| Industry
Industry name |
Mining & Mineral products |
| Variance
Full Year Net Profit Variance |
-100 |
| Equity
Latest Equity |
20.1 |
| Face Value
Latest Face Value |
1 |
| Reserves
Total Reserve |
476.16 |
| Dividend
Full Year Dividend % |
0 |
| Sales Turnover
Full Year Net Sales |
0.87 |
| Net Profit
Full Year Net Profit |
-65.57 |
| Full Year CPS
Full Year Cash Per Share |
-2.4 |
| Earning Per Share
Full Year Earning Per Share |
-3.3 |
| Quarter CPS
Latest quarter Cash Per Share |
0 |
| Latest Quarter Date
Latest Quarter Yrc |
Jun 1, 2026 |
| Latest Quarter Sales
Latest Quarter Net Sales |
0.18 |
| Previous EPS
Previous earnings per share |
0 |
| Book Value
Book value |
24.7 |
| Networth
Full Year Return on Networth |
0 |
| Price/Book Value
Price to Book value |
7.611336 |
| Yearly PE ratio
Full Year Price to Earning per share |
-57.6 |
| Yearly PC ratio
Full Year Price to Cash Per Share |
-76.9 |
| Bse value
BSE Value in lakhs |
371.96 |
| Nse value
NSE Value in lakhs |
1227.74 |
| High
52 week high |
251 |
| Low
52 week low |
84 |
| Price
NSE Current market price |
188 |
| CPM
Current market price |
188 |
| Market cap
BSE / NSE Market Cap |
3780.9 |
| Net profit
Latest Quarter Net Profit |
-6.61 |
| Net profit variance
Latest Quarter Net Profit variance |
73 |
| Result year
Trailing latest month |
Jun 1, 2026 |
| TTM Sales
Trailing Twelve 12 month Net Sales |
6.58 |
| TTM OP
Trailing Twelve 12 month Operating Profit |
-37.86 |
| TTM OPM
Trailing Twelve 12 month Operating Profit Margin |
-575.47 |
| TTM GP
Trailing Twelve 12 month Gross Profit |
-44.16 |
| TTM GPM
Trailing Twelve 12 month Gross Profit Margin |
-5165.38 |
| TTM NP
Trailing Twelve 12 month Net Profit |
-88.46 |
| TTM NPV
Trailing Twelve 12 month Net Profit Variane |
63.92 |
| TTM EPS
Trailing Twelve 12 month EPS |
0 |
| TTM PE
Trailing Twelve 12 month PE |
0 |
| TTM CPS
Trailing Twelve 12 month CPS |
0 |
| Month CPS
Month Cash Per Share |
0 |
| TTM Depreciation
Trailing Twelve 12 month Depreciation |
12.99 |
| Equity
Latest Equity |
20.1 |
| LTP
Latest Price (BSE/NSE) |
188 |
| Gross block
Latest Gross Block |
179.47 |
| Loans
Total loans |
51.02 |
| Advances
Latest Advances for Banks |
0 |
| Net profit asset
Latest Assets |
0 |
| Year OPM
Full Year Operating Profit Margin |
-8189.9 |
| Year GPM
Full Year Gross Profit Margin |
-8371.2 |
| Quarter OPM
Latest quater Operation Profit Margin |
-6496.1 |
| Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|---|
| + Sales | 1 | 1 | 0 | 0 | 0 | 0 | 1 | 0 |
| YOY Sales Growth % | 2433% | 983% | -100% | -92% | -95% | -94% | 5800% | -5% |
| Gross Sales | 1 | 1 | 0 | 0 | 0 | 0 | 1 | 0 |
| Other Operating Income | 3 | 0 | 0 | 0 | 3 | 1 | 9 | 0 |
| + Expenses | 22 | 23 | 21 | 24 | 9 | 10 | 2 | 12 |
| Material Cost % | 25% | -2% | 0% | 968% | -1450% | 225% | 5% | 906% |
| Raw Material Cost | 0 | 0 | 0 | 2 | -1 | 0 | 0 | 2 |
| Manufacturing Cost % | 1068% | 940% | 31800% | 2711% | 9775% | 7875% | 1017% | 3667% |
| Employee Cost % | 2137% | 2686% | 184700% | 9232% | 22475% | 20675% | 780% | 2222% |
| Other Cost % | -379% | -63% | -4500% | -100% | -7525% | -3425% | -1481% | -233% |
| Raw Materials % | 25% | -2% | 0% | 968% | -1450% | 225% | 5% | 906% |
| Other Manufacturing Expenses % | 1068% | 940% | 31800% | 2711% | 9775% | 7875% | 1017% | 3667% |
| Operating Profit | -21 | -23 | -21 | -24 | -9 | -10 | -1 | -12 |
| OPM % | -2751% | -3462% | -211900% | -12711% | -23175% | -25250% | -220% | -6461% |
| Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Interest | 0 | 0 | 3 | 4 | 5 | 6 | 0 | 1 |
| Depreciation | 3 | 3 | 3 | 3 | 3 | 3 | 7 | 3 |
| Profit before tax | -24 | -26 | -27 | -31 | -17 | -20 | -8 | -15 |
| + Tax % | -0% | -0% | -0% | 0% | -0% | 0% | -1% | -0% |
| Deferred Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| + Net Profit | -68 | -25 | 12 | -28 | -20 | -22 | 6 | -9 |
| Profit / Loss of Associates | -44 | 1 | 39 | 3 | -2 | -3 | 14 | 7 |
| Minority Interest (After Tax) | 4 | 4 | 3 | 3 | 3 | 3 | 2 | 2 |
| Net Profit After Minority Interest | -64 | -21 | 14 | -25 | -17 | -19 | 8 | -7 |
| EPS in Rs | -4.33 | -1.35 | 0.78 | -1.63 | -1.35 | -1.11 | 0.41 | -0.33 |
| Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| + Sales | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3 | 4 | 1 |
| Sales Growth % | 725% | 939% | 11% | -77% | ||||||
| Gross Sales | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3 | 4 | 1 |
| Other Operating Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 4 | 13 |
| + Expenses | 12 | 4 | 3 | 3 | 3 | 2 | 3 | 17 | 73 | 59 |
| Material Cost % | 0% | 0% | 74% | 28% | 160% | |||||
| Raw Material Cost | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3 | 1 | 1 |
| Manufacturing Cost % | 325% | 112% | 11% | 30% | 302% | |||||
| Employee Cost % | 3125% | 388% | 103% | 1423% | 4530% | |||||
| Other Cost % | 2750% | 412% | 308% | 444% | 1792% | |||||
| Raw Materials % | 0% | 0% | 74% | 28% | 160% | |||||
| Power & Fuel % | 50% | 3% | 0% | 0% | 0% | |||||
| Other Manufacturing Expenses % | 275% | 109% | 11% | 30% | 302% | |||||
| Selling & Administration % | 3225% | 312% | 230% | 239% | 1384% | |||||
| Miscellaneous Expenses % | 50% | 3% | 29% | 19% | 408% | |||||
| Operating Profit | -12 | -4 | -3 | -3 | -3 | -2 | -3 | -14 | -70 | -58 |
| OPM % | -6100% | -812% | -396% | -1824% | -6684% | |||||
| + Other Income | 2 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 13 |
| Miscellaneous Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5 | 10 | 15 |
| Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9 | 13 | 16 |
| Profit before tax | -10 | -2 | -3 | -3 | -3 | -2 | -3 | -25 | -84 | -76 |
| + Tax % | -1% | 1% | 1% | -0% | -0% | -0% | -4% | -0% | -0% | 0% |
| Current Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| + Net Profit | -10 | -2 | -3 | -3 | -3 | -2 | -3 | -64 | -43 | -64 |
| Profit Growth % | -75% | 31% | -15% | 20% | -24% | 14% | 786% | 240% | -9% | |
| Profit / Loss of Associates | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -39 | 41 | 12 |
| Minority Interest (After Tax) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 10 | 12 |
| Net Profit After Minority Interest | -9 | -3 | -3 | -3 | -3 | -3 | -3 | -64 | -33 | -53 |
| EPS in Rs | 0.00 | 0.00 | 0.00 | -0.29 | -0.34 | -0.29 | -0.22 | -1.71 | -5.33 | -3.84 |
| Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 9 | 9 | 9 | 9 | 9 | 9 | 13 | 15 | 16 | 20 |
| Reserves | 46 | 44 | 41 | 39 | 35 | 33 | 137 | 192 | 217 | 476 |
| + Borrowings | 0 | 0 | 0 | 0 | 0 | 0 | 3 | 100 | 148 | 51 |
| Secured Borrowings | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 97 | 0 |
| Unsecured Borrowings | 0 | 0 | 0 | 0 | 0 | 0 | 3 | 100 | 51 | 51 |
| + Other Liabilities | 1 | 1 | 1 | 1 | 1 | 3 | 12 | 19 | 20 | 16 |
| Current Liabilities | 1 | 0 | 0 | 1 | 0 | 2 | 7 | 14 | 12 | 16 |
| Provisions | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 0 | 0 | 0 |
| Equity Share Warrants | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11 | 0 | 0 |
| Equity Application Money | 0 | 0 | 0 | 0 | 0 | 0 | 5 | 5 | 8 | 0 |
| Other liability items | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 |
| Total Liabilities | 56 | 54 | 51 | 49 | 45 | 45 | 166 | 325 | 401 | 563 |
| + Fixed Assets | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 148 | 137 | 144 |
| Gross Block | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 158 | 151 | 179 |
| Accumulated Depreciation | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 10 | 14 | 36 |
| CWIP | 28 | 32 | 35 | 37 | 39 | 40 | 41 | 42 | 46 | 121 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 | 116 | 65 | 124 | 192 |
| + Other Assets | 28 | 22 | 16 | 12 | 6 | 5 | 10 | 71 | 95 | 107 |
| Inventories | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 42 | 49 | 52 |
| Trade receivables | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash Equivalents | 23 | 17 | 5 | 0 | 2 | 0 | 1 | 10 | 18 | 12 |
| Loans n Advances | 3 | 4 | 4 | 4 | 4 | 4 | 8 | 18 | 24 | 41 |
| Other asset items | 1 | 1 | 8 | 7 | 1 | 1 | 1 | 1 | 4 | 1 |
| Total Assets | 56 | 54 | 51 | 49 | 45 | 45 | 166 | 325 | 401 | 563 |
| Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| + Cash from Operating Activity | -6 | -5 | -3 | -2 | 3 | 0 | -2 | -57 | -51 | -52 |
| Profit from Operations | -4 | -4 | -3 | -3 | -3 | -2 | -2 | -11 | -38 | -40 |
| Working Capital Changes | -2 | -1 | 0 | 1 | 7 | 2 | 0 | -46 | -13 | -12 |
| Profit Before Tax & Extraordinary Items | -9 | -3 | -3 | -3 | -3 | -3 | -3 | -25 | -84 | -76 |
| Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9 | 13 | 16 |
| Interest (Net) | -2 | -1 | 0 | 0 | 0 | 0 | 0 | 5 | 2 | 14 |
| Profit / Loss on Sale of Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Provisions & Write-offs (Net) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit / Loss in Forex | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2 | -8 |
| Receivables | 0 | 0 | 0 | 0 | 7 | 0 | -4 | 0 | -2 | 0 |
| Inventories | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -42 | -7 | -4 |
| Trade Payables | 0 | 0 | 0 | 0 | 0 | 2 | 5 | 9 | 0 | 0 |
| Loans & Advances | -2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Direct Taxes Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| + Cash from Investing Activity | -12 | -3 | -9 | -2 | -2 | -1 | -116 | -147 | -11 | -104 |
| Purchase of Fixed Assets | 0 | -1 | -1 | -1 | -1 | -1 | 0 | -2 | -10 | -102 |
| Sale of Fixed Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Purchase of Investments | 0 | 0 | 0 | 0 | 0 | 0 | -116 | 0 | 0 | 0 |
| Sale of Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Capital WIP | -13 | -4 | -2 | -1 | -1 | -1 | 0 | 0 | 0 | 0 |
| Interest Received | 2 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 8 | 1 |
| Investment in Subsidiaries | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -144 | -18 | -56 |
| Others | 0 | 0 | -7 | 0 | 0 | 0 | -1 | -2 | 10 | 53 |
| + Cash from Financing Activity | 1 | 2 | 0 | 0 | 0 | 0 | 118 | 212 | 71 | 150 |
| Proceeds from Issue of Shares | 1 | 2 | 0 | 0 | 0 | 0 | 111 | 109 | 51 | 323 |
| Proceeds from Issue of Debentures | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11 | 0 | 0 |
| Proceeds from Other Long-Term Borrowings | 0 | 0 | 0 | 0 | 0 | 0 | 3 | 96 | 39 | 0 |
| Share Application Money | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Redemption of Debentures | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -8 | -8 |
| Repayment of Long-Term Borrowings | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -150 |
| Interest Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -5 | -12 | -15 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 5 | 0 | 0 | 0 |
| Net Cash Flow | -17 | -7 | -12 | -4 | 1 | -1 | 0 | 7 | 9 | -6 |