Market cap
₹9 Cr
Revenue (TTM)
₹0 Cr
P/E Ratio
--
P/B Ratio
5.3
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
|
0.06
|
1.18
|
1.90
|
3.47
|
1.74
|
2.15
|
|||||
|
Total Income
|
0.06
|
1.45
|
2.50
|
3.90
|
2.93
|
2.55
|
|||||
|
Total Expenditure
|
0.51
|
1.27
|
3.46
|
4.05
|
2.43
|
2.01
|
|||||
|
EBITDA
|
-0.44
|
-0.10
|
-1.55
|
-0.59
|
-0.69
|
0.14
|
|||||
|
Depreciation
|
0.04
|
0.07
|
0.53
|
0.55
|
0.52
|
0.57
|
|||||
|
EBIT
|
-0.49
|
-0.16
|
-2.08
|
-1.14
|
-1.21
|
-0.43
|
|||||
|
Interest
|
0.97
|
1.21
|
1.04
|
0.86
|
0.92
|
0.35
|
|||||
|
Other Income
|
--
|
0.27
|
0.59
|
0.43
|
1.19
|
0.40
|
|||||
|
Exceptional Items
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-1.46
|
-1.11
|
-2.53
|
-1.57
|
-0.95
|
-0.38
|
|||||
|
Provision for Tax
|
-0.35
|
-0.21
|
-0.66
|
-0.36
|
-0.19
|
-0.06
|
|||||
|
Profit after Tax
|
-1.10
|
-0.90
|
-1.87
|
-1.20
|
-0.76
|
-0.32
|
|||||
|
Minority Interest
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
--
|
|||||
|
Share of Associate
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
-1.10
|
-0.76
|
-1.72
|
-1.23
|
-0.95
|
-0.32
|
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
|
10.89
|
12.02
|
12.79
|
14.65
|
16.03
|
17.11
|
|||||
|
Minority Interest
|
0.00
|
-0.03
|
-0.02
|
-0.02
|
-0.02
|
-0.02
|
|||||
|
Non-Current Liabilities
|
0.81
|
-1.51
|
-0.86
|
2.12
|
2.64
|
2.37
|
|||||
|
Current Liabilities
|
17.45
|
19.22
|
17.88
|
14.83
|
12.89
|
13.86
|
|||||
|
Total Liabilities
|
29.12
|
32.45
|
32.20
|
33.23
|
32.81
|
34.32
|
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
|
23.19
|
21.23
|
24.23
|
24.86
|
25.31
|
25.96
|
|||||
|
Current Assets
|
4.76
|
8.48
|
5.56
|
6.73
|
6.22
|
7.35
|
|||||
|
Total Assets
|
29.12
|
32.45
|
32.20
|
33.23
|
32.81
|
34.32
|
|||||
|
Total Debt*
|
--
|
14.16
|
12.65
|
12.84
|
11.04
|
11.64
|
|||||
|
Net Current Assets
|
-12.69
|
-10.74
|
-12.33
|
-8.10
|
-6.67
|
-6.50
|
|||||
|
Contingent Liabilities
|
--
|
1.84
|
1.83
|
1.64
|
1.64
|
0.72
|
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
|
--
|
-0.77
|
1.21
|
-0.48
|
-0.05
|
0.74
|
|||||
|
Cash Flow from Investing Activities
|
--
|
2.90
|
-0.08
|
-0.36
|
-0.04
|
0.01
|
|||||
|
Cash from Financing Activities
|
--
|
0.29
|
-1.23
|
0.95
|
-0.14
|
-0.63
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
2.42
|
-0.10
|
0.11
|
-0.23
|
0.12
|
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 (₹)
|
-2.60
|
-1.80
|
-4.07
|
-2.90
|
-2.23
|
-0.76
|
|||||
|
Cash EPS (₹)
|
--
|
-1.96
|
-3.18
|
-1.54
|
-0.55
|
0.58
|
|||||
|
Adjusted Book Value (₹)
|
--
|
7.52
|
9.32
|
13.39
|
16.29
|
18.52
|
|||||
|
Dividend per Share (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
--
|
-1.82
|
2.86
|
-1.13
|
-0.12
|
1.75
|
|||||
|
Free Cash Flow per Share (₹)
|
--
|
-4.22
|
1.66
|
-3.00
|
-1.28
|
0.45
|
Profitability Ratios |
TTM | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
0.64
|
-8.45
|
-3.85
|
-0.15
|
-0.15
|
|||||
|
ROE (%)
|
-10.08
|
-25.10
|
-38.93
|
-19.12
|
-10.27
|
-4.03
|
|||||
|
ROA (%)
|
-3.58
|
-3.01
|
-6.11
|
-3.81
|
-2.34
|
-0.95
|
|||||
|
EBIT Margin (%)
|
-773.02
|
-13.66
|
-109.22
|
-32.77
|
-69.74
|
-20.08
|
|||||
|
Net Margin (%)
|
-1,749.21
|
-61.84
|
-75.10
|
-30.87
|
-25.91
|
-12.69
|
|||||
|
Cash Profit Margin (%)
|
0.00
|
-70.48
|
-70.75
|
-18.90
|
-13.53
|
11.53
|
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 (%)
|
-95.66
|
-38.07
|
-45.06
|
99.21
|
-19.02
|
-24.36
|
|||||
|
EBIT Growth (%)
|
-219.36
|
92.26
|
-83.13
|
6.41
|
-181.25
|
53.73
|
|||||
|
Net Profit Growth (%)
|
-90.50
|
52.17
|
-55.83
|
-58.68
|
-134.42
|
72.51
|
|||||
|
EPS Growth (%)
|
-91.84
|
55.76
|
-40.43
|
-29.92
|
-192.33
|
72.51
|
|||||
|
Book Value Growth (%)
|
--
|
-19.30
|
-30.38
|
-17.78
|
-12.04
|
-4.19
|
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
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
5.27
|
5.65
|
3.48
|
2.46
|
1.04
|
0.51
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-51.24
|
169.64
|
-27.44
|
-170.69
|
36.70
|
26.26
|
|||||
|
Close Price (₹)
|
22.00
|
42.53
|
32.49
|
33.00
|
17.00
|
9.41
|
|||||
|
High Price (₹)
|
45.94
|
60.00
|
49.67
|
48.60
|
23.50
|
10.65
|
|||||
|
Low Price (₹)
|
16.25
|
26.79
|
25.18
|
17.10
|
7.75
|
5.89
|
|||||
|
Market Cap (₹ Cr)
|
9.12
|
18.03
|
13.77
|
13.99
|
7.21
|
3.99
|
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
|
0.02
|
4.38
|
3.16
|
2.24
|
1.59
|
1.47
|
|||||
|
Short term debt to equity ratio
|
--
|
1.14
|
0.93
|
0.68
|
0.52
|
0.52
|
|||||
|
Current Ratio
|
0.27
|
0.44
|
0.31
|
0.45
|
0.48
|
0.53
|
|||||
|
Quick Ratio
|
0.06
|
0.25
|
0.10
|
0.20
|
0.20
|
0.29
|
|||||
|
Interest Coverage
|
-0.50
|
0.09
|
-1.42
|
-0.82
|
-0.03
|
-0.09
|
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 (%)
|
1,231.75
|
65.66
|
3.31
|
1.78
|
6.93
|
3.94
|
|||||
|
Asset Turnover
|
0.00
|
0.04
|
0.06
|
0.11
|
0.05
|
0.06
|
|||||
|
Receivable days
|
--
|
129.58
|
11.96
|
9.60
|
21.52
|
25.83
|
|||||
|
Inventory Days
|
--
|
1,159.35
|
720.85
|
392.91
|
741.60
|
587.10
|
|||||
|
Payable days
|
--
|
2,850.76
|
1,039.84
|
1,751.22
|
1,268.34
|
325.01
|
|||||
|
Cash Conversion Cycle
|
--
|
-1,561.83
|
-307.02
|
-1,348.71
|
-505.22
|
287.92
|