Market cap
₹7 Cr
Revenue (TTM)
₹25 Cr
P/E Ratio
--
P/B Ratio
-5.1
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
|
25.36
|
3.36
|
--
|
0.12
|
--
|
--
|
|||||
|
Total Income
|
25.36
|
3.36
|
--
|
0.40
|
--
|
--
|
|||||
|
Total Expenditure
|
25.49
|
3.78
|
0.24
|
0.18
|
0.09
|
0.08
|
|||||
|
EBITDA
|
-0.13
|
-0.42
|
-0.24
|
-0.07
|
-0.09
|
-0.08
|
|||||
|
Depreciation
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EBIT
|
-0.13
|
-0.42
|
-0.24
|
-0.07
|
-0.09
|
-0.08
|
|||||
|
Interest
|
0.08
|
0.05
|
0.00
|
0.00
|
0.00
|
0.00
|
|||||
|
Other Income
|
0.00
|
--
|
--
|
0.28
|
--
|
--
|
|||||
|
Exceptional Items
|
--
|
--
|
0.00
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-0.21
|
-0.48
|
-0.24
|
0.21
|
-0.09
|
-0.08
|
|||||
|
Provision for Tax
|
--
|
--
|
0.00
|
--
|
--
|
0.00
|
|||||
|
Profit after Tax
|
-0.21
|
-0.48
|
-0.24
|
0.21
|
-0.09
|
-0.08
|
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
|
-0.82
|
-0.84
|
-0.37
|
-0.13
|
-0.34
|
-0.26
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
0.21
|
1.36
|
0.51
|
0.24
|
0.46
|
0.33
|
|||||
|
Current Liabilities
|
1.81
|
0.07
|
0.02
|
0.02
|
0.05
|
0.07
|
|||||
|
Total Liabilities
|
1.21
|
0.59
|
0.16
|
0.13
|
0.16
|
0.15
|
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
|
0.07
|
0.09
|
0.09
|
0.08
|
0.08
|
0.08
|
|||||
|
Current Assets
|
1.09
|
0.50
|
0.07
|
0.05
|
0.08
|
0.07
|
|||||
|
Total Assets
|
1.21
|
0.59
|
0.16
|
0.13
|
0.16
|
0.15
|
|||||
|
Total Debt*
|
--
|
1.36
|
0.51
|
0.24
|
0.46
|
0.33
|
|||||
|
Net Current Assets
|
-0.72
|
0.43
|
0.05
|
0.03
|
0.03
|
0.00
|
|||||
|
Contingent Liabilities
|
--
|
0.15
|
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
|
--
|
-0.80
|
-0.26
|
0.21
|
-0.13
|
-0.05
|
|||||
|
Cash Flow from Investing Activities
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash from Financing Activities
|
--
|
0.81
|
0.26
|
-0.21
|
0.12
|
0.05
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
0.01
|
0.00
|
0.00
|
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 (₹)
|
-0.54
|
-1.21
|
-0.60
|
0.54
|
-0.22
|
-0.20
|
|||||
|
Cash EPS (₹)
|
-0.54
|
-1.21
|
-0.60
|
0.54
|
-0.22
|
-0.20
|
|||||
|
Adjusted Book Value (₹)
|
-3.56
|
-2.91
|
-1.70
|
-1.10
|
-1.64
|
-1.42
|
|||||
|
Dividend per Share (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
--
|
-2.03
|
-0.67
|
0.54
|
-0.32
|
-0.14
|
|||||
|
Free Cash Flow per Share (₹)
|
--
|
-2.16
|
-0.67
|
0.54
|
-0.32
|
-0.14
|
Profitability Ratios |
TTM | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-129.00
|
-190.32
|
190.56
|
-91.51
|
-86.85
|
|||||
|
ROE (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
ROA (%)
|
-23.59
|
-126.67
|
-163.16
|
147.22
|
-55.89
|
-51.89
|
|||||
|
EBIT Margin (%)
|
-0.52
|
-12.61
|
--
|
-58.30
|
--
|
--
|
|||||
|
Net Margin (%)
|
-0.84
|
-14.15
|
--
|
53.80
|
--
|
--
|
|||||
|
Cash Profit Margin (%)
|
--
|
-14.15
|
--
|
185.14
|
--
|
--
|
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 (%)
|
416.84
|
--
|
-100.00
|
--
|
--
|
--
|
|||||
|
EBIT Growth (%)
|
49.04
|
-79.61
|
-251.56
|
21.70
|
-10.88
|
24.72
|
|||||
|
Net Profit Growth (%)
|
32.27
|
-100.34
|
-211.40
|
348.37
|
-10.86
|
34.58
|
|||||
|
EPS Growth (%)
|
32.26
|
-100.35
|
-211.39
|
348.35
|
-10.86
|
34.57
|
|||||
|
Book Value Growth (%)
|
--
|
-71.09
|
-55.00
|
33.05
|
-15.37
|
-16.08
|
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
|
-33.36
|
--
|
--
|
9.38
|
--
|
--
|
|||||
|
Price / Book Value
|
-5.06
|
-4.29
|
-16.34
|
-4.63
|
--
|
-2.17
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-54.06
|
-14.79
|
-48.48
|
10.47
|
-51.10
|
-19.91
|
|||||
|
Close Price (₹)
|
17.55
|
12.51
|
27.83
|
5.09
|
--
|
3.09
|
|||||
|
High Price (₹)
|
21.30
|
32.80
|
33.59
|
5.09
|
--
|
4.00
|
|||||
|
Low Price (₹)
|
12.00
|
11.86
|
5.34
|
3.00
|
--
|
3.07
|
|||||
|
Market Cap (₹ Cr)
|
7.07
|
4.92
|
--
|
2.00
|
--
|
--
|
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
|
-0.26
|
-1.62
|
-1.37
|
-1.86
|
-1.33
|
-1.29
|
|||||
|
Short term debt to equity ratio
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Current Ratio
|
0.60
|
6.98
|
3.30
|
2.72
|
1.71
|
0.94
|
|||||
|
Quick Ratio
|
0.43
|
6.98
|
3.30
|
2.72
|
1.71
|
0.94
|
|||||
|
Interest Coverage
|
-1.65
|
-8.16
|
-2,378.00
|
267.38
|
-857.00
|
-818.79
|
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 (%)
|
--
|
12.33
|
--
|
--
|
--
|
--
|
|||||
|
Asset Turnover
|
28.22
|
8.95
|
--
|
0.80
|
--
|
--
|
|||||
|
Receivable days
|
--
|
45.01
|
--
|
--
|
--
|
--
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Payable days
|
--
|
3.87
|
--
|
89.62
|
--
|
--
|
|||||
|
Cash Conversion Cycle
|
--
|
41.14
|
--
|
-89.62
|
--
|
--
|