Market cap
₹15 Cr
Revenue (TTM)
₹0 Cr
P/E Ratio
--
P/B Ratio
-1.6
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
|
0.02
|
0.11
|
0.43
|
13.35
|
16.17
|
1.62
|
|||||
|
Total Income
|
0.07
|
0.13
|
12.34
|
15.23
|
18.92
|
2.36
|
|||||
|
Total Expenditure
|
0.22
|
1.07
|
2.18
|
18.08
|
18.57
|
3.99
|
|||||
|
EBITDA
|
-0.20
|
-0.96
|
-1.75
|
-4.73
|
-2.40
|
-2.37
|
|||||
|
Depreciation
|
0.02
|
0.01
|
0.29
|
0.81
|
0.80
|
0.80
|
|||||
|
EBIT
|
-0.22
|
-0.97
|
-2.04
|
-5.53
|
-3.21
|
-3.17
|
|||||
|
Interest
|
0.19
|
0.22
|
0.43
|
0.35
|
1.18
|
2.52
|
|||||
|
Other Income
|
0.05
|
0.01
|
11.91
|
1.88
|
2.76
|
0.73
|
|||||
|
Exceptional Items
|
--
|
--
|
--
|
2.93
|
--
|
--
|
|||||
|
Profit before Tax
|
-0.35
|
-1.17
|
9.44
|
-1.08
|
-1.63
|
-4.96
|
|||||
|
Provision for Tax
|
--
|
--
|
0.00
|
0.09
|
--
|
--
|
|||||
|
Profit after Tax
|
-0.35
|
-1.17
|
9.43
|
-1.17
|
-1.63
|
-4.96
|
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
|
-9.79
|
-9.44
|
-8.26
|
-17.70
|
-16.53
|
-14.90
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
7.34
|
7.18
|
7.03
|
5.91
|
25.40
|
26.78
|
|||||
|
Current Liabilities
|
2.83
|
2.70
|
2.69
|
24.61
|
9.46
|
7.44
|
|||||
|
Total Liabilities
|
0.39
|
0.44
|
1.46
|
12.82
|
18.33
|
19.32
|
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
|
0.13
|
0.14
|
0.18
|
0.67
|
11.22
|
11.94
|
|||||
|
Current Assets
|
0.26
|
0.30
|
1.28
|
2.43
|
7.10
|
7.38
|
|||||
|
Total Assets
|
0.39
|
0.44
|
1.46
|
12.82
|
18.33
|
19.32
|
|||||
|
Total Debt*
|
--
|
7.37
|
7.23
|
20.83
|
27.66
|
28.29
|
|||||
|
Net Current Assets
|
-2.58
|
-2.40
|
-1.41
|
-22.18
|
-2.35
|
-0.05
|
|||||
|
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
|
--
|
0.07
|
-7.04
|
3.33
|
1.05
|
-2.46
|
|||||
|
Cash Flow from Investing Activities
|
--
|
--
|
21.01
|
0.81
|
0.82
|
0.65
|
|||||
|
Cash from Financing Activities
|
--
|
-0.07
|
-13.99
|
-4.20
|
-1.81
|
1.71
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
0.00
|
-0.02
|
-0.06
|
0.06
|
-0.10
|
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 (₹)
|
-0.18
|
-0.60
|
4.85
|
-0.60
|
-0.84
|
-2.55
|
|||||
|
Cash EPS (₹)
|
-0.18
|
-0.60
|
5.00
|
-0.19
|
-0.43
|
-2.14
|
|||||
|
Adjusted Book Value (₹)
|
-5.07
|
-4.85
|
-4.25
|
-9.10
|
-8.50
|
-7.66
|
|||||
|
Dividend per Share (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
--
|
0.03
|
-3.62
|
1.72
|
0.54
|
-1.26
|
|||||
|
Free Cash Flow per Share (₹)
|
--
|
-0.07
|
2.22
|
3.42
|
0.40
|
-2.20
|
Profitability Ratios |
TTM | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
--
|
937.25
|
-10.19
|
-3.67
|
-17.69
|
|||||
|
ROE (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
ROA (%)
|
-85.40
|
-123.54
|
132.17
|
-7.50
|
-8.68
|
-26.78
|
|||||
|
EBIT Margin (%)
|
-981.82
|
-846.07
|
-473.24
|
-41.44
|
-19.84
|
-195.23
|
|||||
|
Net Margin (%)
|
-498.59
|
-923.23
|
76.47
|
-7.66
|
-8.63
|
-210.37
|
|||||
|
Cash Profit Margin (%)
|
-0.01
|
-1,010.25
|
2,257.00
|
-2.70
|
-5.13
|
-256.21
|
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 (%)
|
-63.93
|
-73.39
|
-96.77
|
-17.40
|
896.31
|
-62.21
|
|||||
|
EBIT Growth (%)
|
76.32
|
52.42
|
63.14
|
-72.53
|
-1.24
|
15.66
|
|||||
|
Net Profit Growth (%)
|
68.08
|
-112.44
|
908.09
|
28.53
|
67.05
|
1.03
|
|||||
|
EPS Growth (%)
|
68.09
|
-112.44
|
908.13
|
28.54
|
67.05
|
1.02
|
|||||
|
Book Value Growth (%)
|
--
|
-14.20
|
53.31
|
-7.06
|
-10.97
|
-49.88
|
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
|
-43.74
|
--
|
2.05
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
-1.57
|
-2.78
|
-2.34
|
-0.69
|
-0.96
|
-0.32
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-156.19
|
-35.55
|
2.62
|
-11.61
|
122.78
|
-20.22
|
|||||
|
Close Price (₹)
|
9.01
|
13.47
|
9.96
|
6.31
|
8.12
|
2.45
|
|||||
|
High Price (₹)
|
13.10
|
24.18
|
22.57
|
9.26
|
9.50
|
4.95
|
|||||
|
Low Price (₹)
|
6.55
|
9.61
|
5.50
|
3.40
|
2.41
|
1.89
|
|||||
|
Market Cap (₹ Cr)
|
15.48
|
26.19
|
19.36
|
12.27
|
15.79
|
4.76
|
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
|
-0.75
|
-0.78
|
-0.88
|
-1.18
|
-1.67
|
-1.90
|
|||||
|
Short term debt to equity ratio
|
--
|
--
|
--
|
-0.84
|
-0.07
|
-0.06
|
|||||
|
Current Ratio
|
0.09
|
0.11
|
0.48
|
0.10
|
0.75
|
0.99
|
|||||
|
Quick Ratio
|
0.09
|
0.11
|
0.16
|
0.01
|
0.38
|
0.38
|
|||||
|
Interest Coverage
|
-0.89
|
-4.46
|
23.03
|
-2.08
|
-0.38
|
-0.96
|
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 (%)
|
854.55
|
207.76
|
35.26
|
0.20
|
10.53
|
39.92
|
|||||
|
Asset Turnover
|
0.05
|
0.12
|
0.06
|
0.86
|
0.86
|
0.09
|
|||||
|
Receivable days
|
--
|
620.97
|
75.67
|
23.62
|
26.52
|
132.72
|
|||||
|
Inventory Days
|
--
|
--
|
1,275.92
|
78.05
|
91.25
|
781.01
|
|||||
|
Payable days
|
--
|
1,036.27
|
1,123.02
|
144.23
|
145.59
|
937.38
|
|||||
|
Cash Conversion Cycle
|
--
|
-415.31
|
228.57
|
-42.55
|
-27.82
|
-23.65
|