
5.79
|
-0.95
|
|||||
|
Cash EPS (₹)
|
-7.86
|
3.25
|
-1.70
|
1.98
|
6.76
|
0.01
|
|||||
|
Adjusted Book Value (₹)
|
-31.03
|
-22.24
|
-24.56
|
-22.12
|
-22.87
|
-28.66
|
|||||
|
Dividend per Share (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
--
|
13.25
|
4.47
|
9.48
|
11.29
|
-0.04
|
|||||
|
Free Cash Flow per Share (₹)
|
--
|
1.22
|
-3.75
|
8.47
|
9.27
|
-0.49
|
Profitability Ratios |
TTM | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
19.11
|
-24.01
|
19.14
|
33.98
|
-5.63
|
|||||
|
ROE (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
ROA (%)
|
-11.34
|
4.45
|
-6.88
|
2.73
|
15.85
|
-2.83
|
|||||
|
EBIT Margin (%)
|
-16.35
|
3.76
|
-223.32
|
10.30
|
7.41
|
-3.76
|
|||||
|
Net Margin (%)
|
-12.58
|
3.95
|
-173.67
|
7.45
|
7.92
|
-3.01
|
|||||
|
Cash Profit Margin (%)
|
0.00
|
5.58
|
-125.59
|
15.31
|
9.25
|
0.02
|
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 (%)
|
-5.40
|
4,211.19
|
-89.54
|
-82.31
|
133.64
|
-25.23
|
|||||
|
EBIT Growth (%)
|
-1,660.53
|
172.55
|
-326.69
|
-75.39
|
559.80
|
73.67
|
|||||
|
Net Profit Growth (%)
|
-1,376.09
|
190.50
|
-363.07
|
-83.26
|
710.42
|
78.27
|
|||||
|
EPS Growth (%)
|
-701.33
|
190.51
|
-363.08
|
-83.26
|
710.44
|
78.27
|
|||||
|
Book Value Growth (%)
|
--
|
9.47
|
-11.02
|
3.28
|
20.20
|
-3.42
|
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
|
-0.85
|
7.98
|
--
|
23.26
|
1.93
|
--
|
|||||
|
Price / Book Value
|
-0.28
|
-0.83
|
-0.87
|
-1.02
|
-0.49
|
-0.02
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-8.03
|
16.26
|
-27.85
|
22.40
|
7.97
|
7,524.64
|
|||||
|
Close Price (₹)
|
10.27
|
18.42
|
21.40
|
22.55
|
11.15
|
0.65
|
|||||
|
High Price (₹)
|
23.87
|
34.95
|
53.62
|
126.40
|
11.15
|
3.25
|
|||||
|
Low Price (₹)
|
8.01
|
15.00
|
19.76
|
9.90
|
0.57
|
0.65
|
|||||
|
Market Cap (₹ Cr)
|
5.00
|
10.66
|
12.38
|
13.05
|
6.45
|
0.38
|
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
|
-2.03
|
-1.58
|
-1.46
|
-1.45
|
-1.77
|
-1.57
|
|||||
|
Short term debt to equity ratio
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Current Ratio
|
0.76
|
0.30
|
0.19
|
0.21
|
0.43
|
0.58
|
|||||
|
Quick Ratio
|
0.43
|
0.22
|
0.11
|
0.14
|
0.15
|
0.18
|
|||||
|
Interest Coverage
|
--
|
--
|
--
|
1.58
|
--
|
-1,096.40
|
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 (%)
|
5.65
|
6.89
|
35.29
|
3.03
|
0.54
|
4.05
|
|||||
|
Asset Turnover
|
0.90
|
1.12
|
0.04
|
0.36
|
2.00
|
0.93
|
|||||
|
Receivable days
|
--
|
14.07
|
117.36
|
11.11
|
4.15
|
13.82
|
|||||
|
Inventory Days
|
--
|
21.24
|
623.88
|
130.09
|
41.38
|
84.44
|
|||||
|
Payable days
|
--
|
7.92
|
--
|
21.77
|
17.11
|
41.83
|
|||||
|
Cash Conversion Cycle
|
--
|
27.39
|
741.25
|
119.43
|
28.41
|
56.43
|