Market cap
₹65 Cr
Revenue (TTM)
₹0 Cr
P/E Ratio
--
P/B Ratio
3.2
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
|
0.40
|
-0.22
|
2.75
|
0.01
|
0.07
|
0.01
|
|||||
|
Total Income
|
0.62
|
-0.21
|
3.04
|
0.37
|
12.51
|
0.27
|
|||||
|
Total Expenditure
|
3.61
|
1.18
|
2.62
|
1.13
|
1.16
|
0.27
|
|||||
|
EBITDA
|
-3.21
|
-1.40
|
0.13
|
-1.12
|
-1.09
|
-0.26
|
|||||
|
Depreciation
|
0.33
|
0.12
|
0.04
|
0.04
|
0.03
|
0.03
|
|||||
|
EBIT
|
-3.53
|
-1.52
|
0.09
|
-1.15
|
-1.11
|
-0.30
|
|||||
|
Interest
|
1.74
|
0.48
|
--
|
--
|
--
|
--
|
|||||
|
Other Income
|
0.22
|
0.01
|
0.29
|
0.36
|
12.44
|
0.26
|
|||||
|
Exceptional Items
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-5.05
|
-2.00
|
0.38
|
-0.79
|
11.32
|
-0.04
|
|||||
|
Provision for Tax
|
0.05
|
1.25
|
-0.39
|
0.00
|
2.74
|
0.02
|
|||||
|
Profit after Tax
|
-5.09
|
-3.25
|
0.76
|
-0.80
|
8.59
|
-0.06
|
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
|
13.73
|
10.75
|
14.00
|
13.23
|
14.03
|
5.44
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
21.76
|
1.98
|
0.90
|
0.00
|
0.00
|
-0.13
|
|||||
|
Current Liabilities
|
27.13
|
19.31
|
12.01
|
15.19
|
12.22
|
7.41
|
|||||
|
Total Liabilities
|
62.62
|
32.17
|
27.14
|
28.42
|
26.24
|
12.85
|
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
|
16.55
|
13.96
|
15.73
|
16.76
|
14.35
|
10.85
|
|||||
|
Current Assets
|
45.07
|
17.89
|
11.18
|
11.66
|
11.90
|
1.87
|
|||||
|
Total Assets
|
62.62
|
32.17
|
27.14
|
28.42
|
26.24
|
12.85
|
|||||
|
Total Debt*
|
--
|
10.48
|
4.62
|
4.36
|
8.68
|
0.53
|
|||||
|
Net Current Assets
|
17.94
|
-1.42
|
-0.83
|
-3.53
|
-0.32
|
-5.54
|
|||||
|
Contingent Liabilities
|
--
|
0.21
|
24.32
|
24.32
|
25.74
|
3.76
|
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
|
--
|
-7.42
|
-1.37
|
6.37
|
-17.85
|
6.51
|
|||||
|
Cash Flow from Investing Activities
|
--
|
1.50
|
1.17
|
-2.46
|
12.42
|
-0.32
|
|||||
|
Cash from Financing Activities
|
--
|
5.86
|
0.26
|
-4.32
|
4.20
|
-5.02
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
-0.07
|
0.06
|
-0.41
|
-1.23
|
1.18
|
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 (₹)
|
-3.18
|
-4.83
|
1.14
|
-1.18
|
12.78
|
-0.09
|
|||||
|
Cash EPS (₹)
|
-3.23
|
-4.65
|
1.20
|
-1.13
|
12.82
|
-0.04
|
|||||
|
Adjusted Book Value (₹)
|
13.13
|
15.99
|
20.82
|
19.69
|
20.87
|
8.09
|
|||||
|
Dividend per Share (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
--
|
-11.04
|
-2.05
|
9.48
|
-26.56
|
9.69
|
|||||
|
Free Cash Flow per Share (₹)
|
--
|
-12.30
|
-1.54
|
9.33
|
-30.68
|
9.32
|
Profitability Ratios |
TTM | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-7.62
|
2.09
|
-3.95
|
79.01
|
-0.65
|
|||||
|
ROE (%)
|
-36.36
|
-26.24
|
5.61
|
-5.84
|
88.24
|
-1.11
|
|||||
|
ROA (%)
|
-10.74
|
-11.01
|
2.76
|
-2.91
|
44.09
|
-0.67
|
|||||
|
EBIT Margin (%)
|
-883.00
|
704.44
|
3.22
|
-15,606.76
|
-1,567.14
|
-2,663.06
|
|||||
|
Net Margin (%)
|
-815.87
|
1,543.60
|
25.15
|
-216.58
|
68.67
|
-22.58
|
|||||
|
Cash Profit Margin (%)
|
0.00
|
1,443.97
|
29.30
|
--
|
--
|
-258.56
|
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 (%)
|
-47.64
|
-107.87
|
--
|
-89.56
|
538.74
|
-60.64
|
|||||
|
EBIT Growth (%)
|
-115.76
|
-1,823.64
|
107.65
|
-3.94
|
-275.88
|
13.57
|
|||||
|
Net Profit Growth (%)
|
-44.01
|
-524.73
|
196.05
|
-109.27
|
--
|
-114.93
|
|||||
|
EPS Growth (%)
|
-342.21
|
-524.75
|
196.05
|
-109.27
|
--
|
-114.93
|
|||||
|
Book Value Growth (%)
|
--
|
-23.19
|
5.78
|
-5.67
|
157.90
|
-1.11
|
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
|
-13.05
|
--
|
18.13
|
--
|
2.74
|
--
|
|||||
|
Price / Book Value
|
3.16
|
2.10
|
0.99
|
2.82
|
1.68
|
0.90
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-34.20
|
-23.71
|
43.85
|
-54.82
|
2.80
|
-714.45
|
|||||
|
Close Price (₹)
|
30.61
|
33.62
|
20.61
|
55.44
|
35.00
|
7.30
|
|||||
|
High Price (₹)
|
61.67
|
44.93
|
70.00
|
63.90
|
49.80
|
8.24
|
|||||
|
Low Price (₹)
|
27.80
|
19.60
|
20.59
|
17.30
|
6.10
|
4.83
|
|||||
|
Market Cap (₹ Cr)
|
65.24
|
22.60
|
13.85
|
37.26
|
23.52
|
4.91
|
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
|
1.48
|
0.97
|
0.33
|
0.33
|
0.62
|
0.10
|
|||||
|
Short term debt to equity ratio
|
--
|
0.78
|
0.25
|
0.33
|
0.62
|
0.10
|
|||||
|
Current Ratio
|
1.66
|
0.93
|
0.93
|
0.77
|
0.97
|
0.25
|
|||||
|
Quick Ratio
|
0.04
|
0.38
|
0.10
|
0.05
|
0.08
|
0.25
|
|||||
|
Interest Coverage
|
-1.90
|
-3.16
|
--
|
--
|
--
|
--
|
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 (%)
|
16.75
|
-311.74
|
27.14
|
9,435.14
|
--
|
--
|
|||||
|
Asset Turnover
|
0.01
|
-0.01
|
0.10
|
0.00
|
0.00
|
0.00
|
|||||
|
Receivable days
|
--
|
-1,198.53
|
95.88
|
--
|
--
|
--
|
|||||
|
Inventory Days
|
--
|
--
|
1,386.51
|
--
|
--
|
--
|
|||||
|
Payable days
|
--
|
147.98
|
19.99
|
-3,325.56
|
-371.88
|
--
|
|||||
|
Cash Conversion Cycle
|
--
|
-1,346.51
|
1,462.40
|
3,325.56
|
371.88
|
--
|