Market cap
₹50 Cr
Revenue (TTM)
₹6 Cr
P/E Ratio
--
P/B Ratio
0.7
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
|
6.37
|
3.87
|
5.45
|
2.56
|
0.00
|
0.01
|
|||||
|
Total Income
|
6.37
|
10.10
|
8.06
|
2.74
|
0.01
|
0.01
|
|||||
|
Total Expenditure
|
7.54
|
11.85
|
7.90
|
2.69
|
0.11
|
0.09
|
|||||
|
EBITDA
|
-1.18
|
-7.98
|
-2.45
|
-0.13
|
-0.11
|
-0.09
|
|||||
|
Depreciation
|
0.05
|
0.06
|
0.08
|
--
|
--
|
--
|
|||||
|
EBIT
|
-1.23
|
-8.04
|
-2.54
|
-0.13
|
-0.11
|
-0.09
|
|||||
|
Interest
|
3.01
|
0.79
|
0.01
|
0.05
|
0.00
|
0.00
|
|||||
|
Other Income
|
--
|
6.23
|
2.61
|
0.18
|
0.01
|
--
|
|||||
|
Exceptional Items
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-4.24
|
-2.60
|
0.07
|
0.00
|
-0.10
|
-0.09
|
|||||
|
Provision for Tax
|
0.01
|
0.01
|
0.02
|
--
|
--
|
--
|
|||||
|
Profit after Tax
|
-4.25
|
-2.61
|
0.05
|
0.00
|
-0.10
|
-0.09
|
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
|
80.99
|
82.97
|
77.22
|
-0.19
|
-0.19
|
-0.09
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
0.01
|
0.03
|
--
|
0.13
|
--
|
--
|
|||||
|
Current Liabilities
|
44.21
|
37.87
|
18.97
|
27.40
|
0.43
|
0.36
|
|||||
|
Total Liabilities
|
125.21
|
120.87
|
96.18
|
27.34
|
0.24
|
0.28
|
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
|
87.67
|
81.68
|
78.92
|
17.57
|
0.02
|
0.02
|
|||||
|
Current Assets
|
37.20
|
39.19
|
17.27
|
9.77
|
0.22
|
0.26
|
|||||
|
Total Assets
|
125.21
|
120.87
|
96.18
|
27.34
|
0.24
|
0.28
|
|||||
|
Total Debt*
|
--
|
34.25
|
15.52
|
27.24
|
0.41
|
0.27
|
|||||
|
Net Current Assets
|
-7.02
|
1.32
|
-1.70
|
-17.63
|
-0.21
|
-0.10
|
|||||
|
Contingent Liabilities
|
--
|
--
|
--
|
--
|
0.15
|
0.15
|
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
|
--
|
-18.00
|
1.72
|
-12.74
|
-0.14
|
-0.05
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-2.55
|
-65.45
|
-13.55
|
--
|
--
|
|||||
|
Cash from Financing Activities
|
--
|
20.89
|
63.55
|
26.65
|
0.14
|
0.05
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
0.34
|
-0.18
|
0.36
|
0.00
|
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 (₹)
|
-0.27
|
-0.28
|
0.01
|
0.00
|
-0.03
|
-0.03
|
|||||
|
Cash EPS (₹)
|
-0.27
|
-0.27
|
0.01
|
0.00
|
-0.03
|
-0.03
|
|||||
|
Adjusted Book Value (₹)
|
4.62
|
7.54
|
7.01
|
-0.06
|
-0.06
|
-0.03
|
|||||
|
Dividend per Share (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
--
|
-1.90
|
0.18
|
-40.85
|
-0.45
|
-0.17
|
|||||
|
Free Cash Flow per Share (₹)
|
--
|
-2.56
|
-0.04
|
-42.20
|
-0.45
|
-0.17
|
Profitability Ratios |
TTM | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-1.73
|
0.13
|
0.36
|
-50.53
|
-43.24
|
|||||
|
ROE (%)
|
-5.14
|
-3.78
|
0.14
|
--
|
--
|
--
|
|||||
|
ROA (%)
|
-3.46
|
-2.40
|
0.08
|
-0.01
|
-39.88
|
-32.56
|
|||||
|
EBIT Margin (%)
|
-19.32
|
-207.79
|
-46.59
|
-5.26
|
-27,575.00
|
-1,443.33
|
|||||
|
Net Margin (%)
|
-66.83
|
-25.84
|
0.59
|
-0.03
|
-1,146.67
|
-1,453.33
|
|||||
|
Cash Profit Margin (%)
|
0.00
|
-65.76
|
2.40
|
-0.03
|
--
|
-1,453.33
|
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 (%)
|
-27.74
|
-28.94
|
112.80
|
--
|
-93.33
|
-87.80
|
|||||
|
EBIT Growth (%)
|
53.34
|
-216.97
|
-1,786.02
|
-21.94
|
-27.37
|
-53.00
|
|||||
|
Net Profit Growth (%)
|
-11.45
|
-5,627.54
|
6,842.86
|
99.32
|
-18.35
|
-53.79
|
|||||
|
EPS Growth (%)
|
23.76
|
-5,604.00
|
2,600.00
|
99.40
|
-18.38
|
-53.80
|
|||||
|
Book Value Growth (%)
|
--
|
7.53
|
35,179.68
|
-0.37
|
-120.56
|
-5,450.00
|
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
|
-11.72
|
--
|
718.95
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
0.69
|
1.51
|
0.51
|
-31.88
|
-19.00
|
-14.10
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-76.16
|
-86.04
|
361.77
|
672.83
|
-39.11
|
-16.84
|
|||||
|
Close Price (₹)
|
4.98
|
11.36
|
3.58
|
1.94
|
1.15
|
0.39
|
|||||
|
High Price (₹)
|
18.22
|
32.65
|
3.58
|
1.94
|
1.38
|
0.71
|
|||||
|
Low Price (₹)
|
4.90
|
3.75
|
1.94
|
0.98
|
0.31
|
0.39
|
|||||
|
Market Cap (₹ Cr)
|
49.85
|
107.68
|
33.93
|
6.04
|
3.59
|
1.21
|
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
|
--
|
0.43
|
0.21
|
-143.76
|
-2.16
|
-3.13
|
|||||
|
Short term debt to equity ratio
|
--
|
0.41
|
0.20
|
-143.76
|
-2.16
|
-3.13
|
|||||
|
Current Ratio
|
0.84
|
1.03
|
0.91
|
0.36
|
0.52
|
0.71
|
|||||
|
Quick Ratio
|
0.64
|
0.80
|
0.58
|
0.32
|
0.46
|
0.64
|
|||||
|
Interest Coverage
|
-0.41
|
-2.30
|
6.86
|
0.99
|
-67.80
|
-144.33
|
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 (%)
|
329.84
|
568.59
|
66.04
|
131.28
|
33,250.00
|
3,106.67
|
|||||
|
Asset Turnover
|
0.05
|
0.04
|
0.09
|
0.19
|
0.00
|
0.02
|
|||||
|
Receivable days
|
--
|
1,207.27
|
233.10
|
249.07
|
--
|
--
|
|||||
|
Inventory Days
|
--
|
717.11
|
243.62
|
67.24
|
--
|
1,453.92
|
|||||
|
Payable days
|
--
|
179.70
|
211.64
|
3.33
|
--
|
4,190.20
|
|||||
|
Cash Conversion Cycle
|
--
|
1,744.68
|
265.08
|
312.98
|
--
|
-2,736.28
|