| Industry
Industry name |
E-Commerce/App based Aggregator |
| Variance
Full Year Net Profit Variance |
-2 |
| Equity
Latest Equity |
727.58 |
| Face Value
Latest Face Value |
10 |
| Reserves
Total Reserve |
1682.36 |
| Dividend
Full Year Dividend % |
0 |
| Sales Turnover
Full Year Net Sales |
2024.14 |
| Net Profit
Full Year Net Profit |
-75.99 |
| Full Year CPS
Full Year Cash Per Share |
-0.5 |
| Earning Per Share
Full Year Earning Per Share |
-1 |
| Quarter CPS
Latest quarter Cash Per Share |
0 |
| Latest Quarter Date
Latest Quarter Yrc |
Jun 1, 2026 |
| Latest Quarter Sales
Latest Quarter Net Sales |
592.09 |
| Previous EPS
Previous earnings per share |
0 |
| Book Value
Book value |
33.1 |
| Networth
Full Year Return on Networth |
0 |
| Price/Book Value
Price to Book value |
3.625378 |
| Yearly PE ratio
Full Year Price to Earning per share |
-114.9 |
| Yearly PC ratio
Full Year Price to Cash Per Share |
-220 |
| Bse value
BSE Value in lakhs |
332.07 |
| Nse value
NSE Value in lakhs |
3771.84 |
| High
52 week high |
157 |
| Low
52 week low |
117 |
| Price
NSE Current market price |
120 |
| CPM
Current market price |
120 |
| Market cap
BSE / NSE Market Cap |
8756.4 |
| Net profit
Latest Quarter Net Profit |
-13.71 |
| Net profit variance
Latest Quarter Net Profit variance |
24 |
| Result year
Trailing latest month |
Mar 1, 2026 |
| TTM Sales
Trailing Twelve 12 month Net Sales |
0 |
| TTM OP
Trailing Twelve 12 month Operating Profit |
0 |
| TTM OPM
Trailing Twelve 12 month Operating Profit Margin |
0 |
| TTM GP
Trailing Twelve 12 month Gross Profit |
-42.95 |
| TTM GPM
Trailing Twelve 12 month Gross Profit Margin |
-2.12 |
| TTM NP
Trailing Twelve 12 month Net Profit |
0 |
| TTM NPV
Trailing Twelve 12 month Net Profit Variane |
-2.08 |
| 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 |
0 |
| Equity
Latest Equity |
727.58 |
| LTP
Latest Price (BSE/NSE) |
120 |
| Gross block
Latest Gross Block |
1495.89 |
| Loans
Total loans |
102.77 |
| Advances
Latest Advances for Banks |
0 |
| Net profit asset
Latest Assets |
0 |
| Year OPM
Full Year Operating Profit Margin |
-3.3 |
| Year GPM
Full Year Gross Profit Margin |
-2 |
| Quarter OPM
Latest quater Operation Profit Margin |
-1.8 |
| Jun 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|
| + Sales | 443 | 554 | 592 |
| Gross Sales | 443 | 554 | 592 |
| + Expenses | 460 | 567 | 603 |
| Material Cost % | 74% | 73% | 73% |
| Raw Material Cost | 328 | 407 | 433 |
| Change in Inventory | -1 | 0 | 1 |
| Manufacturing Cost % | 9% | 10% | 10% |
| Employee Cost % | 20% | 18% | 18% |
| Other Cost % | 1% | 1% | 1% |
| Raw Materials % | 74% | 73% | 73% |
| Purchase of Finished Goods % | 1% | 1% | 1% |
| Stock Adjustments % | 0% | -0% | -0% |
| Other Manufacturing Expenses % | 9% | 10% | 10% |
| Operating Profit | -18 | -13 | -11 |
| OPM % | -4% | -2% | -2% |
| + Other Income | 14 | 15 | 14 |
| Miscellaneous Income | 14 | 15 | 14 |
| Exceptional Income | 0 | 3 | 0 |
| Interest | 6 | 7 | 6 |
| Depreciation | 8 | 11 | 10 |
| Profit before tax | -18 | -16 | -14 |
| Tax % | -0% | -0% | -0% |
| + Net Profit | -18 | -16 | -14 |
| Extraordinary Income / Expense | 0 | 3 | 0 |
| Exceptional Item | 0 | 3 | 0 |
| Net Profit After Minority Interest | -18 | -16 | -14 |
| EPS in Rs | -282.64 | -0.25 | -0.21 |
| Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|
| + Sales | 161 | 358 | 611 | 1,089 | 1,316 | 1,632 | 2,024 |
| Sales Growth % | 122% | 71% | 78% | 21% | 24% | 24% | |
| + Expenses | 154 | 349 | 690 | 1,436 | 1,863 | 1,692 | 2,096 |
| Material Cost % | 78% | 80% | 78% | 0% | 0% | 0% | 1% |
| Raw Material Cost | 126 | 288 | 479 | 4 | 6 | 8 | 22 |
| Change in Inventory | 0 | 0 | 0 | -1 | 0 | 0 | -1 |
| Manufacturing Cost % | 0% | 0% | 0% | 78% | 78% | 75% | 75% |
| Employee Cost % | 13% | 12% | 20% | 32% | 33% | 19% | 19% |
| Other Cost % | 4% | 5% | 15% | 22% | 31% | 9% | 9% |
| Raw Materials % | 78% | 80% | 78% | 0% | 0% | 0% | 1% |
| Stock Adjustments % | 0% | 0% | 0% | 0% | 0% | 0% | 0% |
| Power & Fuel % | 0% | 0% | 0% | 0% | 0% | 0% | 0% |
| Other Manufacturing Expenses % | 0% | 0% | 0% | 78% | 77% | 75% | 75% |
| Selling & Administration % | 2% | 1% | 10% | 13% | 9% | 7% | 8% |
| Miscellaneous Expenses % | 2% | 4% | 4% | 10% | 22% | 1% | 1% |
| Operating Profit | 7 | 9 | -80 | -347 | -548 | -60 | -72 |
| OPM % | 5% | 3% | -13% | -32% | -42% | -4% | -4% |
| Other Income | 4 | 7 | 24 | 38 | 51 | 43 | 53 |
| Interest | 1 | 2 | 1 | 10 | 23 | 22 | 26 |
| Depreciation | 0 | 1 | 7 | 41 | 76 | 35 | 36 |
| Profit before tax | |||||||
| + Tax % | |||||||
| Current Tax | 0 | 1 | 0 | 0 | 0 | 0 | 0 |
| Deferred Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| + Net Profit | |||||||
| Minority Interest (After Tax) | 0 | 0 | 0 | 23 | 3 | 0 | 0 |
| Net Profit After Minority Interest | 0 | 0 | -64 | -337 | -592 | -74 | -79 |
| EPS in Rs | -1,882.19 | -8,074.34 | -11,467.84 | -1,163.27 | -1.25 |
| Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|
| Equity Capital | 36 | 38 | 57 | 59 | 58 | 60 | 636 |
| Reserves | 26 | 91 | 1,332 | 1,643 | 1,228 | 1,431 | 888 |
| + Borrowings | 17 | 6 | 21 | 271 | 316 | 335 | 345 |
| Secured Borrowings | 6 | 6 | 0 | 172 | 213 | 245 | 242 |
| Unsecured Borrowings | 11 | 0 | 21 | 99 | 103 | 90 | 103 |
| + Other Liabilities | 43 | 103 | 208 | 414 | 449 | 483 | 636 |
| Current Liabilities | 42 | 101 | 185 | 403 | 444 | 474 | 623 |
| Provisions | 0 | 1 | 3 | 7 | 9 | 12 | 16 |
| Minority Interest | 0 | 0 | 5 | 5 | 0 | 0 | 0 |
| Equity Share Warrants | 0 | 0 | 0 | 2 | 2 | 0 | 0 |
| Equity Application Money | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other liability items | 1 | 2 | 18 | 6 | 5 | 8 | 12 |
| Total Liabilities | 122 | 238 | 1,618 | 2,387 | 2,051 | 2,309 | 2,505 |
| + Fixed Assets | 1 | 2 | 188 | 1,318 | 1,042 | 1,014 | 1,029 |
| Gross Block | 3 | 5 | 196 | 1,418 | 1,460 | 1,453 | 1,496 |
| Accumulated Depreciation | 2 | 3 | 9 | 100 | 418 | 439 | 467 |
| CWIP | 0 | 0 | 0 | 5 | 0 | 0 | 0 |
| Investments | 0 | 0 | 9 | 26 | 15 | 28 | 16 |
| + Other Assets | 121 | 236 | 1,421 | 1,038 | 995 | 1,266 | 1,460 |
| Inventories | 0 | 0 | 1 | 1 | 1 | 2 | 3 |
| Trade receivables | 5 | 14 | 47 | 91 | 117 | 147 | 237 |
| Cash Equivalents | 67 | 81 | 41 | 94 | 253 | 502 | 188 |
| Loans n Advances | 15 | 33 | 340 | 797 | 316 | 578 | 589 |
| Other asset items | 34 | 109 | 993 | 56 | 307 | 37 | 444 |
| Total Assets | 122 | 238 | 1,618 | 2,387 | 2,051 | 2,309 | 2,505 |
| Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|
| + Cash from Operating Activity | 11 | 35 | -43 | -138 | -216 | 2 | 53 |
| Profit from Operations | -46 | -150 | -66 | 50 | 49 | ||
| Working Capital Changes | 9 | 30 | -151 | -56 | 22 | ||
| Profit Before Tax & Extraordinary Items | 10 | 14 | -64 | -359 | -595 | -74 | -79 |
| Depreciation | 0 | 1 | 7 | 41 | 76 | 35 | 36 |
| Interest (Net) | 1 | 2 | -22 | -27 | -14 | -16 | -24 |
| Profit / Loss on Sale of Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit / Loss on Sale of Investments | 0 | 0 | 0 | 0 | -9 | 0 | 0 |
| Provisions & Write-offs (Net) | 0 | 0 | 0 | 103 | 286 | 18 | 5 |
| Profit / Loss in Forex | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Receivables | -6 | -14 | -29 | -42 | -46 | -40 | -95 |
| Inventories | 0 | 0 | 0 | 0 | 0 | 0 | -1 |
| Trade Payables | 0 | 32 | 27 | 41 | 4 | 27 | 43 |
| Interest Paid (Net) | -3 | -6 | 0 | 0 | 0 | 0 | 0 |
| Direct Taxes Paid | 0 | -2 | -6 | -18 | 2 | 8 | -18 |
| Extraordinary Items | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| + Cash from Investing Activity | -33 | -57 | -1,210 | -92 | 176 | -144 | 53 |
| Purchase of Fixed Assets | -1 | -2 | -12 | -31 | -25 | -7 | -18 |
| Sale of Fixed Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Purchase of Investments | 0 | 0 | -15 | -8 | -1 | -13 | -541 |
| Sale of Investments | 0 | 0 | 0 | 0 | 7 | 0 | 554 |
| Interest Received | 2 | 5 | 8 | 28 | 43 | 21 | 71 |
| Investment in Subsidiaries | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Acquisition of Companies | 0 | 0 | -69 | -678 | 0 | 0 | 0 |
| Others | -34 | -60 | -1,143 | 597 | 150 | -145 | -13 |
| + Cash from Financing Activity | 54 | 43 | 1,281 | 110 | -2 | 153 | -45 |
| Proceeds from Issue of Shares | 3 | 3 | 18 | 257 | 92 | 207 | 0 |
| Proceeds from Other Long-Term Borrowings | 20 | 0 | 0 | 0 | 0 | 0 | 0 |
| Repayment of Long-Term Borrowings | -3 | -11 | -6 | -30 | 0 | 0 | 0 |
| Repayment of Financial Liabilities | 0 | 0 | -3 | -12 | -17 | -16 | -19 |
| Interest Paid | -1 | -10 | -23 | -22 | -26 | ||
| Others | 34 | 52 | 1,273 | -96 | -54 | -17 | 0 |
| Net Cash Flow | 31 | 20 | 28 | -121 | -43 | 11 | 61 |