Market cap
₹207 Cr
Revenue (TTM)
₹135 Cr
P/E Ratio
--
P/B Ratio
-4.6
Div. Yield
0 %
Income Statement (₹ Cr) |
TTM | Mar-26 | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
134.79
|
112.98
|
109.30
|
39.64
|
30.99
|
60.52
|
|||||
|
Total Income
|
134.98
|
113.27
|
110.61
|
39.68
|
31.01
|
60.53
|
|||||
|
Total Expenditure
|
142.83
|
128.29
|
119.11
|
49.34
|
38.10
|
59.05
|
|||||
|
EBITDA
|
-8.05
|
-15.31
|
-9.81
|
-9.70
|
-7.12
|
1.48
|
|||||
|
Depreciation
|
2.09
|
2.32
|
3.61
|
2.66
|
2.05
|
1.59
|
|||||
|
EBIT
|
-10.14
|
-17.63
|
-13.43
|
-12.36
|
-9.17
|
-0.12
|
|||||
|
Interest
|
6.61
|
4.83
|
2.23
|
1.59
|
1.49
|
0.92
|
|||||
|
Other Income
|
0.20
|
0.29
|
1.31
|
0.04
|
0.02
|
0.00
|
|||||
|
Exceptional Items
|
--
|
--
|
--
|
0.04
|
-0.73
|
0.55
|
|||||
|
Profit before Tax
|
-16.55
|
-22.18
|
-14.35
|
-13.87
|
-11.37
|
-0.49
|
|||||
|
Provision for Tax
|
-2.97
|
-4.61
|
-4.05
|
-10.39
|
0.20
|
0.12
|
|||||
|
Profit after Tax
|
-13.58
|
-17.57
|
-10.30
|
-3.48
|
-11.57
|
-0.61
|
Liabilities (₹ Cr) |
TTM | Mar-26 | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
-42.69
|
-42.69
|
-25.64
|
-20.12
|
-46.20
|
-34.63
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
76.27
|
58.86
|
9.61
|
40.89
|
67.57
|
57.74
|
|||||
|
Current Liabilities
|
86.10
|
86.10
|
85.85
|
33.70
|
32.90
|
8.07
|
|||||
|
Total Liabilities
|
119.68
|
119.68
|
82.80
|
63.19
|
54.26
|
31.18
|
Assets (₹ Cr) |
TTM | Mar-26 | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
65.48
|
50.84
|
38.88
|
30.35
|
29.26
|
21.61
|
|||||
|
Current Assets
|
51.43
|
51.43
|
30.94
|
24.11
|
25.01
|
9.56
|
|||||
|
Total Assets
|
119.68
|
119.68
|
82.80
|
63.19
|
54.26
|
31.18
|
|||||
|
Total Debt*
|
--
|
109.57
|
62.23
|
57.23
|
67.99
|
52.13
|
|||||
|
Net Current Assets
|
-34.67
|
-34.67
|
-54.90
|
-9.59
|
-7.89
|
1.50
|
|||||
|
Contingent Liabilities
|
--
|
0.17
|
2.91
|
--
|
--
|
1.20
|
Cashflow (₹ Cr) |
TTM | Mar-26 | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
--
|
-27.75
|
2.83
|
-13.05
|
-1.63
|
-1.68
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-14.39
|
-11.32
|
-4.09
|
-9.64
|
-4.94
|
|||||
|
Cash from Financing Activities
|
--
|
42.56
|
8.49
|
17.13
|
11.22
|
6.33
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
0.42
|
--
|
-0.01
|
-0.05
|
-0.29
|
Financials Ratios |
TTM | Mar-26 | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS (₹)
|
-3.67
|
-4.75
|
-2.78
|
-1.04
|
-8.15
|
-0.43
|
|||||
|
Cash EPS (₹)
|
-3.67
|
-4.12
|
-1.81
|
-0.24
|
-6.70
|
0.69
|
|||||
|
Adjusted Book Value (₹)
|
-12.11
|
-11.54
|
-6.93
|
-6.18
|
-32.53
|
-24.38
|
|||||
|
Dividend per Share (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
--
|
-7.50
|
0.77
|
-3.90
|
-1.15
|
-1.18
|
|||||
|
Free Cash Flow per Share (₹)
|
--
|
-11.32
|
-2.03
|
-2.51
|
-2.33
|
-5.31
|
Profitability Ratios |
TTM | Mar-26 | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-33.53
|
-32.89
|
-41.69
|
-50.32
|
3.18
|
|||||
|
ROE (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
ROA (%)
|
-13.41
|
-20.42
|
-16.57
|
-6.40
|
-27.09
|
-1.88
|
|||||
|
EBIT Margin (%)
|
-7.52
|
-15.61
|
-12.29
|
-31.17
|
-29.59
|
-0.19
|
|||||
|
Net Margin (%)
|
-10.06
|
-15.51
|
-9.31
|
-8.77
|
-37.32
|
-1.01
|
|||||
|
Cash Profit Margin (%)
|
--
|
-13.50
|
-6.12
|
-2.07
|
-30.72
|
1.62
|
Growth Ratios |
TTM | Mar-26 | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
19.23
|
3.37
|
175.71
|
27.93
|
-48.80
|
16.33
|
|||||
|
EBIT Growth (%)
|
36.85
|
-31.30
|
-8.67
|
-34.78
|
-7,849.79
|
-104.36
|
|||||
|
Net Profit Growth (%)
|
9.66
|
-70.63
|
-195.99
|
69.93
|
-1,795.44
|
-120.84
|
|||||
|
EPS Growth (%)
|
10.44
|
-70.62
|
-167.98
|
87.25
|
-1,795.28
|
-114.97
|
|||||
|
Book Value Growth (%)
|
--
|
-66.48
|
-23.96
|
55.23
|
-33.41
|
8.92
|
Valuation Ratios |
TTM | Mar-26 | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
-15.23
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
-4.62
|
-4.19
|
-11.48
|
-4.69
|
-1.13
|
-0.99
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-40.03
|
-19.06
|
-41.90
|
-15.97
|
-16.88
|
58.17
|
|||||
|
Close Price (₹)
|
48.49
|
48.38
|
79.56
|
28.99
|
36.60
|
24.05
|
|||||
|
High Price (₹)
|
121.60
|
133.50
|
108.64
|
52.27
|
40.54
|
37.00
|
|||||
|
Low Price (₹)
|
43.00
|
45.60
|
28.41
|
25.02
|
21.00
|
9.12
|
|||||
|
Market Cap (₹ Cr)
|
206.85
|
178.93
|
294.24
|
97.07
|
51.98
|
34.15
|
Solvency Ratios |
TTM | Mar-26 | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
-1.76
|
-2.57
|
-2.43
|
-2.77
|
-1.47
|
-1.51
|
|||||
|
Short term debt to equity ratio
|
--
|
-0.74
|
-1.56
|
-0.37
|
-0.11
|
-0.03
|
|||||
|
Current Ratio
|
0.60
|
0.60
|
0.36
|
0.72
|
0.76
|
1.19
|
|||||
|
Quick Ratio
|
0.26
|
0.26
|
0.12
|
0.31
|
0.40
|
0.28
|
|||||
|
Interest Coverage
|
-1.50
|
-3.59
|
-5.43
|
-7.70
|
-6.65
|
0.47
|
Operating Efficiency Ratios |
TTM | Mar-26 | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
7.44
|
8.88
|
4.66
|
18.57
|
32.79
|
2.60
|
|||||
|
Asset Turnover
|
1.33
|
1.31
|
1.76
|
0.73
|
0.73
|
1.86
|
|||||
|
Receivable days
|
--
|
24.43
|
20.80
|
80.66
|
69.12
|
9.61
|
|||||
|
Inventory Days
|
--
|
80.66
|
57.15
|
117.03
|
111.83
|
58.49
|
|||||
|
Payable days
|
--
|
140.38
|
99.66
|
254.01
|
229.85
|
78.25
|
|||||
|
Cash Conversion Cycle
|
--
|
-35.29
|
-21.70
|
-56.32
|
-48.90
|
-10.16
|