Key metrics
Price as of 2026-07-17
Stock price
₹17.70
Market cap
149 Cr
P/B
0.28
Sign in for full ratios and TTM. Learn about these metrics →
Share price
NSE closing price from historical market data.
Loading price history…
Statement tables · Consolidated
Switches quarterly, P&L, balance sheet, and cash flow. Key metrics and ratios stay on consolidated when available.
Amounts in ₹ Cr · NSE preferred when both exchanges report the same period · tap + to expand rows
Quarterly results
Quarterly · ₹ Cr · tap + rows to expand
| Metric | Jun 2023 | Sept 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sept 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sept 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 99 Cr | 190 Cr | 287 Cr | 380 Cr | 103 Cr | 179 Cr | 48 Cr | 47 Cr | 46 Cr | 17 Cr | 42 Cr | 49 Cr |
| Operating expenses (approx.) | 45 Cr | 140 Cr | 186 Cr | 231 Cr | 49 Cr | 112 Cr | -136 Cr | 36 Cr | 13 Cr | -2 Cr | -0.28 Cr | 137 Cr |
| EBITDA | 54 Cr | 49 Cr | 101 Cr | 149 Cr | 54 Cr | 67 Cr | 184 Cr | 11 Cr | 33 Cr | 19 Cr | 42 Cr | -88 Cr |
| OPM % | 54.7% | 26.1% | 35.0% | 39.3% | 52.7% | 37.5% | 384.9% | 23.8% | 71.0% | 113.4% | 100.7% | -180.1% |
| Other income | 2 Cr | 4 Cr | 6 Cr | 11 Cr | 5 Cr | 9 Cr | 190 Cr | 6 Cr | 5 Cr | 67 Cr | 8 Cr | -48 Cr |
| Interest | 47 Cr | 95 Cr | 142 Cr | 188 Cr | 46 Cr | 52 Cr | 1 Cr | 1 Cr | 0.0003 Cr | 0.0003 Cr | 0.0003 Cr | 0.02 Cr |
| Depreciation | 16 Cr | 32 Cr | 48 Cr | 82 Cr | 21 Cr | 39 Cr | 18 Cr | 18 Cr | 19 Cr | 7 Cr | 17 Cr | 22 Cr |
| Profit before tax | -9 Cr | -77 Cr | -90 Cr | -121 Cr | -13 Cr | -23 Cr | 165 Cr | -8 Cr | 14 Cr | 12 Cr | 25 Cr | -110 Cr |
| Tax % | 22.4% | 5.1% | 6.7% | 6.5% | 16.1% | 8.2% | 0.3% | 9.7% | 3.1% | 1.0% | -1.1% | -0.1% |
| Net profit | -7 Cr | -73 Cr | -84 Cr | -113 Cr | -11 Cr | -21 Cr | 164 Cr | -7 Cr | 13 Cr | 12 Cr | 25 Cr | -110 Cr |
| EPS (₹) | ₹-0.86 | ₹-8.73 | ₹-9.95 | ₹-13.49 | ₹-1.30 | ₹-2.51 | ₹19.57 | ₹-0.85 | ₹1.59 | ₹1.44 | ₹3.00 | ₹-13.13 |
Profit & loss (annual)
Annual · last column is TTM · ₹ Cr · tap + to expand
| Metric | Mar 2019Standalone only | Mar 2020Standalone only | Mar 2021 | Mar 2022Standalone only | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|
| Sales | 401 Cr | 299 Cr | 210 Cr | 216 Cr | 326 Cr | 380 Cr | 274 Cr | 154 Cr | Sign in for TTM |
| Operating expenses (approx.) | 178 Cr | 86 Cr | 163 Cr | 262 Cr | 323 Cr | 242 Cr | 12 Cr | 148 Cr | Sign in for TTM |
| EBITDA | 223 Cr | 213 Cr | 47 Cr | -45 Cr | 3 Cr | 138 Cr | 262 Cr | 6 Cr | Sign in for TTM |
| OPM % | 55.7% | 71.2% | 22.3% | -20.9% | 1.0% | 36.3% | 95.6% | 4.2% | Sign in for TTM |
| Other income | 48 Cr | 29 Cr | 35 Cr | 10 Cr | 24 Cr | 11 Cr | 206 Cr | 31 Cr | Sign in for TTM |
| Interest | 205 Cr | 193 Cr | 167 Cr | 182 Cr | 184 Cr | 188 Cr | 54 Cr | 0.02 Cr | Sign in for TTM |
| Depreciation | 34 Cr | 36 Cr | 39 Cr | 43 Cr | 57 Cr | 82 Cr | 74 Cr | 66 Cr | Sign in for TTM |
| Profit before tax | -15 Cr | -17 Cr | -124 Cr | -270 Cr | -214 Cr | -121 Cr | 134 Cr | -59 Cr | Sign in for TTM |
| Tax % | -40.0% | -6.6% | 5.1% | 7.0% | 7.9% | 6.5% | -1.6% | -0.6% | Sign in for TTM |
| Net profit | -44 Cr | -13 Cr | -119 Cr | -389 Cr | -205 Cr | -113 Cr | 136 Cr | -59 Cr | Sign in for TTM |
| EPS (₹) | ₹-5.19 | ₹-1.54 | ₹-14.15 | ₹-46.30 | ₹-24.45 | ₹-13.49 | ₹16.22 | ₹-7.08 | Sign in for TTM |
| Dividend payout % | — | — | — | — | — | — | 0.0% | — | Sign in for TTM |
Sign in for TTM
Trailing twelve months totals and margin rows
Balance sheet
Annual · ₹ Cr · tap + rows to expand
| Metric | Mar 2019Standalone only | Mar 2020Standalone only | Mar 2021 | Mar 2022Standalone only | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| Equity capital | 84 Cr | 84 Cr | 84 Cr | 84 Cr | 84 Cr | 84 Cr | 84 Cr | 84 Cr |
| Reserves | 0.0000 Cr | 917 Cr | 907 Cr | 425 Cr | 218 Cr | 202 Cr | 338 Cr | 450 Cr |
| Borrowings | 120 Cr | 73 Cr | 1,413 Cr | 310 Cr | 1,239 Cr | 1,328 Cr | 264 Cr | 264 Cr |
| Other liabilities | 35 Cr | 202 Cr | 739 Cr | 123 Cr | 1,067 Cr | 1,120 Cr | 749 Cr | 638 Cr |
| Total liabilities | 1,334 Cr | 1,451 Cr | 3,143 Cr | 1,256 Cr | 2,706 Cr | 2,734 Cr | 1,435 Cr | 1,436 Cr |
| Fixed assets (net) | 0.12 Cr | 0.08 Cr | 2 Cr | 0.31 Cr | 2 Cr | 2 Cr | 0.95 Cr | 2 Cr |
| CWIP | — | — | 132 Cr | — | 0.0000 Cr | 0.0000 Cr | 0.0000 Cr | 0.0000 Cr |
| Investments | 1,240 Cr | 1,144 Cr | 426 Cr | 892 Cr | 119 Cr | 120 Cr | 116 Cr | 93 Cr |
| Other assets | 173 Cr | 390 Cr | 795 Cr | 450 Cr | 622 Cr | 618 Cr | 550 Cr | 924 Cr |
| Total assets | 1,334 Cr | 1,451 Cr | 3,143 Cr | 1,256 Cr | 2,706 Cr | 2,734 Cr | 1,435 Cr | 1,436 Cr |
Cash flows
Annual · ₹ Cr · tap + rows to expand · last column includes FCF
| Metric | Mar 2019Standalone only | Mar 2020Standalone only | Mar 2021 | Mar 2022Standalone only | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| Cash from operating activity | — | — | — | 22 Cr | 259 Cr | 365 Cr | 71 Cr | -126 Cr |
| Cash from investing | — | — | — | 196 Cr | 44 Cr | -208 Cr | -40 Cr | 328 Cr |
| Cash from financing | — | — | — | -233 Cr | -213 Cr | -214 Cr | -68 Cr | -80 Cr |
| Net cash flow | — | — | — | -15 Cr | 90 Cr | -57 Cr | -37 Cr | 122 Cr |
| Free cash flow (OCF − Capex) | — | — | — | -6 Cr | 251 Cr | 260 Cr | 19 Cr | -133 Cr |
Ratios
Ratios as reported or derived per annual period.
| Metric | Mar 2019Standalone only | Mar 2020Standalone only | Mar 2021 | Mar 2022Standalone only | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| ROCE % | 226.0% | 17.6% | 0.3% | -17.3% | -3.3% | 3.5% | 27.4% | -7.4% |
| ROE % | -45.6% | -1.6% | -11.5% | -73.9% | -52.4% | -39.1% | 33.4% | -5.5% |
| Debtor days | 349 | 598 | 235 | 22 | 66 | 0 | — | — |
| Inventory days | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Days payable | 22 | 111 | 2 | 14 | 5 | 4 | — | — |
| Cash conversion cycle | 326 | 487 | 233 | 8 | 61 | -3 | 0 | 0 |
| Debt / equity | 0.10 | 0.06 | 1.59 | 0.00 | 4.10 | 6.99 | 0.62 | 0.49 |
| Current ratio | 1.18 | 0.99 | 1.22 | 1.82 | 0.80 | 0.49 | 0.80 | 1.58 |
| Net debt / EBITDA | 0.00 | 0.00 | 29.22 | — | 353.33 | 9.19 | 0.99 | 21.17 |
Compare with peers
Loading peers…