Market cap
₹16 Cr
Revenue (TTM)
₹21 Cr
P/E Ratio
--
P/B Ratio
1.2
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
|
21.12
|
18.89
|
--
|
--
|
--
|
--
|
|||||
|
Total Income
|
21.12
|
19.09
|
0.13
|
0.14
|
--
|
--
|
|||||
|
Total Expenditure
|
21.24
|
16.22
|
0.14
|
0.13
|
0.10
|
0.26
|
|||||
|
EBITDA
|
-0.12
|
2.66
|
-0.14
|
-0.13
|
-0.10
|
-0.26
|
|||||
|
Depreciation
|
0.01
|
0.01
|
--
|
--
|
--
|
--
|
|||||
|
EBIT
|
-0.13
|
2.65
|
-0.14
|
-0.13
|
-0.10
|
-0.26
|
|||||
|
Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Other Income
|
--
|
0.20
|
0.13
|
0.14
|
--
|
--
|
|||||
|
Exceptional Items
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-0.13
|
2.85
|
0.00
|
0.00
|
-0.10
|
-0.26
|
|||||
|
Provision for Tax
|
-0.09
|
0.70
|
--
|
--
|
--
|
--
|
|||||
|
Profit after Tax
|
-0.04
|
2.16
|
0.00
|
0.00
|
-0.10
|
-0.26
|
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
|
12.66
|
12.70
|
10.55
|
10.80
|
10.80
|
10.90
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
0.13
|
0.13
|
0.02
|
0.01
|
10.14
|
9.25
|
|||||
|
Current Liabilities
|
30.71
|
8.38
|
0.05
|
0.05
|
0.29
|
0.24
|
|||||
|
Total Liabilities
|
43.50
|
21.21
|
10.62
|
10.87
|
21.24
|
20.39
|
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
|
1.59
|
2.66
|
10.34
|
10.34
|
20.84
|
20.00
|
|||||
|
Current Assets
|
41.90
|
18.55
|
0.28
|
0.53
|
0.39
|
0.40
|
|||||
|
Total Assets
|
43.50
|
21.21
|
10.62
|
10.87
|
21.24
|
20.39
|
|||||
|
Total Debt*
|
--
|
0.13
|
0.01
|
--
|
10.06
|
9.17
|
|||||
|
Net Current Assets
|
11.19
|
10.17
|
0.23
|
0.48
|
0.10
|
0.16
|
|||||
|
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
|
--
|
-5.70
|
-1.89
|
-0.24
|
-0.05
|
0.24
|
|||||
|
Cash Flow from Investing Activities
|
--
|
6.01
|
--
|
10.51
|
0.22
|
0.06
|
|||||
|
Cash from Financing Activities
|
--
|
0.12
|
1.90
|
-10.13
|
-0.18
|
-0.34
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
0.42
|
0.01
|
0.13
|
0.00
|
-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 (₹)
|
0.00
|
0.15
|
0.00
|
0.00
|
-0.01
|
-0.02
|
|||||
|
Cash EPS (₹)
|
--
|
0.15
|
0.00
|
0.00
|
-0.01
|
-0.02
|
|||||
|
Adjusted Book Value (₹)
|
--
|
0.86
|
0.71
|
0.73
|
0.73
|
0.74
|
|||||
|
Dividend per Share (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
--
|
-0.38
|
-0.13
|
-0.02
|
-0.03
|
0.16
|
|||||
|
Free Cash Flow per Share (₹)
|
--
|
-0.27
|
-0.11
|
-0.02
|
-0.03
|
0.16
|
Profitability Ratios |
TTM | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
24.42
|
-0.05
|
0.01
|
-0.50
|
-1.27
|
|||||
|
ROE (%)
|
-0.32
|
18.55
|
-0.05
|
0.01
|
-0.94
|
-2.35
|
|||||
|
ROA (%)
|
-0.12
|
13.55
|
-0.05
|
0.01
|
-0.49
|
-1.26
|
|||||
|
EBIT Margin (%)
|
-0.60
|
14.05
|
--
|
--
|
--
|
--
|
|||||
|
Net Margin (%)
|
-0.19
|
11.30
|
-3.70
|
0.89
|
--
|
--
|
|||||
|
Cash Profit Margin (%)
|
0.00
|
11.47
|
--
|
--
|
--
|
--
|
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 (%)
|
42.22
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EBIT Growth (%)
|
-104.64
|
2,031.88
|
-2.54
|
-30.99
|
60.53
|
-417.03
|
|||||
|
Net Profit Growth (%)
|
-101.74
|
--
|
-508.33
|
101.17
|
60.53
|
-423.24
|
|||||
|
EPS Growth (%)
|
-101.74
|
--
|
-400.00
|
101.45
|
60.50
|
-423.12
|
|||||
|
Book Value Growth (%)
|
--
|
20.45
|
-2.38
|
0.01
|
-0.94
|
-2.32
|
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
|
--
|
20.56
|
--
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
1.24
|
3.49
|
11.86
|
8.54
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-82.75
|
15.33
|
--
|
--
|
-243.33
|
-92.59
|
|||||
|
Close Price (₹)
|
1.04
|
2.99
|
8.43
|
6.22
|
--
|
--
|
|||||
|
High Price (₹)
|
3.64
|
9.77
|
13.00
|
20.26
|
--
|
--
|
|||||
|
Low Price (₹)
|
1.04
|
2.82
|
5.81
|
1.20
|
--
|
--
|
|||||
|
Market Cap (₹ Cr)
|
15.73
|
44.35
|
--
|
--
|
--
|
--
|
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
|
0.01
|
0.00
|
--
|
0.93
|
0.84
|
|||||
|
Short term debt to equity ratio
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Current Ratio
|
1.36
|
2.21
|
5.55
|
10.49
|
1.35
|
1.67
|
|||||
|
Quick Ratio
|
0.92
|
1.01
|
4.41
|
9.36
|
1.15
|
1.43
|
|||||
|
Interest Coverage
|
--
|
--
|
--
|
--
|
--
|
--
|
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 (%)
|
120.64
|
36.13
|
--
|
--
|
--
|
--
|
|||||
|
Asset Turnover
|
0.65
|
1.19
|
--
|
--
|
--
|
--
|
|||||
|
Receivable days
|
--
|
66.70
|
--
|
--
|
--
|
--
|
|||||
|
Inventory Days
|
--
|
97.76
|
--
|
--
|
--
|
--
|
|||||
|
Payable days
|
--
|
175.15
|
--
|
--
|
--
|
--
|
|||||
|
Cash Conversion Cycle
|
--
|
-10.70
|
--
|
--
|
--
|
--
|