| Industry
Industry name |
E-Commerce/App based Aggregator |
| Variance
Full Year Net Profit Variance |
-33 |
| Equity
Latest Equity |
276.03 |
| Face Value
Latest Face Value |
1 |
| Reserves
Total Reserve |
18053 |
| Dividend
Full Year Dividend % |
0 |
| Sales Turnover
Full Year Net Sales |
23053 |
| Net Profit
Full Year Net Profit |
-4144 |
| Full Year CPS
Full Year Cash Per Share |
-10.6 |
| Earning Per Share
Full Year Earning Per Share |
-15 |
| Quarter CPS
Latest quarter Cash Per Share |
0 |
| Latest Quarter Date
Latest Quarter Yrc |
Mar 1, 2026 |
| Latest Quarter Sales
Latest Quarter Net Sales |
6383 |
| Previous EPS
Previous earnings per share |
0 |
| Book Value
Book value |
66.4 |
| Networth
Full Year Return on Networth |
0 |
| Price/Book Value
Price to Book value |
3.78012 |
| Yearly PE ratio
Full Year Price to Earning per share |
-16.7 |
| Yearly PC ratio
Full Year Price to Cash Per Share |
-23.7 |
| Bse value
BSE Value in lakhs |
3610.31 |
| Nse value
NSE Value in lakhs |
85427.03 |
| High
52 week high |
473 |
| Low
52 week low |
236 |
| Price
NSE Current market price |
251 |
| CPM
Current market price |
251 |
| Market cap
BSE / NSE Market Cap |
69394.28 |
| Net profit
Latest Quarter Net Profit |
-800 |
| Net profit variance
Latest Quarter Net Profit variance |
26 |
| Result year
Trailing latest month |
Mar 1, 2026 |
| TTM Sales
Trailing Twelve 12 month Net Sales |
11247.39 |
| TTM OP
Trailing Twelve 12 month Operating Profit |
-376.96 |
| TTM OPM
Trailing Twelve 12 month Operating Profit Margin |
-3.35 |
| TTM GP
Trailing Twelve 12 month Gross Profit |
-2937 |
| TTM GPM
Trailing Twelve 12 month Gross Profit Margin |
-12.74 |
| TTM NP
Trailing Twelve 12 month Net Profit |
-2304.4 |
| TTM NPV
Trailing Twelve 12 month Net Profit Variane |
-33.36 |
| 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 |
420.59 |
| Equity
Latest Equity |
276.03 |
| LTP
Latest Price (BSE/NSE) |
251 |
| Gross block
Latest Gross Block |
5193.01 |
| Loans
Total loans |
1702.95 |
| Advances
Latest Advances for Banks |
0 |
| Net profit asset
Latest Assets |
0 |
| Year OPM
Full Year Operating Profit Margin |
-14 |
| Year GPM
Full Year Gross Profit Margin |
-12.7 |
| Quarter OPM
Latest quater Operation Profit Margin |
-10.9 |
| Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|
| + Sales | 3,222 | 3,601 | 3,992 | 4,410 | 4,961 | 5,561 | 6,148 | 6,383 |
| YOY Sales Growth % | 35% | 30% | 31% | 45% | 54% | 54% | 54% | 45% |
| Gross Sales | 3,222 | 3,601 | 3,992 | 4,410 | 4,961 | 5,561 | 6,148 | 6,383 |
| + Expenses | 3,779 | 4,158 | 4,718 | 5,374 | 5,916 | 6,360 | 6,941 | 7,081 |
| Material Cost % | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% |
| Raw Material Cost | 8 | 9 | 6 | 5 | 13 | 13 | 8 | 11 |
| Change in Inventory | 8 | 5 | -1 | 1 | 7 | 1 | 19 | -5 |
| Manufacturing Cost % | 48% | 45% | 16% | 16% | 16% | 16% | 14% | 14% |
| Employee Cost % | 18% | 17% | 16% | 16% | 14% | 12% | 11% | 10% |
| Other Cost % | 50% | 53% | 86% | 90% | 89% | 86% | 87% | 86% |
| Raw Materials % | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% |
| Purchase of Finished Goods % | 37% | 38% | 39% | 42% | 41% | 42% | 45% | 45% |
| Stock Adjustments % | -0% | -0% | 0% | -0% | -0% | -0% | -0% | 0% |
| Other Manufacturing Expenses % | 48% | 45% | 16% | 16% | 16% | 16% | 14% | 14% |
| Selling & Administration % | 14% | 15% | 47% | 49% | 47% | 44% | 43% | 41% |
| Operating Profit | -557 | -557 | -726 | -964 | -955 | -799 | -793 | -698 |
| OPM % | -17% | -15% | -18% | -22% | -19% | -14% | -13% | -11% |
| + Other Income | 88 | 85 | 107 | 121 | 87 | 59 | 96 | 266 |
| Miscellaneous Income | 88 | 85 | 107 | 121 | 87 | 59 | 96 | 266 |
| Exceptional Income | 0 | 0 | 4 | 0 | 0 | 0 | 0 | 0 |
| Interest | 20 | 23 | 26 | 32 | 41 | 48 | 55 | 56 |
| Depreciation | 122 | 131 | 154 | 206 | 288 | 304 | 313 | 312 |
| Profit before tax | -611 | -626 | -799 | -1,081 | -1,197 | -1,092 | -1,065 | -800 |
| Tax % | -0% | -0% | -0% | -0% | -0% | -0% | -0% | -0% |
| + Net Profit | -611 | -626 | -799 | -1,081 | -1,197 | -1,092 | -1,065 | -800 |
| Extraordinary Income / Expense | -13 | -3 | 4 | 0 | 0 | 0 | -10 | 0 |
| Exceptional Item | -13 | -3 | 4 | 0 | 0 | 0 | -10 | 0 |
| Net Profit After Minority Interest | -611 | -626 | -799 | -1,081 | -1,197 | -1,092 | -1,065 | -800 |
| EPS in Rs | -159.04 | 2.80 | -3.48 | -4.60 | -5.04 | -4.59 | -4.36 | -3.34 |
| Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|
| + Sales | 3,468 | 2,547 | 5,705 | 8,265 | 11,296 | 15,448 | 23,561 |
| Sales Growth % | -27% | 124% | 45% | 37% | 37% | 53% | |
| Gross Sales | 11,247 | 15,225 | 23,053 | ||||
| + Expenses | 7,368 | 3,980 | 9,545 | 12,536 | 13,541 | 18,247 | 26,806 |
| Material Cost % | 10% | 22% | 40% | 41% | 41% | 39% | 43% |
| Raw Material Cost | 355 | 565 | 2,276 | 3,374 | 4,616 | 6,013 | 10,089 |
| Change in Inventory | -17 | 6 | -8 | 7 | -12 | -12 | -22 |
| Manufacturing Cost % | 4% | 3% | 6% | 6% | 4% | 5% | 6% |
| Employee Cost % | 35% | 43% | 30% | 26% | 18% | 17% | 12% |
| Other Cost % | 163% | 88% | 92% | 79% | 58% | 57% | 53% |
| Raw Materials % | 10% | 22% | 40% | 41% | 41% | 39% | 43% |
| Purchase of Finished Goods % | 40% | 39% | 43% | ||||
| Stock Adjustments % | 0% | -0% | 0% | -0% | 0% | 0% | 0% |
| Power & Fuel % | 1% | 1% | 1% | 0% | 1% | 1% | 1% |
| Other Manufacturing Expenses % | 3% | 2% | 5% | 6% | 3% | 5% | 5% |
| Selling & Administration % | 68% | 33% | 82% | 73% | 51% | 52% | 48% |
| Miscellaneous Expenses % | 94% | 56% | 10% | 6% | 6% | 6% | 5% |
| Operating Profit | -3,899 | -1,433 | -3,840 | -4,271 | -2,245 | -2,799 | -3,245 |
| OPM % | -112% | -56% | -67% | -52% | -20% | -18% | -14% |
| + Other Income | 260 | 129 | 415 | 450 | 387 | 396 | 508 |
| Miscellaneous Income | 387 | 401 | 508 | ||||
| Exceptional Income | 0 | 4 | 0 | ||||
| Interest | 85 | 75 | 48 | 58 | 71 | 101 | 200 |
| Depreciation | 217 | 221 | 170 | 286 | 421 | 612 | 1,217 |
| Profit before tax | -2,350 | -3,117 | -4,154 | ||||
| Tax % | -0% | -0% | -0% | ||||
| + Net Profit | -2,350 | -3,117 | -4,154 | ||||
| Profit Growth % | 33% | 33% | |||||
| Extraordinary Income / Expense | -31 | -12 | -10 | ||||
| Exceptional Item | -31 | -12 | -10 | ||||
| Profit / Loss of Associates | -12 | -5 | 0 | 0 | 0 | 0 | 0 |
| Net Profit After Minority Interest | -3,920 | -1,617 | -3,629 | -4,179 | -2,350 | -3,117 | -4,154 |
| EPS in Rs | -4,434.78 | -156,072.05 | -4,239.36 | -1,572.94 | -780.81 | -13.61 | -15.92 |
| Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|
| Equity Capital | 1 | 1 | 15,563 | 15,565 | 15,576 | 229 | 261 |
| Reserves | 2,809 | 1,737 | -3,296 | -6,509 | -7,785 | 9,991 | 18,053 |
| + Borrowings | 89 | 92 | 508 | 600 | 864 | 1,702 | 2,551 |
| Secured Borrowings | 89 | 92 | 0 | 0 | 177 | 28 | 100 |
| Unsecured Borrowings | 0 | 0 | 508 | 600 | 687 | 1,674 | 2,451 |
| + Other Liabilities | 1,503 | 1,086 | 1,637 | 1,624 | 1,874 | 3,283 | 4,372 |
| Current Liabilities | 627 | 678 | 1,590 | 1,549 | 1,806 | 3,202 | 4,267 |
| Provisions | 44 | 44 | 67 | 82 | 79 | 92 | 119 |
| Equity Application Money | 157 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other liability items | 719 | 408 | 46 | 76 | 68 | 81 | 105 |
| Total Liabilities | 4,402 | 2,915 | 14,412 | 11,281 | 10,529 | 15,205 | 25,237 |
| + Fixed Assets | 1,332 | 747 | 801 | 1,505 | 2,041 | 3,631 | 4,558 |
| Gross Block | 1,581 | 1,269 | 1,539 | 2,414 | 3,100 | 5,192 | 7,008 |
| Accumulated Depreciation | 250 | 522 | 738 | 909 | 1,059 | 1,561 | 2,450 |
| CWIP | 9 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | 1,879 | 925 | 10,348 | 6,541 | 5,171 | 2,677 | 6,034 |
| + Other Assets | 1,182 | 1,243 | 3,263 | 3,235 | 3,317 | 8,897 | 14,645 |
| Inventories | 28 | 16 | 24 | 11 | 49 | 55 | 76 |
| Trade receivables | 122 | 165 | 1,112 | 1,062 | 964 | 2,463 | 4,048 |
| Cash Equivalents | 583 | 703 | 1,104 | 864 | 891 | 3,300 | 4,043 |
| Loans n Advances | 278 | 234 | 832 | 1,029 | 1,105 | 1,965 | 4,891 |
| Other asset items | 171 | 125 | 191 | 269 | 309 | 1,114 | 1,587 |
| Total Assets | 4,402 | 2,915 | 14,412 | 11,281 | 10,529 | 15,205 | 25,237 |
| Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|
| + Cash from Operating Activity | -3,841 | -1,175 | -3,900 | -4,060 | -1,313 | -2,169 | -2,898 |
| Profit from Operations | -3,542 | -1,391 | -3,154 | -3,901 | -1,515 | -1,587 | -2,206 |
| Working Capital Changes | -178 | 140 | -688 | -114 | 199 | -622 | -670 |
| Profit Before Tax & Extraordinary Items | -3,909 | -1,612 | -3,629 | -4,179 | -2,350 | -3,117 | -4,154 |
| Depreciation | 217 | 221 | 170 | 286 | 421 | 612 | 1,217 |
| Interest (Net) | 77 | 0 | -22 | -78 | -56 | -125 | -168 |
| Profit / Loss on Sale of Assets | 0 | 0 | 0 | 0 | 0 | -2 | -4 |
| Profit / Loss on Sale of Investments | 0 | 0 | -65 | -53 | 0 | 0 | 0 |
| Provisions & Write-offs (Net) | 41 | 0 | 185 | 15 | 115 | 25 | 35 |
| Receivables | 8 | -48 | -957 | 41 | 57 | -1,521 | -1,648 |
| Inventories | -24 | 12 | -8 | 7 | -13 | -7 | -21 |
| Trade Payables | -173 | 95 | 608 | -66 | 7 | 942 | 465 |
| Interest Paid (Net) | -83 | -29 | 0 | 0 | 0 | 0 | 0 |
| Direct Taxes Paid | -38 | 5 | -59 | -45 | 4 | 40 | -22 |
| Extraordinary Items | 0 | 100 | 0 | 0 | 0 | 0 | 0 |
| + Cash from Investing Activity | 3,195 | 1,282 | -9,160 | 3,968 | 1,472 | -1,372 | -4,983 |
| Purchase of Fixed Assets | -333 | 0 | -291 | -168 | -352 | -750 | -919 |
| Sale of Fixed Assets | 0 | 260 | 64 | 11 | 8 | 7 | 8 |
| Purchase of Investments | -5,265 | -3,704 | -21,074 | -9,768 | -8,272 | -13,392 | -26,482 |
| Sale of Investments | 8,956 | 4,715 | 11,888 | 13,844 | 10,012 | 16,014 | 24,570 |
| Interest Received | 77 | 44 | 20 | 73 | 76 | 144 | 255 |
| Investment in Group Companies | 0 | 0 | -2 | 0 | 0 | 0 | 0 |
| Acquisition of Companies | 0 | 0 | 0 | 0 | -2 | 0 | 0 |
| Inter-Corporate Deposits | 0 | 0 | 0 | 0 | -40 | 0 | 0 |
| Others | -239 | -33 | 150 | -24 | 41 | -3,395 | -2,415 |
| + Cash from Financing Activity | 849 | 14 | 13,634 | -172 | -123 | 3,903 | 9,397 |
| Proceeds from Issue of Shares | 806 | 0 | 13,906 | 0 | 0 | 4,504 | 10,005 |
| Proceeds from Issue of Debentures | 0 | 164 | 0 | 0 | 0 | 0 | 0 |
| Proceeds from Other Long-Term Borrowings | 91 | 14 | 0 | 0 | 398 | 119 | 0 |
| Proceeds from Short-Term Borrowings | 0 | 0 | 0 | 0 | 0 | 74 | 490 |
| Repayment of Long-Term Borrowings | -58 | -11 | -92 | 0 | -290 | -311 | 0 |
| Repayment of Short-Term Borrowings | 0 | 0 | 0 | 0 | 0 | -46 | -418 |
| Repayment of Financial Liabilities | -144 | 0 | -62 | -145 | -164 | -220 | -415 |
| Interest Paid | -3 | -7 | -47 | -27 | -67 | -98 | -196 |
| Others | 156 | -146 | -71 | 0 | 0 | -119 | -69 |
| Net Cash Flow | 202 | 120 | 574 | -264 | 37 | 362 | 1,516 |