| Industry
Industry name |
IT - Software |
| Variance
Full Year Net Profit Variance |
-427 |
| Equity
Latest Equity |
12.92 |
| Face Value
Latest Face Value |
5 |
| Reserves
Total Reserve |
16.35 |
| Dividend
Full Year Dividend % |
0 |
| Sales Turnover
Full Year Net Sales |
25.14 |
| Net Profit
Full Year Net Profit |
-28.96 |
| Full Year CPS
Full Year Cash Per Share |
-9.1 |
| Earning Per Share
Full Year Earning Per Share |
-11.2 |
| Quarter CPS
Latest quarter Cash Per Share |
0 |
| Latest Quarter Date
Latest Quarter Yrc |
Jun 1, 2026 |
| Latest Quarter Sales
Latest Quarter Net Sales |
5.88 |
| Previous EPS
Previous earnings per share |
0 |
| Book Value
Book value |
11.3 |
| Networth
Full Year Return on Networth |
0 |
| Price/Book Value
Price to Book value |
2.566372 |
| Yearly PE ratio
Full Year Price to Earning per share |
-2.6 |
| Yearly PC ratio
Full Year Price to Cash Per Share |
-3.2 |
| Bse value
BSE Value in lakhs |
0.21 |
| Nse value
NSE Value in lakhs |
3.66 |
| High
52 week high |
75 |
| Low
52 week low |
22 |
| Price
NSE Current market price |
29 |
| CPM
Current market price |
29 |
| Market cap
BSE / NSE Market Cap |
75.3 |
| Net profit
Latest Quarter Net Profit |
-7.5 |
| Net profit variance
Latest Quarter Net Profit variance |
-108 |
| Result year
Trailing latest month |
Jun 1, 2026 |
| TTM Sales
Trailing Twelve 12 month Net Sales |
73.49 |
| TTM OP
Trailing Twelve 12 month Operating Profit |
27.74 |
| TTM OPM
Trailing Twelve 12 month Operating Profit Margin |
37.75 |
| TTM GP
Trailing Twelve 12 month Gross Profit |
-25.28 |
| TTM GPM
Trailing Twelve 12 month Gross Profit Margin |
-108.71 |
| TTM NP
Trailing Twelve 12 month Net Profit |
24.24 |
| TTM NPV
Trailing Twelve 12 month Net Profit Variane |
-6298.27 |
| 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 |
5.03 |
| Equity
Latest Equity |
12.92 |
| LTP
Latest Price (BSE/NSE) |
29 |
| Gross block
Latest Gross Block |
61.93 |
| Loans
Total loans |
15 |
| Advances
Latest Advances for Banks |
0 |
| Net profit asset
Latest Assets |
0 |
| Year OPM
Full Year Operating Profit Margin |
-88.6 |
| Year GPM
Full Year Gross Profit Margin |
-90.7 |
| Quarter OPM
Latest quater Operation Profit Margin |
-73.8 |
| Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|---|
| + Sales | 17 | 13 | 9 | 8 | 6 | 5 | 6 | 6 |
| YOY Sales Growth % | 57% | -34% | -52% | -59% | -65% | -58% | -31% | -24% |
| Gross Sales | 17 | 13 | 9 | 8 | 6 | 5 | 6 | 6 |
| + Expenses | 11 | 10 | 10 | 10 | 11 | 12 | 15 | 10 |
| Manufacturing Cost % | 19% | 25% | 36% | 44% | 55% | 84% | 117% | 48% |
| Employee Cost % | 48% | 53% | 84% | 88% | 124% | 135% | 133% | 126% |
| Other Cost % | 0% | 0% | -0% | -0% | -0% | -0% | 0% | -0% |
| Other Manufacturing Expenses % | 19% | 25% | 36% | 44% | 55% | 84% | 117% | 48% |
| Operating Profit | 6 | 3 | -2 | -3 | -5 | -6 | -9 | -4 |
| OPM % | 33% | 22% | -20% | -32% | -79% | -119% | -150% | -74% |
| + Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Miscellaneous Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Depreciation | 1 | 1 | 1 | 1 | 1 | 2 | 1 | 3 |
| Profit before tax | 5 | 2 | -2 | -4 | -6 | -8 | -11 | -7 |
| + Tax % | -9% | 0% | -0% | -0% | -0% | -0% | -0% | -0% |
| Current Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| + Net Profit | 5 | 2 | -2 | -4 | -6 | -8 | -11 | -7 |
| Minority Interest (After Tax) | 0 | -1 | 0 | 0 | 0 | 0 | -1 | 0 |
| Net Profit After Minority Interest | 5 | 2 | -2 | -4 | -6 | -8 | -11 | -8 |
| EPS in Rs | 1.92 | 0.81 | -1.03 | -1.40 | -2.29 | -3.28 | -3.89 | -2.91 |
| Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| + Sales | 76 | 63 | 65 | 60 | 35 | 28 | 30 | 60 | 57 | 25 |
| Sales Growth % | -17% | 3% | -8% | -41% | -22% | 9% | 98% | -4% | -56% | |
| Gross Sales | 76 | 63 | 65 | 60 | 35 | 28 | 30 | 60 | 57 | 25 |
| + Expenses | 111 | 108 | 102 | 113 | 53 | 40 | 35 | 41 | 44 | 48 |
| Material Cost % | 16% | 1% | 12% | 4% | 6% | 6% | 2% | 3% | 0% | 0% |
| Raw Material Cost | 13 | 1 | 8 | 2 | 2 | 2 | 1 | 2 | 0 | 0 |
| Manufacturing Cost % | 9% | 20% | 16% | 20% | 18% | 18% | 15% | 7% | 6% | 20% |
| Employee Cost % | 91% | 117% | 103% | 106% | 104% | 97% | 75% | 44% | 53% | 118% |
| Other Cost % | 29% | 32% | 25% | 57% | 23% | 26% | 24% | 15% | 17% | 52% |
| Raw Materials % | 16% | 1% | 12% | 4% | 6% | 6% | 2% | 3% | 0% | 0% |
| Purchase of Finished Goods % | 16% | 1% | 12% | 4% | 6% | 6% | 2% | 3% | 0% | 0% |
| Power & Fuel % | 2% | 2% | 2% | 2% | 3% | 3% | 1% | 0% | 0% | 1% |
| Other Manufacturing Expenses % | 8% | 18% | 14% | 18% | 16% | 15% | 14% | 7% | 5% | 19% |
| Selling & Administration % | 29% | 32% | 25% | 27% | 22% | 22% | 22% | 14% | 17% | 37% |
| Miscellaneous Expenses % | 0% | 0% | 1% | 4% | -0% | 3% | 1% | 0% | -0% | 14% |
| Operating Profit | -35 | -45 | -36 | -52 | -18 | -13 | -5 | 19 | 14 | -23 |
| OPM % | -46% | -70% | -56% | -87% | -50% | -46% | -17% | 32% | 24% | -90% |
| + Other Income | 12 | 9 | 6 | 12 | 2 | 5 | 1 | 4 | 1 | 0 |
| Miscellaneous Income | 12 | 9 | 6 | 12 | 2 | 5 | 1 | 4 | 1 | 0 |
| Interest | 0 | 0 | 1 | 17 | 1 | 0 | 0 | 0 | 0 | 1 |
| Depreciation | 4 | 2 | 3 | 4 | 5 | 4 | 4 | 5 | 4 | 6 |
| Profit before tax | -26 | -38 | -34 | -45 | -21 | -12 | -9 | 18 | 10 | -29 |
| + Tax % | 37% | 31% | 19% | -65% | -0% | -31% | -0% | 0% | 0% | -0% |
| Current Tax | 0 | 0 | 0 | 0 | 0 | 4 | 0 | 0 | 0 | 0 |
| Deferred Tax | -10 | -12 | -7 | 29 | 0 | 0 | 0 | 0 | 0 | 0 |
| + Net Profit | -17 | -26 | -27 | -74 | -21 | -16 | -9 | 18 | 10 | -29 |
| Profit Growth % | 60% | 3% | 171% | -71% | -25% | -45% | -311% | -47% | -396% | |
| Minority Interest (After Tax) | 0 | 1 | 1 | 2 | 1 | 1 | 1 | 0 | -1 | -1 |
| Net Profit After Minority Interest | -16 | -26 | -27 | -72 | -20 | -15 | -8 | 18 | 9 | -29 |
| EPS in Rs | 0.00 | 0.00 | 0.00 | -28.80 | -8.24 | -6.16 | -3.38 | 7.14 | 3.73 | -11.04 |
| Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 |
| Reserves | 201 | 175 | 146 | 64 | 43 | 26 | 18 | 36 | 44 | 16 |
| + Borrowings | 1 | 0 | 0 | 0 | 8 | 0 | 2 | 2 | 1 | 15 |
| Secured Borrowings | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Unsecured Borrowings | 0 | 0 | 0 | 0 | 8 | 0 | 2 | 2 | 1 | 15 |
| + Other Liabilities | 17 | 16 | 17 | 11 | 8 | 9 | 10 | 18 | 15 | 12 |
| Current Liabilities | 12 | 12 | 11 | 8 | 5 | 7 | 9 | 16 | 12 | 9 |
| Provisions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Minority Interest | 2 | 1 | 3 | 1 | 1 | 0 | 0 | 0 | 1 | 2 |
| Other liability items | 3 | 3 | 3 | 2 | 2 | 1 | 1 | 1 | 2 | 2 |
| Total Liabilities | 231 | 203 | 176 | 89 | 72 | 48 | 43 | 68 | 73 | 56 |
| + Fixed Assets | 8 | 13 | 12 | 20 | 15 | 10 | 10 | 6 | 10 | 32 |
| Gross Block | 12 | 20 | 20 | 33 | 33 | 30 | 33 | 34 | 42 | 62 |
| Accumulated Depreciation | 4 | 7 | 9 | 13 | 17 | 20 | 23 | 28 | 31 | 30 |
| CWIP | 6 | 0 | 6 | 0 | 0 | 0 | 0 | 4 | 3 | 0 |
| Investments | 101 | 64 | 45 | 18 | 5 | 8 | 1 | 0 | 0 | 0 |
| + Other Assets | 116 | 126 | 112 | 51 | 52 | 29 | 32 | 58 | 60 | 25 |
| Trade receivables | 14 | 10 | 6 | 6 | 10 | 4 | 1 | 11 | 5 | 8 |
| Cash Equivalents | 41 | 36 | 22 | 12 | 12 | 10 | 7 | 23 | 23 | 6 |
| Loans n Advances | 29 | 39 | 52 | 24 | 19 | 11 | 19 | 21 | 30 | 8 |
| Other asset items | 32 | 41 | 33 | 9 | 11 | 4 | 5 | 4 | 2 | 2 |
| Total Assets | 231 | 203 | 176 | 89 | 72 | 48 | 43 | 68 | 73 | 56 |
| Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| + Cash from Operating Activity | -39 | -37 | -30 | -41 | -15 | 9 | -10 | 16 | 8 | -7 |
| Profit from Operations | -35 | -33 | -35 | -61 | -19 | -10 | -6 | 19 | 14 | -21 |
| Working Capital Changes | -3 | -3 | 6 | 21 | 4 | 23 | -4 | -3 | -6 | 14 |
| Profit Before Tax & Extraordinary Items | -26 | -38 | -34 | -43 | -21 | -12 | -9 | 18 | 10 | -29 |
| Depreciation | 4 | 2 | 3 | 4 | 5 | 4 | 4 | 5 | 4 | 6 |
| Interest (Net) | -13 | -9 | -6 | -12 | -2 | -1 | 0 | -4 | 0 | 0 |
| Provisions & Write-offs (Net) | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit / Loss in Forex | 0 | 1 | 2 | -10 | -1 | 1 | 0 | 0 | -1 | 1 |
| Receivables | -4 | -8 | 3 | 0 | -4 | 7 | -8 | -7 | -1 | 13 |
| Trade Payables | -7 | -2 | -2 | -3 | -3 | 2 | 2 | 8 | -4 | -4 |
| Loans & Advances | 8 | 7 | 4 | 24 | 10 | 14 | 2 | -4 | -1 | 5 |
| Direct Taxes Paid | 0 | 0 | 0 | 0 | 0 | -4 | 0 | 0 | 0 | 0 |
| + Cash from Investing Activity | -23 | 43 | 17 | 34 | 15 | -2 | 6 | 0 | -8 | -10 |
| Purchase of Fixed Assets | -9 | -3 | -8 | -6 | 0 | 0 | 0 | -5 | -7 | -9 |
| Sale of Fixed Assets | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 |
| Purchase of Investments | -27 | 0 | 0 | 0 | 0 | -4 | 0 | 0 | 0 | 0 |
| Sale of Investments | 0 | 37 | 19 | 24 | 13 | 0 | 6 | 1 | 0 | 0 |
| Interest Received | 13 | 10 | 6 | 16 | 2 | 1 | 1 | 4 | 1 | 0 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | -1 | -2 |
| + Cash from Financing Activity | -3 | 0 | -1 | -3 | -1 | -8 | 0 | 0 | 0 | -1 |
| Share Application Money | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 |
| Repayment of Long-Term Borrowings | 0 | 0 | 0 | 0 | 0 | -8 | 0 | 0 | 0 | 0 |
| Dividend Paid | -3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Others | 0 | 0 | -1 | -2 | 0 | -1 | 1 | 0 | -1 | -1 |
| Net Cash Flow | -64 | 7 | -14 | -9 | -1 | -1 | -3 | 16 | 0 | -17 |