| Industry
Industry name |
E-Commerce/App based Aggregator |
| Variance
Full Year Net Profit Variance |
42 |
| Equity
Latest Equity |
20.98 |
| Face Value
Latest Face Value |
1 |
| Reserves
Total Reserve |
5.88 |
| Dividend
Full Year Dividend % |
0 |
| Sales Turnover
Full Year Net Sales |
3.5 |
| Net Profit
Full Year Net Profit |
-9.58 |
| Full Year CPS
Full Year Cash Per Share |
-0.4 |
| Earning Per Share
Full Year Earning Per Share |
-0.5 |
| Quarter CPS
Latest quarter Cash Per Share |
0 |
| Latest Quarter Date
Latest Quarter Yrc |
Jun 1, 2026 |
| Latest Quarter Sales
Latest Quarter Net Sales |
2.4 |
| Previous EPS
Previous earnings per share |
0 |
| Book Value
Book value |
1.3 |
| Networth
Full Year Return on Networth |
0 |
| Price/Book Value
Price to Book value |
1.538462 |
| Yearly PE ratio
Full Year Price to Earning per share |
-4.4 |
| Yearly PC ratio
Full Year Price to Cash Per Share |
-4.8 |
| Bse value
BSE Value in lakhs |
9.3 |
| Nse value
NSE Value in lakhs |
15.29 |
| High
52 week high |
4 |
| Low
52 week low |
2 |
| Price
NSE Current market price |
2 |
| CPM
Current market price |
2 |
| Market cap
BSE / NSE Market Cap |
50.56 |
| Net profit
Latest Quarter Net Profit |
-1.91 |
| Net profit variance
Latest Quarter Net Profit variance |
56 |
| Result year
Trailing latest month |
Jun 1, 2026 |
| TTM Sales
Trailing Twelve 12 month Net Sales |
11.81 |
| TTM OP
Trailing Twelve 12 month Operating Profit |
-7.98 |
| TTM OPM
Trailing Twelve 12 month Operating Profit Margin |
-67.54 |
| TTM GP
Trailing Twelve 12 month Gross Profit |
-6.89 |
| TTM GPM
Trailing Twelve 12 month Gross Profit Margin |
-141.17 |
| TTM NP
Trailing Twelve 12 month Net Profit |
-16.19 |
| TTM NPV
Trailing Twelve 12 month Net Profit Variane |
61.1 |
| 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 |
10.88 |
| Equity
Latest Equity |
20.98 |
| LTP
Latest Price (BSE/NSE) |
2 |
| Gross block
Latest Gross Block |
94.4 |
| Loans
Total loans |
3.54 |
| Advances
Latest Advances for Banks |
0 |
| Net profit asset
Latest Assets |
0 |
| Year OPM
Full Year Operating Profit Margin |
-281.7 |
| Year GPM
Full Year Gross Profit Margin |
-264 |
| Quarter OPM
Latest quater Operation Profit Margin |
-70.4 |
| Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|---|
| + Sales | 3 | 1 | 2 | 1 | 1 | 1 | 1 | 2 |
| YOY Sales Growth % | 111% | -38% | -19% | -76% | -71% | -38% | -60% | 135% |
| Gross Sales | 3 | 1 | 2 | 1 | 1 | 1 | 1 | 2 |
| + Expenses | 5 | 2 | 5 | 6 | 3 | 3 | 2 | 4 |
| Manufacturing Cost % | 49% | -29% | 44% | 123% | 142% | 175% | 188% | 35% |
| Employee Cost % | 33% | 96% | 81% | 118% | 110% | 161% | 153% | 38% |
| Other Cost % | 58% | 119% | 191% | 314% | 4% | 9% | 10% | 98% |
| Purchase of Finished Goods % | 58% | 119% | 191% | 314% | 4% | 9% | 10% | 98% |
| Other Manufacturing Expenses % | 49% | -29% | 44% | 123% | 142% | 175% | 188% | 35% |
| Operating Profit | -1 | -1 | -4 | -5 | -2 | -2 | -2 | -2 |
| OPM % | -41% | -86% | -216% | -454% | -156% | -245% | -251% | -70% |
| + Other Income | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 |
| Miscellaneous Income | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 |
| Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Depreciation | 3 | 2 | 2 | 0 | 0 | 0 | 0 | 0 |
| Profit before tax | -4 | -3 | -6 | -4 | -2 | -2 | -2 | -2 |
| Tax % | -0% | -0% | -0% | -0% | -0% | -0% | -0% | -0% |
| + Net Profit | -4 | -3 | -6 | -4 | -2 | -2 | -2 | -2 |
| Minority Interest (After Tax) | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 |
| Net Profit After Minority Interest | -4 | -3 | -6 | -4 | -2 | -2 | -1 | -2 |
| EPS in Rs | -0.19 | -0.15 | -0.27 | -0.20 | -0.06 | -0.10 | -0.04 | -0.09 |
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| + Sales | 59 | 85 | 62 | 83 | 285 | 107 | 38 | 31 | 8 | 11 |
| Sales Growth % | 43% | -27% | 33% | 245% | -62% | -65% | -18% | -76% | 40% | |
| Gross Sales | 107 | 38 | 31 | 8 | 11 | |||||
| + Expenses | 79 | 105 | 76 | 74 | 264 | 104 | 34 | 29 | 14 | 19 |
| Material Cost % | 0% | 0% | 0% | 0% | 87% | 89% | 69% | 48% | 0% | 0% |
| Raw Material Cost | 0 | 0 | 0 | 0 | 247 | 94 | 26 | 15 | 0 | 0 |
| Change in Inventory | 0 | 0 | 0 | 0 | 1 | 2 | 0 | 0 | 0 | 0 |
| Manufacturing Cost % | 1% | 1% | 1% | 2% | 0% | 0% | 1% | 1% | 63% | 106% |
| Employee Cost % | 22% | 17% | 24% | 11% | 3% | 5% | 8% | 6% | 50% | 46% |
| Other Cost % | 109% | 105% | 97% | 76% | 3% | 2% | 12% | 37% | 73% | 22% |
| Raw Materials % | 0% | 0% | 0% | 0% | 87% | 87% | 69% | 48% | 0% | 0% |
| Purchase of Finished Goods % | 87% | 69% | 48% | 56% | 101% | |||||
| Stock Adjustments % | 0% | 0% | 0% | 0% | -0% | -2% | 0% | 0% | 0% | 0% |
| Power & Fuel % | 1% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 1% | 0% |
| Other Manufacturing Expenses % | 1% | 0% | 0% | 2% | 0% | 0% | 1% | 1% | 62% | 106% |
| Selling & Administration % | 105% | 95% | 88% | 8% | 2% | 2% | 3% | 7% | 39% | 21% |
| Miscellaneous Expenses % | 4% | 11% | 9% | 68% | 2% | 1% | 8% | 30% | 34% | 1% |
| Operating Profit | -19 | -20 | -14 | 9 | 21 | 3 | 4 | 3 | -7 | -8 |
| OPM % | -33% | -23% | -22% | 11% | 7% | 3% | 11% | 9% | -86% | -74% |
| + Other Income | 4 | 3 | 7 | 0 | 5 | 10 | 8 | 10 | 3 | 1 |
| Miscellaneous Income | 10 | 8 | 10 | 3 | 1 | |||||
| Exceptional Income | 1 | 0 | 0 | 0 | 0 | |||||
| Interest | 1 | 2 | 3 | 1 | 0 | 0 | 0 | 0 | 0 | 0 |
| Depreciation | 2 | 2 | 1 | 3 | 23 | 17 | 14 | 14 | 12 | 9 |
| Profit before tax | -5 | -2 | -2 | -16 | -17 | |||||
| + Tax % | 11% | -15% | -0% | -0% | -0% | |||||
| Current Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| + Net Profit | -4 | -2 | -2 | -16 | -17 | |||||
| Profit Growth % | -38% | -30% | 822% | 3% | ||||||
| Extraordinary Income / Expense | 1 | 0 | 0 | 0 | 0 | |||||
| Exceptional Item | 1 | 0 | 0 | 0 | 0 | |||||
| Minority Interest (After Tax) | 0 | 0 | 0 | 0 | 2 | 0 | 0 | 0 | 0 | 0 |
| Net Profit After Minority Interest | 0 | 0 | 0 | 0 | 2 | -4 | -3 | -2 | -16 | -17 |
| EPS in Rs | 0.05 | -0.20 | -0.12 | -0.08 | -0.78 | -0.79 |
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 9 | 9 | 9 | 11 | 11 | 20 | 20 | 21 | 21 | 21 |
| Reserves | 14 | -7 | -18 | 47 | 147 | 60 | 51 | 50 | 33 | 16 |
| + Borrowings | 13 | 25 | 13 | 3 | 0 | 0 | 0 | 0 | 4 | 4 |
| Secured Borrowings | 13 | 25 | 13 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Unsecured Borrowings | 0 | 0 | 0 | 3 | 0 | 0 | 0 | 0 | 4 | 4 |
| + Other Liabilities | 40 | 46 | 27 | 31 | 68 | 44 | 46 | 45 | 36 | 37 |
| Current Liabilities | 39 | 45 | 27 | 31 | 69 | 43 | 44 | 43 | 34 | 35 |
| Provisions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Minority Interest | 0 | 0 | 0 | 0 | -2 | 1 | 1 | 1 | 1 | 1 |
| Other liability items | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Liabilities | 75 | 73 | 31 | 93 | 225 | 125 | 118 | 115 | 93 | 78 |
| + Fixed Assets | 4 | 2 | 1 | 23 | 122 | 50 | 36 | 23 | 11 | 3 |
| Gross Block | 11 | 11 | 11 | 39 | 135 | 92 | 93 | 93 | 93 | 94 |
| Accumulated Depreciation | 7 | 9 | 10 | 15 | 13 | 43 | 57 | 70 | 83 | 92 |
| CWIP | 0 | 1 | 1 | 0 | 7 | 2 | 2 | 0 | 0 | 0 |
| Investments | 0 | 0 | 0 | 39 | 7 | 8 | 12 | 29 | 29 | 29 |
| + Other Assets | 71 | 69 | 28 | 30 | 90 | 65 | 68 | 63 | 54 | 47 |
| Inventories | 0 | 0 | 0 | 0 | 2 | 0 | 0 | 0 | 0 | 0 |
| Trade receivables | 1 | 3 | 7 | 5 | 29 | 13 | 10 | 8 | 10 | 12 |
| Cash Equivalents | 29 | 32 | 5 | 4 | 6 | 3 | 4 | 25 | 15 | 9 |
| Loans n Advances | 21 | 18 | 4 | 17 | 43 | 42 | 47 | 25 | 22 | 19 |
| Other asset items | 20 | 16 | 12 | 4 | 10 | 6 | 6 | 5 | 7 | 7 |
| Total Assets | 75 | 73 | 31 | 93 | 225 | 125 | 118 | 115 | 93 | 78 |
| Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|
| + Cash from Operating Activity | 3 | 35 | -6 | 7 | 38 | -10 | -5 |
| Profit from Operations | 24 | 26 | 7 | 14 | -4 | -8 | |
| Working Capital Changes | 13 | -35 | -3 | 23 | -6 | 3 | |
| Profit Before Tax & Extraordinary Items | 6 | 1 | -5 | -2 | -2 | -16 | -17 |
| Depreciation | 3 | 23 | 17 | 14 | 14 | 12 | 9 |
| Interest (Net) | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit / Loss on Sale of Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit / Loss on Sale of Investments | 0 | 0 | 0 | -3 | 0 | 0 | 0 |
| Provisions & Write-offs (Net) | 0 | 1 | 22 | 3 | 11 | 0 | 0 |
| Profit / Loss in Forex | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Receivables | 3 | -6 | 8 | 3 | 2 | -2 | -1 |
| Inventories | 0 | 1 | 2 | 0 | 0 | 0 | 0 |
| Trade Payables | 5 | 6 | -23 | -6 | -5 | 0 | 0 |
| Direct Taxes Paid | -1 | -2 | 3 | 3 | 1 | 0 | 0 |
| + Cash from Investing Activity | -56 | -39 | 4 | 0 | -17 | 0 | -1 |
| Purchase of Fixed Assets | -19 | -39 | -1 | 0 | -1 | 0 | -1 |
| Sale of Fixed Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Purchase of Investments | -39 | 0 | 0 | -12 | -17 | 0 | 0 |
| Sale of Investments | 0 | 0 | 0 | 12 | 0 | 0 | 0 |
| Interest Received | 0 | 0 | 0 | 0 | 1 | 1 | 1 |
| Others | 1 | 0 | 4 | 0 | 0 | 0 | 0 |
| + Cash from Financing Activity | 55 | 1 | 1 | -6 | 0 | 0 | 0 |
| Proceeds from Issue of Shares | 57 | 1 | 0 | 0 | 0 | 0 | 0 |
| Repayment of Long-Term Borrowings | -2 | 0 | 0 | 0 | 0 | 0 | 0 |
| Others | 0 | 0 | 1 | -6 | 0 | 0 | 0 |
| Net Cash Flow | 2 | -3 | -1 | 1 | 21 | -10 | -6 |