Market cap
₹21 Cr
Revenue (TTM)
₹5 Cr
P/E Ratio
149.2
P/B Ratio
0.3
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
|
4.74
|
12.46
|
11.56
|
6.90
|
7.25
|
2.64
|
|||||
|
Total Income
|
5.16
|
12.99
|
18.04
|
6.91
|
7.25
|
2.66
|
|||||
|
Total Expenditure
|
4.92
|
12.56
|
10.73
|
6.71
|
6.76
|
2.64
|
|||||
|
EBITDA
|
-0.18
|
-0.10
|
0.83
|
0.19
|
0.49
|
0.00
|
|||||
|
Depreciation
|
0.02
|
0.02
|
0.02
|
0.02
|
0.02
|
0.02
|
|||||
|
EBIT
|
-0.20
|
-0.12
|
0.81
|
0.17
|
0.47
|
-0.01
|
|||||
|
Interest
|
--
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
|||||
|
Other Income
|
0.42
|
0.53
|
6.48
|
0.00
|
0.00
|
0.01
|
|||||
|
Exceptional Items
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
0.22
|
0.41
|
7.29
|
0.17
|
0.47
|
0.00
|
|||||
|
Provision for Tax
|
0.08
|
-0.04
|
0.11
|
-0.02
|
0.07
|
0.00
|
|||||
|
Profit after Tax
|
0.14
|
0.45
|
7.18
|
0.19
|
0.40
|
0.00
|
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
|
74.17
|
74.03
|
25.44
|
18.26
|
18.06
|
14.96
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
--
|
0.00
|
0.29
|
0.29
|
0.45
|
0.45
|
|||||
|
Current Liabilities
|
2.53
|
1.29
|
24.00
|
3.87
|
4.05
|
0.48
|
|||||
|
Total Liabilities
|
76.70
|
75.32
|
49.73
|
22.42
|
22.56
|
15.88
|
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
|
68.74
|
57.03
|
48.27
|
19.19
|
18.14
|
15.40
|
|||||
|
Current Assets
|
7.43
|
18.29
|
1.46
|
3.23
|
4.42
|
0.49
|
|||||
|
Total Assets
|
76.70
|
75.32
|
49.73
|
22.42
|
22.56
|
15.88
|
|||||
|
Total Debt*
|
--
|
0.37
|
20.82
|
0.18
|
0.39
|
0.46
|
|||||
|
Net Current Assets
|
4.90
|
16.99
|
-22.54
|
-0.64
|
0.37
|
0.01
|
|||||
|
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
|
--
|
-38.64
|
22.36
|
1.39
|
0.13
|
-1.07
|
|||||
|
Cash Flow from Investing Activities
|
--
|
2.90
|
16.61
|
-3.49
|
-2.62
|
0.00
|
|||||
|
Cash from Financing Activities
|
--
|
36.78
|
-39.29
|
2.27
|
2.57
|
-5.09
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
1.05
|
-0.33
|
0.17
|
0.08
|
-6.16
|
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 (₹)
|
0.01
|
0.02
|
0.50
|
0.01
|
0.03
|
0.00
|
|||||
|
Cash EPS (₹)
|
0.01
|
0.02
|
0.50
|
0.02
|
0.03
|
0.00
|
|||||
|
Adjusted Book Value (₹)
|
2.61
|
2.60
|
1.78
|
1.28
|
1.26
|
1.46
|
|||||
|
Dividend per Share (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
--
|
-1.36
|
2.03
|
0.13
|
0.01
|
-0.14
|
|||||
|
Free Cash Flow per Share (₹)
|
--
|
-1.34
|
4.35
|
-0.18
|
-0.23
|
-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 (%)
|
--
|
0.68
|
22.54
|
0.94
|
2.78
|
0.01
|
|||||
|
ROE (%)
|
0.19
|
0.91
|
32.85
|
1.07
|
2.50
|
0.04
|
|||||
|
ROA (%)
|
0.19
|
0.72
|
19.90
|
0.86
|
2.08
|
0.04
|
|||||
|
EBIT Margin (%)
|
-4.20
|
-0.97
|
7.03
|
2.45
|
6.51
|
-0.50
|
|||||
|
Net Margin (%)
|
2.77
|
3.48
|
39.79
|
2.82
|
5.53
|
0.17
|
|||||
|
Cash Profit Margin (%)
|
0.00
|
3.79
|
62.25
|
3.10
|
5.78
|
0.85
|
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 (%)
|
-17.03
|
7.72
|
67.51
|
-4.75
|
174.10
|
89.46
|
|||||
|
EBIT Growth (%)
|
14.59
|
-114.86
|
381.64
|
-64.20
|
3,681.63
|
79.88
|
|||||
|
Net Profit Growth (%)
|
-58.79
|
-93.70
|
3,589.97
|
-51.46
|
8,555.74
|
109.85
|
|||||
|
EPS Growth (%)
|
-58.20
|
-96.83
|
3,590.44
|
-51.43
|
5,712.32
|
101.51
|
|||||
|
Book Value Growth (%)
|
--
|
191.06
|
39.31
|
1.08
|
28.52
|
80.42
|
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
|
149.22
|
64.78
|
4.36
|
166.01
|
198.22
|
1,612.76
|
|||||
|
Price / Book Value
|
0.29
|
0.40
|
1.60
|
2.30
|
5.71
|
0.53
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
88.76
|
66.09
|
8.41
|
217.40
|
211.01
|
414.74
|
|||||
|
Close Price (₹)
|
0.78
|
1.03
|
2.85
|
2.94
|
7.22
|
0.78
|
|||||
|
High Price (₹)
|
1.49
|
4.70
|
4.50
|
23.77
|
8.15
|
1.13
|
|||||
|
Low Price (₹)
|
0.67
|
1.02
|
2.38
|
2.81
|
0.78
|
0.58
|
|||||
|
Market Cap (₹ Cr)
|
21.34
|
29.31
|
40.70
|
42.02
|
103.18
|
7.47
|
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
|
--
|
0.01
|
0.82
|
0.01
|
0.02
|
0.03
|
|||||
|
Short term debt to equity ratio
|
--
|
0.01
|
0.82
|
0.01
|
0.01
|
0.02
|
|||||
|
Current Ratio
|
2.94
|
14.14
|
0.06
|
0.83
|
1.09
|
1.02
|
|||||
|
Quick Ratio
|
2.93
|
14.12
|
0.06
|
0.83
|
1.08
|
0.96
|
|||||
|
Interest Coverage
|
--
|
4,128.00
|
--
|
288.00
|
786.00
|
2.50
|
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 (%)
|
4.68
|
19.99
|
6.60
|
35.19
|
16.12
|
8.55
|
|||||
|
Asset Turnover
|
0.06
|
0.20
|
0.32
|
0.31
|
0.38
|
0.21
|
|||||
|
Receivable days
|
--
|
47.67
|
50.38
|
95.09
|
35.10
|
30.92
|
|||||
|
Inventory Days
|
--
|
0.88
|
0.94
|
1.58
|
1.50
|
4.11
|
|||||
|
Payable days
|
--
|
--
|
69.48
|
115.88
|
78.81
|
8.53
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
-18.16
|
-19.21
|
-42.21
|
26.50
|