Market cap
₹7 Cr
Revenue (TTM)
₹18 Cr
P/E Ratio
--
P/B Ratio
0.2
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
|
18.34
|
41.78
|
75.30
|
84.48
|
103.39
|
104.82
|
|||||
|
Total Income
|
18.35
|
41.90
|
76.40
|
84.72
|
103.76
|
105.04
|
|||||
|
Total Expenditure
|
18.95
|
43.30
|
75.37
|
82.73
|
100.59
|
100.17
|
|||||
|
EBITDA
|
-0.61
|
-1.52
|
-0.07
|
1.75
|
2.80
|
4.66
|
|||||
|
Depreciation
|
0.22
|
0.14
|
0.18
|
0.24
|
0.30
|
0.68
|
|||||
|
EBIT
|
-0.83
|
-1.66
|
-0.25
|
1.51
|
2.50
|
3.98
|
|||||
|
Interest
|
4.70
|
3.68
|
0.99
|
1.67
|
1.13
|
0.92
|
|||||
|
Other Income
|
0.01
|
0.11
|
1.10
|
0.24
|
0.37
|
0.21
|
|||||
|
Exceptional Items
|
--
|
0.76
|
0.42
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-5.52
|
-4.46
|
0.27
|
0.08
|
1.74
|
3.28
|
|||||
|
Provision for Tax
|
0.00
|
0.03
|
0.06
|
0.05
|
0.43
|
0.96
|
|||||
|
Profit after Tax
|
-5.52
|
-4.49
|
0.21
|
0.03
|
1.31
|
2.32
|
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
|
30.44
|
38.03
|
42.53
|
42.32
|
42.26
|
40.95
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
29.99
|
39.49
|
16.86
|
21.93
|
0.23
|
1.09
|
|||||
|
Current Liabilities
|
9.70
|
59.47
|
49.25
|
51.71
|
46.51
|
20.05
|
|||||
|
Total Liabilities
|
70.14
|
137.02
|
108.70
|
116.06
|
89.15
|
62.26
|
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
|
13.80
|
33.47
|
14.21
|
14.39
|
15.83
|
15.72
|
|||||
|
Current Assets
|
27.85
|
103.52
|
94.43
|
101.57
|
73.16
|
46.37
|
|||||
|
Total Assets
|
70.14
|
137.02
|
108.70
|
116.06
|
89.15
|
62.26
|
|||||
|
Total Debt*
|
--
|
29.01
|
25.71
|
24.32
|
19.13
|
4.49
|
|||||
|
Net Current Assets
|
18.15
|
44.05
|
45.17
|
49.86
|
26.65
|
26.32
|
|||||
|
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
|
--
|
19.78
|
-0.41
|
-7.17
|
-17.01
|
5.17
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-19.40
|
0.00
|
0.51
|
-0.05
|
0.60
|
|||||
|
Cash from Financing Activities
|
--
|
-0.38
|
0.42
|
6.58
|
10.83
|
-6.70
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
0.00
|
0.01
|
-0.08
|
-6.23
|
-0.93
|
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 (₹)
|
-1.01
|
-0.82
|
0.04
|
0.01
|
0.24
|
0.43
|
|||||
|
Cash EPS (₹)
|
-1.01
|
-0.80
|
0.07
|
0.05
|
0.30
|
0.55
|
|||||
|
Adjusted Book Value (₹)
|
5.58
|
6.97
|
7.79
|
7.75
|
7.74
|
7.50
|
|||||
|
Dividend per Share (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
--
|
3.62
|
-0.08
|
-1.31
|
-3.12
|
0.95
|
|||||
|
Free Cash Flow per Share (₹)
|
--
|
2.92
|
-0.29
|
-1.59
|
-3.36
|
0.62
|
Profitability Ratios |
TTM | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-1.15
|
1.87
|
2.73
|
5.37
|
8.70
|
|||||
|
ROE (%)
|
--
|
-11.16
|
0.49
|
0.07
|
3.15
|
5.83
|
|||||
|
ROA (%)
|
-15.74
|
-3.66
|
0.19
|
0.03
|
1.74
|
3.98
|
|||||
|
EBIT Margin (%)
|
-4.51
|
-3.97
|
-0.34
|
1.79
|
2.42
|
3.80
|
|||||
|
Net Margin (%)
|
-30.08
|
-10.73
|
0.27
|
0.03
|
1.26
|
2.21
|
|||||
|
Cash Profit Margin (%)
|
0.00
|
-10.41
|
0.52
|
0.32
|
1.56
|
2.86
|
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 (%)
|
-43.54
|
-44.51
|
-10.87
|
-18.29
|
-1.37
|
4.92
|
|||||
|
EBIT Growth (%)
|
72.63
|
-553.76
|
-116.80
|
-39.54
|
-37.29
|
8.80
|
|||||
|
Net Profit Growth (%)
|
15.93
|
-2,241.94
|
626.41
|
-97.80
|
-43.53
|
17.86
|
|||||
|
EPS Growth (%)
|
10.27
|
-2,243.75
|
624.53
|
-97.79
|
-43.52
|
17.88
|
|||||
|
Book Value Growth (%)
|
--
|
-10.56
|
0.50
|
0.13
|
3.20
|
6.01
|
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
|
-1.29
|
--
|
76.50
|
1,205.85
|
139.70
|
64.90
|
|||||
|
Price / Book Value
|
0.23
|
0.50
|
0.38
|
0.82
|
4.33
|
3.68
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-66.47
|
-34.38
|
40.63
|
29.78
|
63.56
|
31.10
|
|||||
|
Close Price (₹)
|
1.63
|
3.51
|
2.94
|
6.38
|
33.55
|
27.60
|
|||||
|
High Price (₹)
|
3.38
|
4.43
|
10.12
|
104.00
|
39.95
|
64.20
|
|||||
|
Low Price (₹)
|
1.10
|
2.80
|
2.94
|
6.01
|
25.00
|
27.10
|
|||||
|
Market Cap (₹ Cr)
|
7.10
|
19.16
|
16.05
|
34.83
|
183.14
|
150.66
|
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
|
0.83
|
0.76
|
0.60
|
0.57
|
0.45
|
0.11
|
|||||
|
Short term debt to equity ratio
|
--
|
0.22
|
0.21
|
--
|
0.37
|
0.07
|
|||||
|
Current Ratio
|
2.87
|
1.74
|
1.92
|
1.96
|
1.57
|
2.31
|
|||||
|
Quick Ratio
|
2.87
|
1.71
|
1.86
|
1.61
|
1.21
|
1.42
|
|||||
|
Interest Coverage
|
-0.17
|
-0.21
|
1.28
|
1.05
|
2.54
|
4.58
|
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 (%)
|
--
|
177.72
|
87.25
|
93.73
|
34.14
|
17.58
|
|||||
|
Asset Turnover
|
0.52
|
0.34
|
0.67
|
0.82
|
1.37
|
1.80
|
|||||
|
Receivable days
|
--
|
611.31
|
351.14
|
247.31
|
94.83
|
45.20
|
|||||
|
Inventory Days
|
--
|
20.01
|
51.06
|
76.59
|
61.70
|
65.46
|
|||||
|
Payable days
|
--
|
382.45
|
210.34
|
165.33
|
82.48
|
36.61
|
|||||
|
Cash Conversion Cycle
|
--
|
248.87
|
191.86
|
158.56
|
74.05
|
74.05
|