| Industry
Industry name |
IT - Hardware |
| Variance
Full Year Net Profit Variance |
-16 |
| Equity
Latest Equity |
65.84 |
| Face Value
Latest Face Value |
2 |
| Reserves
Total Reserve |
-362.41 |
| Dividend
Full Year Dividend % |
0 |
| Sales Turnover
Full Year Net Sales |
21.61 |
| Net Profit
Full Year Net Profit |
-31.3 |
| Full Year CPS
Full Year Cash Per Share |
-0.9 |
| Earning Per Share
Full Year Earning Per Share |
-1 |
| Quarter CPS
Latest quarter Cash Per Share |
0 |
| Latest Quarter Date
Latest Quarter Yrc |
Mar 1, 2026 |
| Latest Quarter Sales
Latest Quarter Net Sales |
5.28 |
| Previous EPS
Previous earnings per share |
0 |
| Book Value
Book value |
-9 |
| Networth
Full Year Return on Networth |
0 |
| Price/Book Value
Price to Book value |
-1.333333 |
| Yearly PE ratio
Full Year Price to Earning per share |
-12.6 |
| Yearly PC ratio
Full Year Price to Cash Per Share |
-12.8 |
| Bse value
BSE Value in lakhs |
8.86 |
| Nse value
NSE Value in lakhs |
54.64 |
| High
52 week high |
17 |
| Low
52 week low |
9 |
| Price
NSE Current market price |
12 |
| CPM
Current market price |
12 |
| Market cap
BSE / NSE Market Cap |
391.43 |
| Net profit
Latest Quarter Net Profit |
-13.74 |
| Net profit variance
Latest Quarter Net Profit variance |
-41 |
| Result year
Trailing latest month |
Mar 1, 2026 |
| TTM Sales
Trailing Twelve 12 month Net Sales |
29.14 |
| TTM OP
Trailing Twelve 12 month Operating Profit |
-52.16 |
| TTM OPM
Trailing Twelve 12 month Operating Profit Margin |
-179 |
| TTM GP
Trailing Twelve 12 month Gross Profit |
-32.57 |
| TTM GPM
Trailing Twelve 12 month Gross Profit Margin |
-150.72 |
| TTM NP
Trailing Twelve 12 month Net Profit |
-26.8 |
| TTM NPV
Trailing Twelve 12 month Net Profit Variane |
-16.14 |
| 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 |
0.5 |
| Equity
Latest Equity |
65.84 |
| LTP
Latest Price (BSE/NSE) |
12 |
| Gross block
Latest Gross Block |
8.29 |
| Loans
Total loans |
355 |
| Advances
Latest Advances for Banks |
0 |
| Net profit asset
Latest Assets |
0 |
| Year OPM
Full Year Operating Profit Margin |
-274 |
| Year GPM
Full Year Gross Profit Margin |
-143.3 |
| Quarter OPM
Latest quater Operation Profit Margin |
-329.5 |
| Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|
| + Sales | 7 | 7 | 6 | 5 | 7 | 5 | 4 | 5 |
| YOY Sales Growth % | -34% | 13% | -30% | -31% | -6% | -25% | -26% | 14% |
| Gross Sales | 7 | 7 | 6 | 5 | 7 | 5 | 4 | 5 |
| + Expenses | 18 | 20 | 20 | 19 | 17 | 22 | 21 | 22 |
| Material Cost % | -1% | 0% | -0% | -0% | 1% | -1% | -1% | 0% |
| Change in Inventory | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Manufacturing Cost % | 90% | 213% | 254% | 300% | 180% | 366% | 429% | 233% |
| Employee Cost % | 71% | 81% | 94% | 103% | 65% | 76% | 74% | 64% |
| Other Cost % | 77% | -0% | 0% | 1% | -2% | 3% | 2% | 121% |
| Stock Adjustments % | 1% | -0% | 0% | 0% | -1% | 1% | 1% | -0% |
| Other Manufacturing Expenses % | 90% | 213% | 254% | 300% | 180% | 366% | 429% | 233% |
| Selling & Administration % | 76% | 0% | 0% | 0% | 0% | 0% | 0% | 122% |
| Operating Profit | -10 | -13 | -14 | -14 | -10 | -17 | -17 | -17 |
| OPM % | -138% | -194% | -248% | -304% | -144% | -343% | -404% | -319% |
| + Other Income | 6 | 6 | 9 | 10 | 6 | 12 | 7 | 8 |
| Miscellaneous Income | 6 | 6 | 9 | 10 | 6 | 12 | 7 | 8 |
| Exceptional Income | 0 | 0 | 0 | 6 | 0 | 0 | 0 | 1 |
| Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5 |
| Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit before tax | -4 | -8 | -5 | -4 | -5 | -6 | -10 | -13 |
| Tax % | -0% | -0% | -0% | -0% | -0% | -0% | -0% | -0% |
| + Net Profit | -4 | -8 | -5 | -4 | -5 | -6 | -10 | -13 |
| Extraordinary Income / Expense | 0 | 0 | 0 | 6 | 0 | 0 | -2 | 1 |
| Exceptional Item | 0 | 0 | 0 | 6 | 0 | 0 | -2 | 1 |
| Net Profit After Minority Interest | -4 | -8 | -5 | -4 | -5 | -6 | -10 | -13 |
| EPS in Rs | -0.13 | -0.24 | -0.16 | -0.12 | -0.14 | -0.17 | -0.30 | -0.40 |
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| + Sales | 3,656 | 3,225 | 3,565 | 3,875 | 1,815 | 353 | 69 | 31 | 32 | 25 |
| Sales Growth % | -12% | 11% | 9% | -53% | -81% | -80% | -55% | 2% | -24% | |
| Gross Sales | 3,656 | 3,617 | 3,588 | 3,976 | 1,815 | 353 | 69 | 31 | 32 | 25 |
| Excise Duty | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| + Expenses | 3,857 | 3,444 | 4,336 | 4,010 | 2,036 | 604 | 175 | 105 | 89 | 76 |
| Material Cost % | 72% | 74% | 82% | 93% | 90% | 58% | 15% | 1% | 0% | 0% |
| Raw Material Cost | 2,606 | 2,329 | 3,128 | 3,390 | 1,559 | 181 | 8 | 0 | 0 | 0 |
| Change in Inventory | 41 | 57 | -218 | 204 | 68 | 25 | 2 | 0 | 0 | 0 |
| Manufacturing Cost % | 12% | 14% | 10% | 4% | 5% | 36% | 54% | 62% | 55% | 43% |
| Employee Cost % | 13% | 10% | 8% | 3% | 6% | 23% | 38% | 65% | 62% | 85% |
| Other Cost % | 9% | 9% | 23% | 4% | 11% | 54% | 145% | 205% | 159% | 182% |
| Raw Materials % | 71% | 72% | 88% | 87% | 86% | 51% | 12% | 1% | 0% | 0% |
| Purchase of Finished Goods % | 71% | 74% | 88% | 88% | 86% | 51% | 12% | 12% | 4% | 0% |
| Stock Adjustments % | -1% | -2% | 6% | -5% | -4% | -7% | -3% | -0% | -0% | -0% |
| Power & Fuel % | 0% | 0% | 0% | 0% | 1% | 1% | 1% | 2% | 1% | 0% |
| Other Manufacturing Expenses % | 11% | 13% | 9% | 3% | 5% | 36% | 52% | 61% | 54% | 43% |
| Selling & Administration % | 5% | 4% | 3% | 2% | 5% | 20% | 76% | 134% | 132% | 149% |
| Miscellaneous Expenses % | 3% | 5% | 20% | 2% | 6% | 33% | 66% | 65% | 23% | 32% |
| Operating Profit | -200 | -218 | -772 | -135 | -221 | -251 | -105 | -73 | -57 | -52 |
| OPM % | -5% | -7% | -22% | -3% | -12% | -71% | -152% | -234% | -176% | -210% |
| + Other Income | 139 | 146 | 131 | 140 | 246 | 113 | 146 | 37 | 42 | 31 |
| Miscellaneous Income | 143 | 145 | 130 | 135 | 247 | 113 | 145 | 37 | 42 | 31 |
| Exceptional Income | 4 | 0 | 0 | 0 | 16 | 0 | 103 | 14 | 12 | 6 |
| Interest | 135 | 153 | 141 | 123 | 90 | 56 | 16 | 4 | 2 | 1 |
| Depreciation | 32 | 31 | 27 | 12 | 9 | 4 | 1 | 1 | 1 | 0 |
| Profit before tax | -219 | -284 | -808 | -131 | -74 | -195 | 26 | -39 | -16 | -21 |
| + Tax % | 2% | 3% | -1% | -2% | -84% | -1% | 5% | -0% | -0% | -0% |
| Current Tax | 9 | 11 | 2 | 0 | 0 | 2 | 1 | 0 | 0 | 0 |
| Deferred Tax | -14 | -21 | 3 | 3 | 62 | 0 | 0 | 0 | 0 | 0 |
| + Net Profit | -214 | -248 | -814 | -135 | -136 | -197 | 25 | -39 | -16 | -21 |
| Profit Growth % | 16% | 229% | -83% | 1% | 44% | -112% | -258% | -59% | 33% | |
| Extraordinary Income / Expense | -67 | -11 | -31 | 0 | 13 | 0 | 102 | 14 | 12 | 6 |
| Exceptional Item | -67 | -11 | -31 | 0 | 13 | 0 | 102 | 14 | 12 | 6 |
| Net Profit After Minority Interest | -214 | -248 | -814 | -135 | -136 | -197 | 25 | -39 | -16 | -21 |
| EPS in Rs | 0.00 | 0.00 | 0.00 | 0.00 | -4.14 | -5.98 | 0.74 | -1.18 | -0.48 | -0.64 |
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 45 | 45 | 66 | 66 | 66 | 66 | 66 | 66 | 66 | 66 |
| Reserves | 759 | 505 | 170 | 38 | -108 | -306 | -281 | -319 | -335 | -357 |
| + Borrowings | 1,281 | 1,337 | 1,252 | 898 | 505 | 538 | 414 | 355 | 355 | 355 |
| Secured Borrowings | 706 | 507 | 508 | 438 | 390 | 0 | 0 | 0 | 0 | 0 |
| Unsecured Borrowings | 575 | 830 | 744 | 460 | 115 | 538 | 414 | 355 | 355 | 355 |
| + Other Liabilities | 1,481 | 1,297 | 1,390 | 989 | 584 | 352 | 292 | 404 | 370 | 369 |
| Current Liabilities | 1,444 | 1,278 | 1,383 | 987 | 578 | 350 | 291 | 403 | 368 | 368 |
| Provisions | 129 | 130 | 154 | 50 | 44 | 55 | 51 | 49 | 38 | 25 |
| Other liability items | 37 | 19 | 10 | 8 | 6 | 2 | 2 | 2 | 2 | 2 |
| Total Liabilities | 3,566 | 3,184 | 2,877 | 1,992 | 1,047 | 649 | 491 | 506 | 456 | 433 |
| + Fixed Assets | 727 | 638 | 165 | 142 | 55 | 36 | 4 | 3 | 3 | 2 |
| Gross Block | 829 | 837 | 719 | 714 | 78 | 56 | 13 | 9 | 9 | 8 |
| Accumulated Depreciation | 101 | 199 | 554 | 572 | 23 | 21 | 9 | 6 | 7 | 7 |
| CWIP | 4 | 5 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | 50 | 121 | 122 | 0 | 0 | 0 | 97 | 44 | 26 | 36 |
| + Other Assets | 2,784 | 2,420 | 2,587 | 1,850 | 992 | 614 | 390 | 459 | 427 | 395 |
| Inventories | 214 | 141 | 299 | 96 | 28 | 3 | 1 | 0 | 0 | 0 |
| Trade receivables | 1,550 | 1,293 | 1,290 | 569 | 194 | 87 | 28 | 25 | 18 | 17 |
| Cash Equivalents | 218 | 193 | 133 | 240 | 78 | 44 | 67 | 181 | 132 | 165 |
| Loans n Advances | 467 | 457 | 582 | 556 | 330 | 177 | 88 | 37 | 28 | 23 |
| Other asset items | 334 | 335 | 284 | 390 | 361 | 302 | 208 | 216 | 248 | 191 |
| Total Assets | 3,566 | 3,184 | 2,877 | 1,992 | 1,047 | 649 | 491 | 506 | 456 | 433 |
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| + Cash from Operating Activity | -186 | 77 | -351 | 441 | 62 | -15 | 101 | 74 | -36 | -28 |
| Profit from Operations | -84 | -91 | -110 | 5 | -81 | -133 | -57 | -54 | -50 | -44 |
| Working Capital Changes | -100 | 225 | -196 | 426 | 152 | 80 | 101 | 116 | 4 | 8 |
| Profit Before Tax & Extraordinary Items | -219 | -293 | -709 | -127 | -73 | -195 | 26 | -39 | -16 | -21 |
| Depreciation | 32 | 39 | 35 | 22 | 18 | 4 | 1 | 1 | 1 | 0 |
| Interest (Net) | 15 | 82 | 92 | 66 | 56 | 18 | -1 | -3 | -13 | -12 |
| Dividend Received | -6 | -5 | -3 | -2 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit / Loss on Sale of Assets | 0 | 0 | -2 | 0 | -16 | 0 | -105 | -14 | -12 | -6 |
| Profit / Loss on Sale of Investments | -4 | -3 | -2 | -3 | 0 | 0 | 0 | -4 | -2 | -2 |
| Provisions & Write-offs (Net) | 98 | 89 | 479 | 50 | 86 | 40 | 24 | 7 | -7 | -3 |
| Profit / Loss in Forex | 0 | 0 | 0 | -2 | -1 | 0 | -1 | -2 | 0 | 0 |
| Receivables | 174 | 223 | -115 | 737 | 189 | 98 | 53 | -19 | 8 | 7 |
| Inventories | 41 | 73 | -172 | 218 | 68 | 25 | 2 | 0 | 0 | 0 |
| Direct Taxes Paid | -3 | -56 | -45 | 10 | -9 | 38 | 0 | 11 | 9 | 8 |
| Advance Tax Paid | 0 | 0 | 0 | 0 | 0 | 0 | 57 | 0 | 0 | 0 |
| + Cash from Investing Activity | 349 | -3 | 94 | 11 | 393 | 20 | 21 | -14 | 31 | 23 |
| Purchase of Fixed Assets | -30 | -14 | -33 | -10 | -1 | 0 | 0 | 0 | 0 | 0 |
| Sale of Fixed Assets | 8 | 2 | 10 | 1 | 30 | 3 | 140 | 34 | 0 | 6 |
| Purchase of Investments | -169 | -561 | -472 | 0 | 0 | 0 | -96 | -291 | -158 | -140 |
| Sale of Investments | 359 | 493 | 472 | 126 | 0 | 0 | 0 | 348 | 178 | 132 |
| Capital WIP | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Interest Received | 110 | 109 | 79 | 5 | 6 | 3 | 2 | 5 | 13 | 8 |
| Dividend Received | 6 | 5 | 3 | 2 | 0 | 0 | 0 | 0 | 0 | 0 |
| Acquisition of Companies | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Others | 65 | -36 | 33 | -126 | 113 | 15 | -41 | -108 | -2 | 16 |
| + Cash from Financing Activity | -88 | -135 | 235 | -477 | -490 | -22 | -139 | -62 | 0 | 0 |
| Proceeds from Issue of Shares | 0 | 0 | 495 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Proceeds from Other Long-Term Borrowings | 0 | 0 | 0 | 1,279 | 1,800 | 1,782 | 0 | 355 | 355 | 455 |
| Repayment of Long-Term Borrowings | 0 | 0 | 0 | -1,633 | -2,194 | -1,749 | -123 | -414 | -355 | -455 |
| Repayment of Financial Liabilities | 0 | 0 | 0 | 0 | -2 | -1 | 0 | 0 | 0 | 0 |
| Dividend Paid | 0 | -1 | -1 | -1 | 0 | 0 | 0 | 0 | 0 | 0 |
| Interest Paid | -120 | -191 | -175 | -123 | -94 | -53 | -15 | -3 | 0 | 0 |
| Others | 32 | 57 | -85 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Cash Flow | 75 | -61 | -22 | -25 | -35 | -16 | -17 | -2 | -6 | -5 |