Market cap
₹6 Cr
Revenue (TTM)
₹88 Cr
P/E Ratio
--
P/B Ratio
-3.8
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
|
87.67
|
85.32
|
19.25
|
8.38
|
0.19
|
--
|
|||||
|
Total Income
|
89.10
|
85.35
|
19.25
|
8.39
|
0.27
|
0.06
|
|||||
|
Total Expenditure
|
89.02
|
83.05
|
23.75
|
8.81
|
0.27
|
0.06
|
|||||
|
EBITDA
|
-1.35
|
2.28
|
-4.50
|
-0.42
|
-0.08
|
-0.06
|
|||||
|
Depreciation
|
--
|
0.00
|
0.00
|
--
|
--
|
--
|
|||||
|
EBIT
|
-1.35
|
2.28
|
-4.50
|
-0.42
|
-0.08
|
-0.06
|
|||||
|
Interest
|
0.17
|
0.16
|
0.06
|
0.00
|
0.00
|
0.00
|
|||||
|
Other Income
|
1.43
|
0.02
|
0.00
|
0.01
|
0.08
|
0.06
|
|||||
|
Exceptional Items
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-0.09
|
2.14
|
-4.56
|
-0.41
|
0.00
|
0.00
|
|||||
|
Provision for Tax
|
0.01
|
0.00
|
0.00
|
0.00
|
--
|
--
|
|||||
|
Profit after Tax
|
-0.10
|
2.14
|
-4.56
|
-0.41
|
0.00
|
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
|
-1.27
|
-1.50
|
-3.64
|
0.92
|
1.34
|
1.34
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
1.55
|
1.43
|
1.28
|
3.80
|
7.72
|
--
|
|||||
|
Current Liabilities
|
5.26
|
8.37
|
3.89
|
2.64
|
0.05
|
0.11
|
|||||
|
Total Liabilities
|
5.54
|
8.31
|
1.54
|
7.36
|
9.11
|
1.45
|
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
|
--
|
0.00
|
0.00
|
6.47
|
0.21
|
0.22
|
|||||
|
Current Assets
|
5.54
|
8.30
|
1.53
|
0.89
|
8.90
|
1.24
|
|||||
|
Total Assets
|
5.54
|
8.31
|
1.54
|
7.36
|
9.11
|
1.45
|
|||||
|
Total Debt*
|
--
|
1.43
|
1.28
|
3.80
|
7.72
|
--
|
|||||
|
Net Current Assets
|
0.28
|
-0.07
|
-2.36
|
-1.75
|
8.85
|
1.13
|
|||||
|
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
|
--
|
0.25
|
-3.90
|
1.30
|
-0.12
|
-0.01
|
|||||
|
Cash Flow from Investing Activities
|
--
|
--
|
6.47
|
2.60
|
-7.62
|
0.11
|
|||||
|
Cash from Financing Activities
|
--
|
0.00
|
-2.58
|
-3.92
|
7.72
|
-0.04
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
0.25
|
-0.02
|
-0.02
|
-0.02
|
0.06
|
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 (₹)
|
-0.11
|
2.45
|
-5.21
|
-0.47
|
0.00
|
0.00
|
|||||
|
Cash EPS (₹)
|
-0.11
|
2.45
|
-5.21
|
-0.47
|
0.00
|
0.00
|
|||||
|
Adjusted Book Value (₹)
|
-1.73
|
-1.71
|
-4.16
|
1.05
|
1.53
|
1.53
|
|||||
|
Dividend per Share (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
--
|
0.28
|
-4.46
|
1.49
|
-0.14
|
-0.01
|
|||||
|
Free Cash Flow per Share (₹)
|
--
|
0.11
|
-4.53
|
1.50
|
-0.07
|
0.07
|
Profitability Ratios |
TTM | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
--
|
-381.30
|
-6.00
|
0.03
|
-0.11
|
|||||
|
ROE (%)
|
--
|
--
|
--
|
-36.68
|
0.12
|
-0.13
|
|||||
|
ROA (%)
|
-1.43
|
43.55
|
-102.42
|
-5.03
|
0.03
|
-0.12
|
|||||
|
EBIT Margin (%)
|
-1.54
|
2.67
|
-23.37
|
-5.07
|
-40.46
|
--
|
|||||
|
Net Margin (%)
|
-0.11
|
2.51
|
-23.67
|
-4.93
|
0.59
|
-2.73
|
|||||
|
Cash Profit Margin (%)
|
--
|
2.51
|
-23.66
|
-4.94
|
0.83
|
--
|
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 (%)
|
-27.02
|
343.27
|
129.59
|
4,237.16
|
--
|
--
|
|||||
|
EBIT Growth (%)
|
-169.46
|
150.58
|
-959.21
|
-443.09
|
-22.57
|
9.60
|
|||||
|
Net Profit Growth (%)
|
-105.46
|
147.03
|
-1,000.95
|
--
|
194.12
|
74.15
|
|||||
|
EPS Growth (%)
|
-105.46
|
147.03
|
-1,001.04
|
--
|
194.74
|
74.72
|
|||||
|
Book Value Growth (%)
|
--
|
58.90
|
-496.17
|
-31.38
|
-0.26
|
0.27
|
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
|
-58.16
|
4.61
|
--
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
-3.81
|
-6.60
|
-0.90
|
3.43
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
86.05
|
4.80
|
-1.01
|
-16.76
|
9,128.83
|
-5,791.47
|
|||||
|
Close Price (₹)
|
13.68
|
11.28
|
3.74
|
3.60
|
--
|
--
|
|||||
|
High Price (₹)
|
13.68
|
16.88
|
6.37
|
37.20
|
--
|
--
|
|||||
|
Low Price (₹)
|
3.41
|
2.71
|
3.26
|
2.56
|
--
|
--
|
|||||
|
Market Cap (₹ Cr)
|
5.76
|
9.87
|
3.27
|
3.15
|
--
|
--
|
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
|
-1.22
|
-0.96
|
-0.35
|
4.14
|
5.77
|
--
|
|||||
|
Short term debt to equity ratio
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Current Ratio
|
1.05
|
0.99
|
0.39
|
0.34
|
188.87
|
11.11
|
|||||
|
Quick Ratio
|
1.05
|
0.32
|
0.39
|
0.34
|
188.87
|
11.11
|
|||||
|
Interest Coverage
|
0.49
|
14.71
|
-76.72
|
-5,168.63
|
9.00
|
-7.50
|
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 (%)
|
5.89
|
1.00
|
--
|
10.12
|
--
|
--
|
|||||
|
Asset Turnover
|
12.67
|
17.34
|
4.33
|
1.02
|
0.04
|
--
|
|||||
|
Receivable days
|
--
|
3.66
|
--
|
36.93
|
--
|
--
|
|||||
|
Inventory Days
|
--
|
24.11
|
--
|
--
|
--
|
--
|
|||||
|
Payable days
|
--
|
23.01
|
44.03
|
80.77
|
--
|
--
|
|||||
|
Cash Conversion Cycle
|
--
|
4.75
|
-44.03
|
-43.85
|
--
|
--
|