Market cap
₹24 Cr
Revenue (TTM)
₹8 Cr
P/E Ratio
--
P/B Ratio
0.2
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
|
7.82
|
11.41
|
2.80
|
3.87
|
2.85
|
2.64
|
|||||
|
Total Income
|
12.35
|
68.43
|
3.37
|
4.36
|
4.65
|
4.32
|
|||||
|
Total Expenditure
|
13.92
|
18.41
|
5.66
|
6.83
|
4.45
|
4.52
|
|||||
|
EBITDA
|
-6.10
|
-7.00
|
-2.86
|
-2.96
|
-1.60
|
-1.88
|
|||||
|
Depreciation
|
0.46
|
0.02
|
0.02
|
0.03
|
0.04
|
0.07
|
|||||
|
EBIT
|
-6.56
|
-7.03
|
-2.88
|
-2.99
|
-1.64
|
-1.95
|
|||||
|
Interest
|
0.95
|
0.31
|
0.00
|
0.00
|
0.02
|
0.01
|
|||||
|
Other Income
|
4.53
|
57.02
|
0.58
|
0.48
|
1.80
|
1.68
|
|||||
|
Exceptional Items
|
--
|
--
|
--
|
-6.01
|
--
|
0.11
|
|||||
|
Profit before Tax
|
-2.98
|
49.68
|
-2.31
|
-8.51
|
0.14
|
-0.17
|
|||||
|
Provision for Tax
|
-0.33
|
4.15
|
--
|
-0.08
|
0.03
|
0.01
|
|||||
|
Profit after Tax
|
-2.65
|
45.53
|
-2.31
|
-8.43
|
0.11
|
-0.17
|
|||||
|
Minority Interest
|
--
|
0.00
|
0.00
|
0.23
|
0.00
|
--
|
|||||
|
Share of Associate
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
-2.65
|
45.53
|
-2.31
|
-8.21
|
0.11
|
-0.17
|
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
|
112.48
|
115.29
|
69.71
|
71.97
|
80.15
|
80.00
|
|||||
|
Minority Interest
|
--
|
-2.28
|
-2.28
|
-2.28
|
-2.05
|
-2.05
|
|||||
|
Non-Current Liabilities
|
--
|
-0.84
|
0.22
|
0.22
|
1.22
|
1.20
|
|||||
|
Current Liabilities
|
20.01
|
4.09
|
8.49
|
7.87
|
9.59
|
11.23
|
|||||
|
Total Liabilities
|
130.22
|
117.32
|
76.13
|
77.79
|
88.91
|
90.39
|
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
|
14.19
|
27.84
|
33.13
|
33.23
|
36.87
|
33.59
|
|||||
|
Current Assets
|
114.71
|
88.41
|
43.00
|
44.57
|
52.03
|
56.81
|
|||||
|
Total Assets
|
130.22
|
117.32
|
76.13
|
77.79
|
88.91
|
90.39
|
|||||
|
Total Debt*
|
--
|
1.26
|
1.66
|
1.63
|
1.58
|
1.62
|
|||||
|
Net Current Assets
|
94.70
|
84.33
|
34.51
|
36.69
|
42.45
|
45.57
|
|||||
|
Contingent Liabilities
|
--
|
1.86
|
16.47
|
16.47
|
16.47
|
--
|
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
|
--
|
-4.40
|
-1.35
|
1.32
|
0.29
|
7.50
|
|||||
|
Cash Flow from Investing Activities
|
--
|
51.65
|
0.55
|
0.51
|
1.24
|
-2.32
|
|||||
|
Cash from Financing Activities
|
--
|
-2.88
|
0.62
|
-1.89
|
-1.45
|
-5.17
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
44.37
|
-0.18
|
-0.07
|
0.08
|
0.00
|
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 (₹)
|
-1.88
|
32.31
|
-1.64
|
-5.82
|
0.08
|
-0.12
|
|||||
|
Cash EPS (₹)
|
-1.88
|
32.32
|
-1.62
|
-5.97
|
0.10
|
-0.08
|
|||||
|
Adjusted Book Value (₹)
|
79.98
|
81.80
|
49.46
|
51.07
|
56.87
|
56.77
|
|||||
|
Dividend per Share (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
--
|
-3.12
|
-0.96
|
0.94
|
0.21
|
5.32
|
|||||
|
Free Cash Flow per Share (₹)
|
--
|
34.25
|
-0.57
|
1.28
|
1.37
|
6.59
|
Profitability Ratios |
TTM | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
53.21
|
-3.18
|
-10.96
|
0.20
|
-0.19
|
|||||
|
ROE (%)
|
-2.33
|
49.23
|
-3.26
|
-11.09
|
0.14
|
-0.22
|
|||||
|
ROA (%)
|
-2.14
|
47.33
|
-3.00
|
-10.12
|
0.12
|
-0.18
|
|||||
|
EBIT Margin (%)
|
-83.92
|
-61.57
|
-102.95
|
-77.12
|
-57.55
|
-73.80
|
|||||
|
Net Margin (%)
|
-21.46
|
66.54
|
-68.36
|
-193.62
|
2.37
|
-4.05
|
|||||
|
Cash Profit Margin (%)
|
0.00
|
399.23
|
-81.67
|
-217.14
|
5.16
|
-4.06
|
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 (%)
|
-27.17
|
307.71
|
-27.73
|
35.87
|
8.01
|
-7.49
|
|||||
|
EBIT Growth (%)
|
11.92
|
-143.82
|
3.52
|
-82.07
|
15.77
|
32.71
|
|||||
|
Net Profit Growth (%)
|
-105.88
|
2,074.09
|
72.65
|
-7,760.49
|
162.97
|
-423.03
|
|||||
|
EPS Growth (%)
|
-105.80
|
2,074.35
|
71.90
|
-7,517.83
|
163.26
|
-423.18
|
|||||
|
Book Value Growth (%)
|
--
|
65.39
|
-3.15
|
-10.20
|
0.18
|
-0.11
|
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
|
-8.93
|
0.35
|
--
|
--
|
163.06
|
--
|
|||||
|
Price / Book Value
|
0.21
|
0.14
|
0.34
|
0.15
|
0.23
|
0.08
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-9.59
|
-0.54
|
-11.19
|
-4.90
|
97.81
|
-39.52
|
|||||
|
Close Price (₹)
|
16.02
|
11.36
|
17.06
|
7.67
|
12.80
|
4.58
|
|||||
|
High Price (₹)
|
28.88
|
21.80
|
23.64
|
15.25
|
21.35
|
6.84
|
|||||
|
Low Price (₹)
|
14.00
|
10.22
|
7.26
|
7.12
|
3.80
|
2.87
|
|||||
|
Market Cap (₹ Cr)
|
23.58
|
16.01
|
24.04
|
10.81
|
18.04
|
6.45
|
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
|
--
|
0.01
|
0.02
|
0.02
|
0.02
|
0.02
|
|||||
|
Short term debt to equity ratio
|
--
|
0.01
|
0.02
|
0.02
|
0.02
|
0.02
|
|||||
|
Current Ratio
|
5.73
|
21.63
|
5.07
|
5.66
|
5.43
|
5.06
|
|||||
|
Quick Ratio
|
5.25
|
19.30
|
3.94
|
4.45
|
4.43
|
4.21
|
|||||
|
Interest Coverage
|
-2.15
|
159.53
|
-5,765.25
|
-5,674.93
|
7.80
|
-12.78
|
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 (%)
|
5.73
|
3.77
|
20.08
|
14.52
|
20.64
|
51.54
|
|||||
|
Asset Turnover
|
0.06
|
0.12
|
0.04
|
0.05
|
0.03
|
0.03
|
|||||
|
Receivable days
|
--
|
15.87
|
73.31
|
54.22
|
124.76
|
333.53
|
|||||
|
Inventory Days
|
--
|
305.23
|
1,244.44
|
899.40
|
1,222.00
|
1,319.92
|
|||||
|
Payable days
|
--
|
7.11
|
29.94
|
53.45
|
126.15
|
684.19
|
|||||
|
Cash Conversion Cycle
|
--
|
313.99
|
1,287.81
|
900.17
|
1,220.60
|
969.25
|