| Industry
Industry name |
Retail |
| Variance
Full Year Net Profit Variance |
-86 |
| Equity
Latest Equity |
92.91 |
| Face Value
Latest Face Value |
5 |
| Reserves
Total Reserve |
-170.06 |
| Dividend
Full Year Dividend % |
0 |
| Sales Turnover
Full Year Net Sales |
95.66 |
| Net Profit
Full Year Net Profit |
-61.01 |
| Full Year CPS
Full Year Cash Per Share |
-2.2 |
| Earning Per Share
Full Year Earning Per Share |
-3.3 |
| Quarter CPS
Latest quarter Cash Per Share |
0 |
| Latest Quarter Date
Latest Quarter Yrc |
Mar 1, 2026 |
| Latest Quarter Sales
Latest Quarter Net Sales |
24.74 |
| Previous EPS
Previous earnings per share |
0 |
| Book Value
Book value |
-4.2 |
| Networth
Full Year Return on Networth |
0 |
| Price/Book Value
Price to Book value |
-1.666667 |
| Yearly PE ratio
Full Year Price to Earning per share |
-2.1 |
| Yearly PC ratio
Full Year Price to Cash Per Share |
-3.2 |
| Bse value
BSE Value in lakhs |
0.39 |
| Nse value
NSE Value in lakhs |
3.05 |
| High
52 week high |
15 |
| Low
52 week low |
5 |
| Price
NSE Current market price |
7 |
| CPM
Current market price |
7 |
| Market cap
BSE / NSE Market Cap |
132.11 |
| Net profit
Latest Quarter Net Profit |
-14.3 |
| Net profit variance
Latest Quarter Net Profit variance |
1 |
| Result year
Trailing latest month |
Mar 1, 2026 |
| TTM Sales
Trailing Twelve 12 month Net Sales |
168.03 |
| TTM OP
Trailing Twelve 12 month Operating Profit |
-43.24 |
| TTM OPM
Trailing Twelve 12 month Operating Profit Margin |
-25.73 |
| TTM GP
Trailing Twelve 12 month Gross Profit |
-45.97 |
| TTM GPM
Trailing Twelve 12 month Gross Profit Margin |
-48.06 |
| TTM NP
Trailing Twelve 12 month Net Profit |
-55.93 |
| TTM NPV
Trailing Twelve 12 month Net Profit Variane |
-85.67 |
| 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 |
32.16 |
| Equity
Latest Equity |
92.91 |
| LTP
Latest Price (BSE/NSE) |
7 |
| Gross block
Latest Gross Block |
234.38 |
| Loans
Total loans |
253.6 |
| Advances
Latest Advances for Banks |
0 |
| Net profit asset
Latest Assets |
0 |
| Year OPM
Full Year Operating Profit Margin |
-32.5 |
| Year GPM
Full Year Gross Profit Margin |
-42.2 |
| Quarter OPM
Latest quater Operation Profit Margin |
-35.1 |
| Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|
| + Sales | 31 | 26 | 34 | 27 | 24 | 21 | 26 | 25 |
| YOY Sales Growth % | -38% | -55% | -47% | -41% | -25% | -19% | -23% | -9% |
| Gross Sales | 31 | 26 | 34 | 27 | 24 | 21 | 26 | 25 |
| + Expenses | 45 | 39 | 33 | 32 | 31 | 27 | 35 | 134 |
| Material Cost % | -28% | -14% | -12% | -13% | -40% | 27% | -31% | -13% |
| Change in Inventory | -9 | -4 | -4 | -4 | -9 | 6 | -8 | -3 |
| Manufacturing Cost % | 58% | 63% | 24% | 35% | 45% | 50% | 60% | 470% |
| Employee Cost % | 30% | 26% | 17% | 17% | 22% | 22% | 18% | 19% |
| Other Cost % | 83% | 73% | 69% | 77% | 107% | 27% | 87% | 68% |
| Purchase of Finished Goods % | 26% | 44% | 46% | 51% | 27% | 81% | 25% | 41% |
| Stock Adjustments % | 28% | 14% | 12% | 13% | 40% | -27% | 31% | 13% |
| Other Manufacturing Expenses % | 58% | 63% | 24% | 35% | 45% | 50% | 60% | 470% |
| Operating Profit | -13 | -13 | 1 | -4 | -8 | -6 | -9 | -110 |
| OPM % | -42% | -48% | 2% | -16% | -33% | -26% | -34% | -443% |
| + Other Income | 17 | 22 | 0 | 0 | 2 | 97 | 4 | 5 |
| Miscellaneous Income | 17 | 22 | 0 | 0 | 2 | 97 | 4 | 5 |
| Exceptional Income | 0 | 0 | 0 | 0 | 0 | 95 | 0 | 0 |
| Interest | 6 | 5 | 2 | 3 | 5 | 5 | 6 | 6 |
| Depreciation | 7 | 6 | 7 | 7 | 6 | 5 | 6 | 4 |
| Profit before tax | -10 | -3 | -8 | -14 | -16 | 81 | -16 | -115 |
| Tax % | -0% | -0% | -0% | -0% | -0% | 0% | -0% | -0% |
| + Net Profit | -10 | -3 | -8 | -14 | -16 | 81 | -16 | -115 |
| Extraordinary Income / Expense | 0 | 0 | 0 | 0 | 0 | 95 | 0 | -101 |
| Exceptional Item | 0 | 0 | 0 | 0 | 0 | 95 | 0 | -101 |
| EPS in Rs |
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| + Sales | 0 | 7 | 381 | 683 | 703 | 313 | 399 | 386 | 220 | 119 |
| Sales Growth % | 5622% | 79% | 3% | -55% | 27% | -3% | -43% | -46% | ||
| Gross Sales | 381 | 684 | 703 | 313 | 399 | 386 | 220 | 119 | ||
| + Expenses | 0 | 17 | 383 | 706 | 687 | 391 | 401 | 390 | 253 | 149 |
| Material Cost % | 72% | 61% | 59% | 61% | 79% | 60% | 56% | 52% | 58% | |
| Raw Material Cost | 0 | 0 | 272 | 415 | 407 | 163 | 279 | 141 | 103 | 49 |
| Change in Inventory | 0 | 5 | -39 | -13 | 22 | 84 | -42 | 73 | 11 | 20 |
| Manufacturing Cost % | 6% | 4% | 4% | 3% | 3% | 2% | 4% | 10% | 13% | |
| Employee Cost % | 121% | 10% | 12% | 12% | 17% | 16% | 16% | 20% | 22% | |
| Other Cost % | 61% | 26% | 29% | 22% | 25% | 22% | 26% | 33% | 31% | |
| Raw Materials % | 1% | 71% | 61% | 58% | 52% | 70% | 37% | 47% | 41% | |
| Purchase of Finished Goods % | 71% | 61% | 59% | 50% | 72% | 40% | 47% | 41% | ||
| Stock Adjustments % | -72% | 10% | 2% | -3% | -27% | 11% | -19% | -5% | -17% | |
| Power & Fuel % | 3% | 3% | 3% | 3% | 3% | 2% | 3% | 6% | 8% | |
| Other Manufacturing Expenses % | 3% | 1% | 1% | 0% | 0% | 0% | 1% | 4% | 5% | |
| Selling & Administration % | 130% | 22% | 24% | 14% | 16% | 15% | 15% | 23% | 21% | |
| Miscellaneous Expenses % | 74% | 4% | 5% | 7% | 9% | 7% | 11% | 10% | 11% | |
| Operating Profit | 0 | -11 | -3 | -24 | 16 | -78 | -2 | -4 | -34 | -30 |
| OPM % | -160% | -1% | -3% | 2% | -25% | -0% | -1% | -15% | -25% | |
| + Other Income | 0 | 0 | 2 | 1 | 0 | 66 | 82 | 40 | 6 | 39 |
| Miscellaneous Income | 2 | 1 | 1 | 66 | 82 | 40 | 6 | 39 | ||
| Exceptional Income | 0 | 0 | 0 | 0 | 0 | 31 | 0 | 0 | ||
| Interest | 0 | 0 | 3 | 4 | 40 | 34 | 23 | 22 | 22 | 17 |
| Depreciation | 0 | 0 | 0 | 0 | 57 | 57 | 43 | 36 | 36 | 27 |
| Profit before tax | -3 | -26 | -81 | -103 | 14 | -21 | -86 | -35 | ||
| + Tax % | 28% | -3% | -0% | 0% | 0% | -0% | -0% | -0% | ||
| Current Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Tax | 0 | 0 | -1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 |
| + Net Profit | -2 | -27 | -81 | -103 | 14 | -21 | -86 | -35 | ||
| Profit Growth % | 1254% | 200% | 28% | -114% | -247% | 308% | -59% | |||
| Extraordinary Income / Expense | 0 | 0 | 0 | 0 | 0 | 31 | -8 | 0 | ||
| Exceptional Item | 0 | 0 | 0 | 0 | 0 | 31 | -8 | 0 | ||
| EPS in Rs |
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 0 | 0 | 17 | 17 | 19 | 21 | 38 | 38 | 63 | 68 |
| Reserves | 0 | -20 | 58 | 31 | -20 | -93 | -37 | -56 | -106 | -129 |
| + Borrowings | 0 | 0 | 1 | 23 | 374 | 245 | 208 | 157 | 186 | 254 |
| Secured Borrowings | 0 | 0 | 1 | 23 | 87 | 63 | 57 | 31 | 0 | 0 |
| Unsecured Borrowings | 0 | 0 | 0 | 0 | 287 | 182 | 151 | 126 | 186 | 254 |
| + Other Liabilities | 0 | 26 | 272 | 313 | 253 | 235 | 202 | 177 | 178 | 123 |
| Current Liabilities | 0 | 19 | 270 | 310 | 204 | 216 | 198 | 175 | 177 | 122 |
| Provisions | 0 | 0 | 1 | 0 | 2 | 10 | 2 | 4 | 2 | 2 |
| Equity Application Money | 0 | 0 | 0 | 0 | 43 | 14 | 0 | 0 | 0 | 0 |
| Other liability items | 0 | 7 | 2 | 3 | 5 | 5 | 4 | 2 | 2 | 1 |
| Total Liabilities | 0 | 6 | 348 | 384 | 626 | 407 | 411 | 316 | 321 | 315 |
| + Fixed Assets | 0 | 2 | 1 | 2 | 271 | 143 | 105 | 115 | 120 | 137 |
| Gross Block | 0 | 2 | 2 | 2 | 330 | 272 | 246 | 175 | 203 | 234 |
| Accumulated Depreciation | 0 | 0 | 1 | 1 | 59 | 129 | 142 | 60 | 83 | 97 |
| CWIP | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 1 | 0 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| + Other Assets | 0 | 4 | 347 | 382 | 355 | 264 | 305 | 201 | 201 | 178 |
| Inventories | 0 | 0 | 185 | 198 | 177 | 102 | 143 | 70 | 60 | 39 |
| Trade receivables | 0 | 0 | 7 | 16 | 20 | 12 | 0 | 1 | 0 | 0 |
| Cash Equivalents | 0 | 1 | 5 | 14 | 6 | 5 | 7 | 2 | 2 | 2 |
| Loans n Advances | 0 | 3 | 25 | 50 | 47 | 42 | 150 | 118 | 126 | 132 |
| Other asset items | 0 | 0 | 125 | 105 | 105 | 103 | 5 | 10 | 13 | 5 |
| Total Assets | 0 | 6 | 348 | 384 | 626 | 407 | 411 | 316 | 321 | 315 |
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| + Cash from Operating Activity | 0 | -2 | 1 | -1 | -77 | 51 | 24 | 74 | -29 | -27 |
| Profit Before Tax & Extraordinary Items | 0 | -20 | -3 | -26 | -81 | -103 | 14 | -21 | -86 | -35 |
| Depreciation | 0 | 0 | 0 | 0 | 57 | 57 | 43 | 36 | 36 | 27 |
| Interest (Net) | 0 | 0 | 2 | 3 | 40 | 34 | 23 | 19 | 21 | 16 |
| Profit / Loss on Sale of Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 |
| Provisions & Write-offs (Net) | 0 | 0 | 0 | 4 | 8 | -4 | -3 | -28 | -6 | -39 |
| Profit / Loss in Forex | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Receivables | 0 | 0 | -7 | -9 | -5 | 8 | 6 | -1 | 1 | 0 |
| Inventories | 0 | 5 | -39 | -16 | 18 | 75 | -53 | 72 | 8 | 20 |
| Trade Payables | 0 | 8 | 84 | 30 | -121 | 40 | 25 | -9 | 6 | -12 |
| Loans & Advances | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -11 | 0 |
| Direct Taxes Paid | 0 | 0 | 0 | -1 | 0 | 0 | 0 | 0 | 0 | 0 |
| + Cash from Investing Activity | 0 | 2 | 4 | -4 | -3 | 0 | -3 | -10 | -7 | -1 |
| Purchase of Fixed Assets | 0 | -1 | 0 | -1 | -1 | 0 | -3 | -10 | -7 | -1 |
| Investment Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Interest Received | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Others | 0 | 3 | 4 | -3 | -2 | 0 | 0 | 0 | 0 | 0 |
| + Cash from Financing Activity | 0 | 0 | -1 | 14 | 72 | -52 | -20 | -69 | 36 | 29 |
| Proceeds from Issue of Shares | 0 | 0 | 0 | 0 | 0 | 0 | 49 | 0 | 47 | 12 |
| Proceeds from Issue of Debentures | 0 | 0 | 0 | 0 | 75 | 0 | 0 | 0 | 0 | 0 |
| Proceeds from Other Long-Term Borrowings | 0 | 0 | 0 | 0 | 0 | 11 | 0 | 0 | 0 | 0 |
| Proceeds from Short-Term Borrowings | 0 | 0 | 1 | 17 | 63 | 0 | 0 | 0 | 26 | 44 |
| Repayment of Long-Term Borrowings | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3 | -5 | 0 |
| Repayment of Short-Term Borrowings | 0 | 0 | 0 | 0 | 0 | -12 | -4 | -20 | 0 | 0 |
| Repayment of Financial Liabilities | 0 | 0 | 0 | 0 | -59 | -42 | -56 | -26 | -25 | -18 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 13 | 5 |
| Net Cash Flow | 0 | 1 | 4 | 9 | -8 | -1 | 2 | -5 | 0 | 0 |