Market cap
₹30 Cr
Revenue (TTM)
₹0 Cr
P/E Ratio
--
P/B Ratio
0.9
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
|
--
|
--
|
4.98
|
4.50
|
--
|
--
|
|||||
|
Total Income
|
0.10
|
2.16
|
5.01
|
14.30
|
0.40
|
0.71
|
|||||
|
Total Expenditure
|
1.59
|
2.07
|
4.14
|
7.03
|
0.97
|
0.62
|
|||||
|
EBITDA
|
-1.59
|
-2.07
|
0.84
|
-2.53
|
-0.97
|
-0.62
|
|||||
|
Depreciation
|
0.00
|
0.00
|
--
|
--
|
0.00
|
0.00
|
|||||
|
EBIT
|
-1.59
|
-2.07
|
0.84
|
-2.53
|
-0.97
|
-0.62
|
|||||
|
Interest
|
0.06
|
0.17
|
1.20
|
1.04
|
5.83
|
2.68
|
|||||
|
Other Income
|
0.10
|
2.16
|
0.03
|
9.80
|
0.40
|
0.71
|
|||||
|
Exceptional Items
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-1.56
|
-0.08
|
-0.33
|
6.23
|
-6.41
|
-2.59
|
|||||
|
Provision for Tax
|
0.00
|
-0.28
|
0.07
|
--
|
-0.50
|
-0.06
|
|||||
|
Profit after Tax
|
-1.56
|
0.21
|
-0.39
|
6.23
|
-5.91
|
-2.53
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Share of Associate
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
-1.56
|
0.21
|
-0.39
|
6.23
|
-5.91
|
-2.53
|
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
|
35.98
|
37.10
|
36.89
|
37.28
|
31.05
|
36.95
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
0.01
|
-0.10
|
0.29
|
0.29
|
1.92
|
8.73
|
|||||
|
Current Liabilities
|
74.34
|
67.97
|
61.18
|
58.59
|
67.10
|
52.90
|
|||||
|
Total Liabilities
|
110.34
|
105.36
|
98.36
|
96.16
|
100.06
|
98.58
|
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
|
69.29
|
69.35
|
74.30
|
74.31
|
89.82
|
88.65
|
|||||
|
Current Assets
|
40.84
|
35.61
|
24.06
|
21.86
|
10.24
|
9.94
|
|||||
|
Total Assets
|
110.34
|
105.36
|
98.36
|
96.16
|
100.06
|
98.58
|
|||||
|
Total Debt*
|
--
|
33.12
|
27.36
|
27.03
|
30.96
|
30.34
|
|||||
|
Net Current Assets
|
-33.50
|
-32.36
|
-37.13
|
-36.74
|
-56.86
|
-42.96
|
|||||
|
Contingent Liabilities
|
--
|
7.34
|
7.34
|
7.34
|
7.34
|
7.34
|
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
|
--
|
-5.93
|
-0.10
|
18.42
|
0.43
|
-2.48
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-0.65
|
--
|
--
|
--
|
--
|
|||||
|
Cash from Financing Activities
|
--
|
6.76
|
0.09
|
-18.44
|
-0.45
|
2.51
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
0.18
|
-0.01
|
-0.02
|
-0.02
|
0.04
|
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 (₹)
|
-0.38
|
0.05
|
-0.10
|
1.51
|
-1.43
|
-0.61
|
|||||
|
Cash EPS (₹)
|
-0.38
|
0.05
|
-0.10
|
1.51
|
-1.43
|
-0.61
|
|||||
|
Adjusted Book Value (₹)
|
8.52
|
8.97
|
8.92
|
9.01
|
7.51
|
8.94
|
|||||
|
Dividend per Share (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
--
|
-1.43
|
-0.03
|
4.45
|
0.10
|
-0.60
|
|||||
|
Free Cash Flow per Share (₹)
|
--
|
-1.25
|
0.07
|
4.34
|
-0.35
|
-1.20
|
Profitability Ratios |
TTM | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
0.13
|
1.35
|
11.51
|
-0.89
|
0.14
|
|||||
|
ROE (%)
|
-4.29
|
0.56
|
-1.06
|
18.24
|
-17.38
|
-6.62
|
|||||
|
ROA (%)
|
-1.44
|
0.20
|
-0.40
|
6.35
|
-5.95
|
-2.57
|
|||||
|
EBIT Margin (%)
|
--
|
--
|
16.81
|
-56.30
|
--
|
--
|
|||||
|
Net Margin (%)
|
-1,572.73
|
9.53
|
-7.84
|
43.57
|
-1,477.10
|
-356.35
|
|||||
|
Cash Profit Margin (%)
|
--
|
--
|
-7.90
|
138.46
|
--
|
--
|
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 (%)
|
--
|
-100.00
|
10.67
|
--
|
--
|
--
|
|||||
|
EBIT Growth (%)
|
10.00
|
-347.46
|
133.05
|
-160.23
|
-57.18
|
88.84
|
|||||
|
Net Profit Growth (%)
|
-172.85
|
152.38
|
-106.31
|
205.45
|
-133.52
|
46.03
|
|||||
|
EPS Growth (%)
|
-172.83
|
152.37
|
-106.31
|
205.45
|
-133.52
|
46.03
|
|||||
|
Book Value Growth (%)
|
--
|
0.58
|
-1.05
|
20.07
|
-15.99
|
-6.41
|
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
|
-19.33
|
78.31
|
--
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
0.85
|
0.43
|
--
|
--
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-43.00
|
549.89
|
78.84
|
9.40
|
-125.95
|
782.71
|
|||||
|
Close Price (₹)
|
6.41
|
3.90
|
--
|
--
|
--
|
--
|
|||||
|
High Price (₹)
|
17.00
|
25.88
|
--
|
--
|
--
|
--
|
|||||
|
Low Price (₹)
|
6.00
|
3.38
|
--
|
--
|
--
|
--
|
|||||
|
Market Cap (₹ Cr)
|
30.10
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
0.89
|
0.74
|
0.73
|
1.00
|
0.82
|
|||||
|
Short term debt to equity ratio
|
--
|
0.89
|
0.73
|
0.72
|
0.76
|
0.43
|
|||||
|
Current Ratio
|
0.55
|
0.52
|
0.39
|
0.37
|
0.15
|
0.19
|
|||||
|
Quick Ratio
|
0.55
|
0.52
|
0.39
|
0.32
|
0.01
|
0.01
|
|||||
|
Interest Coverage
|
-24.49
|
0.54
|
0.73
|
7.02
|
-0.10
|
0.03
|
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 (%)
|
--
|
--
|
15.16
|
--
|
--
|
--
|
|||||
|
Asset Turnover
|
--
|
--
|
0.05
|
0.05
|
--
|
--
|
|||||
|
Receivable days
|
--
|
--
|
55.35
|
--
|
--
|
--
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
507.54
|
--
|
--
|
|||||
|
Payable days
|
--
|
--
|
--
|
892.82
|
--
|
--
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
-385.28
|
--
|
--
|