Market cap
₹28 Cr
Revenue (TTM)
₹6 Cr
P/E Ratio
--
P/B Ratio
0.3
Div. Yield
0 %
Income Statement (₹ Cr) |
TTM | Mar-25 | Mar-24 | Mar-13 | Mar-12 | Mar-11 | Jul-10 | Jul-09 | Jul-08 | Jul-07 | Jul-06 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
6.48
|
4.68
|
--
|
--
|
--
|
--
|
|||||
|
Total Income
|
6.77
|
4.70
|
0.46
|
0.22
|
0.21
|
0.02
|
|||||
|
Total Expenditure
|
6.33
|
3.82
|
0.31
|
0.09
|
0.21
|
0.36
|
|||||
|
EBITDA
|
0.15
|
0.87
|
-0.31
|
-0.09
|
-0.21
|
-0.36
|
|||||
|
Depreciation
|
0.11
|
0.08
|
0.04
|
0.05
|
0.05
|
0.04
|
|||||
|
EBIT
|
0.04
|
0.78
|
-0.36
|
-0.13
|
-0.27
|
-0.40
|
|||||
|
Interest
|
0.26
|
0.14
|
0.06
|
0.08
|
0.01
|
0.00
|
|||||
|
Other Income
|
0.30
|
0.02
|
0.46
|
0.22
|
0.21
|
0.02
|
|||||
|
Exceptional Items
|
-6.50
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-6.43
|
0.66
|
0.04
|
0.01
|
-0.07
|
-0.38
|
|||||
|
Provision for Tax
|
0.07
|
0.21
|
0.02
|
0.00
|
0.00
|
-0.27
|
|||||
|
Profit after Tax
|
-6.49
|
0.46
|
0.03
|
0.02
|
-0.07
|
-0.11
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Share of Associate
|
--
|
--
|
--
|
0.00
|
--
|
--
|
|||||
|
Consolidated Profit
|
-6.49
|
0.46
|
0.03
|
0.02
|
-0.07
|
-0.11
|
Liabilities (₹ Cr) |
TTM | Mar-25 | Mar-24 | Mar-13 | Mar-12 | Mar-11 | Jul-10 | Jul-09 | Jul-08 | Jul-07 | Jul-06 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
113.27
|
145.64
|
20.40
|
19.70
|
19.68
|
19.75
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
5.19
|
4.76
|
0.95
|
-0.02
|
0.33
|
0.46
|
|||||
|
Current Liabilities
|
17.81
|
14.70
|
0.33
|
0.07
|
0.11
|
0.18
|
|||||
|
Total Liabilities
|
136.26
|
165.28
|
21.81
|
19.77
|
20.14
|
20.41
|
Assets (₹ Cr) |
TTM | Mar-25 | Mar-24 | Mar-13 | Mar-12 | Mar-11 | Jul-10 | Jul-09 | Jul-08 | Jul-07 | Jul-06 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
10.51
|
36.72
|
0.08
|
17.13
|
17.29
|
15.55
|
|||||
|
Current Assets
|
121.30
|
128.38
|
21.61
|
2.63
|
2.83
|
4.84
|
|||||
|
Total Assets
|
136.26
|
165.28
|
21.81
|
19.77
|
20.14
|
20.41
|
|||||
|
Total Debt*
|
--
|
1.10
|
1.00
|
--
|
0.34
|
0.48
|
|||||
|
Net Current Assets
|
103.49
|
113.68
|
21.28
|
2.56
|
2.72
|
4.66
|
|||||
|
Contingent Liabilities
|
--
|
--
|
--
|
--
|
--
|
--
|
Cashflow (₹ Cr) |
TTM | Mar-25 | Mar-24 | Mar-13 | Mar-12 | Mar-11 | Jul-10 | Jul-09 | Jul-08 | Jul-07 | Jul-06 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
--
|
-9.48
|
-1.41
|
0.39
|
1.28
|
0.43
|
|||||
|
Cash Flow from Investing Activities
|
--
|
--
|
0.05
|
--
|
-1.58
|
0.85
|
|||||
|
Cash from Financing Activities
|
--
|
9.91
|
1.33
|
-0.42
|
-0.13
|
-1.50
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
0.42
|
-0.03
|
-0.03
|
-0.43
|
-0.22
|
Financials Ratios |
TTM | Mar-25 | Mar-24 | Mar-13 | Mar-12 | Mar-11 | Jul-10 | Jul-09 | Jul-08 | Jul-07 | Jul-06 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS (₹)
|
--
|
0.00
|
0.09
|
0.02
|
0.01
|
-0.05
|
|||||
|
Cash EPS (₹)
|
--
|
-1.33
|
0.11
|
0.05
|
0.05
|
-0.01
|
|||||
|
Adjusted Book Value (₹)
|
--
|
21.90
|
29.82
|
14.57
|
14.07
|
14.06
|
|||||
|
Dividend per Share (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
--
|
--
|
-1.94
|
-1.00
|
0.28
|
0.91
|
|||||
|
Free Cash Flow per Share (₹)
|
--
|
--
|
-2.01
|
-0.73
|
0.23
|
0.92
|
Profitability Ratios |
TTM | Mar-25 | Mar-24 | Mar-13 | Mar-12 | Mar-11 | Jul-10 | Jul-09 | Jul-08 | Jul-07 | Jul-06 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
--
|
0.96
|
0.50
|
0.44
|
-0.29
|
|||||
|
ROE (%)
|
--
|
0.01
|
0.55
|
0.14
|
0.08
|
-0.35
|
|||||
|
ROA (%)
|
--
|
-4.31
|
0.49
|
0.14
|
0.08
|
-0.34
|
|||||
|
EBIT Margin (%)
|
20.46
|
0.57
|
16.75
|
--
|
--
|
--
|
|||||
|
Net Margin (%)
|
23.57
|
-95.88
|
9.72
|
6.27
|
6.93
|
-33.68
|
|||||
|
Cash Profit Margin (%)
|
--
|
0.00
|
11.55
|
--
|
--
|
--
|
Growth Ratios |
TTM | Mar-25 | Mar-24 | Mar-13 | Mar-12 | Mar-11 | Jul-10 | Jul-09 | Jul-08 | Jul-07 | Jul-06 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
--
|
41.07
|
--
|
--
|
--
|
--
|
|||||
|
EBIT Growth (%)
|
--
|
-94.79
|
319.50
|
--
|
49.08
|
33.19
|
|||||
|
Net Profit Growth (%)
|
--
|
6.30
|
1,481.31
|
87.24
|
122.26
|
35.99
|
|||||
|
EPS Growth (%)
|
--
|
-986.14
|
354.37
|
62.20
|
125.66
|
36.05
|
|||||
|
Book Value Growth (%)
|
--
|
--
|
613.81
|
3.58
|
0.09
|
-0.35
|
Valuation Ratios |
TTM | Mar-25 | Mar-24 | Mar-13 | Mar-12 | Mar-11 | Jul-10 | Jul-09 | Jul-08 | Jul-07 | Jul-06 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
--
|
3,485.96
|
151.60
|
382.70
|
951.97
|
--
|
|||||
|
Price / Book Value
|
--
|
0.26
|
0.48
|
0.54
|
0.86
|
1.13
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
--
|
65.36
|
78.63
|
80.03
|
123.27
|
-5,315.73
|
|||||
|
Close Price (₹)
|
--
|
10.45
|
14.19
|
7.90
|
12.09
|
15.85
|
|||||
|
High Price (₹)
|
--
|
13.88
|
29.88
|
9.09
|
20.00
|
53.40
|
|||||
|
Low Price (₹)
|
--
|
4.11
|
7.60
|
6.06
|
9.92
|
15.45
|
|||||
|
Market Cap (₹ Cr)
|
--
|
27.89
|
69.30
|
--
|
--
|
--
|
Solvency Ratios |
TTM | Mar-25 | Mar-24 | Mar-13 | Mar-12 | Mar-11 | Jul-10 | Jul-09 | Jul-08 | Jul-07 | Jul-06 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
--
|
--
|
0.01
|
0.05
|
--
|
0.02
|
|||||
|
Short term debt to equity ratio
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Current Ratio
|
--
|
6.81
|
8.73
|
65.33
|
35.57
|
24.64
|
|||||
|
Quick Ratio
|
--
|
4.96
|
5.89
|
12.70
|
35.57
|
24.64
|
|||||
|
Interest Coverage
|
--
|
-23.90
|
5.71
|
1.74
|
1.14
|
-9.03
|
Operating Efficiency Ratios |
TTM | Mar-25 | Mar-24 | Mar-13 | Mar-12 | Mar-11 | Jul-10 | Jul-09 | Jul-08 | Jul-07 | Jul-06 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
38.06
|
0.03
|
--
|
--
|
--
|
--
|
|||||
|
Asset Turnover
|
--
|
0.04
|
0.05
|
--
|
--
|
--
|
|||||
|
Receivable days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Inventory Days
|
--
|
--
|
2,308.52
|
--
|
--
|
--
|
|||||
|
Payable days
|
--
|
--
|
713.69
|
--
|
--
|
--
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
1,594.84
|
--
|
--
|
--
|