| Industry
Industry name |
Entertainment |
| Variance
Full Year Net Profit Variance |
-29 |
| Equity
Latest Equity |
38.74 |
| Face Value
Latest Face Value |
10 |
| Reserves
Total Reserve |
-217 |
| Dividend
Full Year Dividend % |
0 |
| Sales Turnover
Full Year Net Sales |
14.15 |
| Net Profit
Full Year Net Profit |
-34.49 |
| Full Year CPS
Full Year Cash Per Share |
-5.1 |
| Earning Per Share
Full Year Earning Per Share |
-8.9 |
| Quarter CPS
Latest quarter Cash Per Share |
0 |
| Latest Quarter Date
Latest Quarter Yrc |
Jun 1, 2026 |
| Latest Quarter Sales
Latest Quarter Net Sales |
0.24 |
| Previous EPS
Previous earnings per share |
0 |
| Book Value
Book value |
-46 |
| Networth
Full Year Return on Networth |
0 |
| Price/Book Value
Price to Book value |
-0.065217 |
| Yearly PE ratio
Full Year Price to Earning per share |
-0.3 |
| Yearly PC ratio
Full Year Price to Cash Per Share |
-0.6 |
| Bse value
BSE Value in lakhs |
0.15 |
| Nse value
NSE Value in lakhs |
0.69 |
| High
52 week high |
12 |
| Low
52 week low |
2 |
| Price
NSE Current market price |
3 |
| CPM
Current market price |
3 |
| Market cap
BSE / NSE Market Cap |
10.46 |
| Net profit
Latest Quarter Net Profit |
-3.64 |
| Net profit variance
Latest Quarter Net Profit variance |
30 |
| Result year
Trailing latest month |
Jun 1, 2026 |
| TTM Sales
Trailing Twelve 12 month Net Sales |
61.18 |
| TTM OP
Trailing Twelve 12 month Operating Profit |
-10.7 |
| TTM OPM
Trailing Twelve 12 month Operating Profit Margin |
-17.5 |
| TTM GP
Trailing Twelve 12 month Gross Profit |
-18.21 |
| TTM GPM
Trailing Twelve 12 month Gross Profit Margin |
-266.94 |
| TTM NP
Trailing Twelve 12 month Net Profit |
-26.64 |
| TTM NPV
Trailing Twelve 12 month Net Profit Variane |
-32.13 |
| 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 |
15.9 |
| Equity
Latest Equity |
38.74 |
| LTP
Latest Price (BSE/NSE) |
3 |
| Gross block
Latest Gross Block |
280.86 |
| Loans
Total loans |
2.93 |
| Advances
Latest Advances for Banks |
0 |
| Net profit asset
Latest Assets |
0 |
| Year OPM
Full Year Operating Profit Margin |
-137.8 |
| Year GPM
Full Year Gross Profit Margin |
-139.5 |
| Quarter OPM
Latest quater Operation Profit Margin |
9.4 |
| Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|---|
| + Sales | 13 | 10 | 9 | 8 | 6 | 0 | 0 | 0 |
| YOY Sales Growth % | -15% | -22% | -37% | -65% | -53% | -95% | -98% | -97% |
| Gross Sales | 13 | 10 | 9 | 8 | 6 | 0 | 0 | 0 |
| + Expenses | 14 | 14 | 13 | 9 | 12 | 3 | 10 | 0 |
| Material Cost % | 83% | 103% | 102% | 76% | 142% | 221% | 507% | 0% |
| Raw Material Cost | 10 | 10 | 9 | 6 | 8 | 1 | 1 | 0 |
| Manufacturing Cost % | 21% | 28% | 32% | 28% | 50% | 302% | 5867% | 58% |
| Employee Cost % | 8% | 11% | 13% | 13% | 14% | 54% | 127% | 33% |
| Other Cost % | -0% | 0% | -0% | 0% | 0% | -0% | -0% | -0% |
| Raw Materials % | 83% | 103% | 102% | 76% | 142% | 221% | 507% | 0% |
| Other Manufacturing Expenses % | 21% | 28% | 32% | 28% | 50% | 302% | 5867% | 58% |
| Operating Profit | -1 | -4 | -4 | -1 | -6 | -2 | -10 | 0 |
| OPM % | -12% | -42% | -47% | -18% | -105% | -477% | -6400% | 8% |
| + Other Income | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 |
| Miscellaneous Income | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 |
| Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Depreciation | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 |
| Profit before tax | -5 | -7 | -8 | -5 | -10 | -6 | -13 | -4 |
| + Tax % | -0% | -0% | -0% | -0% | -0% | -0% | -0% | -0% |
| Current Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| + Net Profit | -5 | -7 | -8 | -5 | -10 | -6 | -13 | -4 |
| Net Profit After Minority Interest | -5 | -7 | -8 | -5 | -10 | -6 | -13 | -4 |
| EPS in Rs | -1.36 | -1.70 | -2.03 | -1.34 | -2.58 | -1.55 | -3.43 | -0.94 |
| Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| + Sales | 176 | 123 | 117 | 110 | 68 | 80 | 71 | 58 | 53 | 14 |
| Sales Growth % | -30% | -5% | -6% | -38% | 18% | -11% | -18% | -9% | -73% | |
| Gross Sales | 176 | 123 | 117 | 110 | 68 | 80 | 71 | 58 | 53 | 14 |
| + Expenses | 126 | 98 | 126 | 110 | 94 | 85 | 71 | 65 | 66 | 34 |
| Material Cost % | 0% | 0% | 0% | 0% | -1% | 0% | 1% | 0% | 0% | 0% |
| Change in Inventory | 0 | 0 | 0 | 0 | -1 | 0 | 1 | 0 | 0 | 0 |
| Manufacturing Cost % | 62% | 66% | 86% | 72% | 98% | 77% | 70% | 83% | 97% | 117% |
| Employee Cost % | 4% | 6% | 8% | 9% | 14% | 11% | 12% | 14% | 10% | 16% |
| Other Cost % | 6% | 7% | 13% | 19% | 27% | 18% | 17% | 14% | 18% | 105% |
| Stock Adjustments % | 0% | 0% | 0% | 0% | 1% | -0% | -1% | 0% | 0% | 0% |
| Power & Fuel % | 0% | 0% | 0% | 0% | 0% | 0% | 1% | 1% | 0% | 2% |
| Other Manufacturing Expenses % | 62% | 66% | 85% | 72% | 98% | 77% | 70% | 82% | 96% | 115% |
| Selling & Administration % | 5% | 6% | 10% | 17% | 27% | 17% | 16% | 13% | 17% | 83% |
| Miscellaneous Expenses % | 1% | 2% | 1% | 2% | 0% | 1% | 1% | 1% | 1% | 22% |
| Operating Profit | 51 | 25 | -8 | 0 | -26 | -5 | 0 | -7 | -13 | -20 |
| OPM % | 29% | 21% | -7% | -0% | -38% | -6% | 0% | -11% | -25% | -138% |
| + Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 2 | 0 |
| Miscellaneous Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 2 | 0 |
| Interest | 17 | 10 | 0 | 2 | 1 | 2 | 1 | 1 | 1 | 0 |
| Depreciation | 21 | 28 | 28 | 28 | 26 | 25 | 19 | 17 | 15 | 15 |
| Profit before tax | 13 | -12 | -37 | -30 | -53 | -31 | -20 | -24 | -27 | -34 |
| + Tax % | 33% | -46% | -0% | -0% | -0% | 0% | -0% | -0% | -0% | -0% |
| Current Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Tax | 4 | 6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| + Net Profit | 9 | -32 | -52 | -30 | -53 | -31 | -20 | -24 | -27 | -34 |
| Profit Growth % | -302% | 110% | -18% | 76% | -41% | -37% | 19% | 13% | 29% | |
| Extraordinary Income / Expense | 0 | 0 | -1 | -1 | 0 | 0 | 0 | 0 | 0 | 0 |
| Exceptional Item | 0 | 0 | -1 | -1 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit / Loss of Associates | 0 | -14 | -15 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Profit After Minority Interest | 9 | -32 | -51 | -30 | -53 | -31 | -20 | -24 | -27 | -34 |
| EPS in Rs | 2.50 | 0.00 | 0.00 | -8.61 | -15.16 | -8.56 | -5.43 | -6.13 | -6.90 | -8.90 |
| Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 35 | 35 | 35 | 35 | 35 | 37 | 37 | 39 | 39 | 39 |
| Reserves | 86 | 54 | 3 | -27 | -80 | -111 | -131 | -156 | -183 | -217 |
| + Borrowings | 121 | 0 | 0 | 0 | 4 | 2 | 0 | 6 | 7 | 3 |
| Secured Borrowings | 121 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Unsecured Borrowings | 0 | 0 | 0 | 0 | 4 | 2 | 0 | 6 | 7 | 3 |
| Deferred Credit | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| + Other Liabilities | 32 | 152 | 165 | 169 | 186 | 184 | 184 | 188 | 194 | 193 |
| Current Liabilities | 41 | 165 | 164 | 167 | 184 | 182 | 181 | 186 | 192 | 193 |
| Provisions | 7 | 7 | 13 | 16 | 18 | 17 | 19 | 20 | 22 | 22 |
| Equity Share Warrants | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 0 | 0 | 0 |
| Other liability items | 1 | 1 | 1 | 2 | 2 | 3 | 3 | 2 | 2 | 0 |
| Total Liabilities | 274 | 240 | 203 | 177 | 145 | 112 | 89 | 78 | 57 | 18 |
| + Fixed Assets | 133 | 185 | 157 | 128 | 102 | 78 | 59 | 42 | 27 | 13 |
| Gross Block | 233 | 313 | 311 | 311 | 309 | 309 | 309 | 309 | 283 | 281 |
| Accumulated Depreciation | 101 | 128 | 154 | 183 | 207 | 231 | 250 | 267 | 256 | 268 |
| CWIP | 29 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | 30 | 15 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| + Other Assets | 82 | 40 | 47 | 48 | 43 | 35 | 30 | 35 | 30 | 6 |
| Inventories | 0 | 0 | 0 | 0 | 1 | 1 | 0 | 0 | 0 | 0 |
| Trade receivables | 33 | 26 | 31 | 28 | 24 | 19 | 14 | 13 | 10 | 0 |
| Cash Equivalents | 2 | 1 | 1 | 2 | 1 | 1 | 1 | 1 | 1 | 0 |
| Loans n Advances | 51 | 23 | 10 | 14 | 12 | 9 | 10 | 14 | 12 | 1 |
| Other asset items | -4 | -10 | 5 | 5 | 5 | 5 | 5 | 8 | 7 | 4 |
| Total Assets | 274 | 240 | 203 | 177 | 145 | 112 | 89 | 78 | 57 | 18 |
| Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| + Cash from Operating Activity | 50 | 66 | 1 | 2 | -4 | 1 | 4 | -6 | 0 | 4 |
| Profit from Operations | 50 | 25 | -7 | 0 | -26 | -5 | 0 | -6 | -11 | -19 |
| Working Capital Changes | 1 | 44 | 8 | 3 | 22 | 6 | 4 | 0 | 11 | 23 |
| Profit Before Tax & Extraordinary Items | 13 | -12 | -35 | -30 | -53 | -31 | -20 | -24 | -27 | -34 |
| Depreciation | 21 | 28 | 28 | 28 | 26 | 25 | 19 | 17 | 15 | 15 |
| Interest (Net) | 17 | 10 | 0 | 1 | 1 | 2 | 1 | 1 | 1 | 0 |
| Provisions & Write-offs (Net) | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Receivables | -6 | 7 | -5 | 3 | 4 | 5 | 4 | 2 | 3 | 10 |
| Inventories | 0 | 0 | 0 | 0 | -1 | 0 | 1 | 0 | 0 | 0 |
| Trade Payables | -5 | 6 | 13 | 4 | 14 | -1 | -3 | 4 | 2 | 2 |
| Loans & Advances | 0 | 0 | 0 | 0 | 0 | 3 | 0 | -7 | 4 | 14 |
| Direct Taxes Paid | -1 | -2 | -1 | -1 | 0 | 0 | 0 | 0 | 0 | 0 |
| + Cash from Investing Activity | -97 | -51 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Purchase of Fixed Assets | -97 | -51 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Sale of Fixed Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| + Cash from Financing Activity | 47 | -17 | 0 | -2 | 3 | -2 | -3 | 7 | 1 | -5 |
| Proceeds from Issue of Shares | 0 | 0 | 0 | 0 | 0 | 2 | 0 | 2 | 0 | 0 |
| Proceeds from Other Long-Term Borrowings | 100 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Proceeds from Short-Term Borrowings | 0 | 0 | 0 | 0 | 4 | 0 | 0 | 6 | 1 | 0 |
| Repayment of Long-Term Borrowings | -37 | -7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Repayment of Short-Term Borrowings | 0 | 0 | 0 | 0 | 0 | -2 | -2 | 0 | 0 | -4 |
| Interest Paid | -17 | -10 | 0 | -2 | -1 | -2 | -1 | -1 | -1 | 0 |
| Others | 0 | 0 | 0 | 0 | 0 | 1 | 0 | -1 | 0 | 0 |
| Net Cash Flow | 0 | -1 | 0 | 0 | -1 | -1 | 0 | 0 | 0 | -1 |