TL;DR: Financial Overview - Revenue, Profits & Key Metrics

Latest Quarterly: Jun 2025

Income Metrics

Revenue 0
Operating Income -247.0K
Net Income -247.0K
EPS (Diluted) ₹-0.05

Balance Sheet Metrics

Total Assets 58.3M
Total Liabilities 10.8M
Shareholders Equity 47.5M
Debt to Equity 0.23

Cash Flow Metrics

Revenue & Profitability Trend

Delta Income Statement From 2021 to 2025

Metric20252024202320222021
Revenue i00016.1M26.6M
Cost of Goods Sold i00015.9M26.3M
Gross Profit i000181.8K266.6K
Gross Margin % i0.0%0.0%0.0%1.1%1.0%
Operating Expenses
Research & Development i-----
Selling, General & Administrative i-80.5K250.0K207.3K1.1M
Other Operating Expenses i834.0K180.2K375.0K548.0K3.6M
Total Operating Expenses i834.0K260.7K625.0K755.2K4.7M
Operating Income i-1.7M-538.7K-1.5M-1.5M-5.0M
Operating Margin % i0.0%0.0%0.0%-9.6%-18.8%
Non-Operating Items
Interest Income i-472.0K1.9M2.2M3.1M
Interest Expense i00136.0K659.0K306.7K
Other Non-Operating Income-----
Pre-tax Income i-1.7M-163.0K1.7M-972.5K-1.2M
Income Tax i00435.0K1.4K-2.2K
Effective Tax Rate % i0.0%0.0%25.3%0.0%0.0%
Net Income i-1.7M-163.0K1.3M-974.0K-1.2M
Net Margin % i0.0%0.0%0.0%-6.1%-4.4%
Key Metrics
EBITDA i-1.7M-163.0K1.9M635.1K228.2K
EPS (Basic) i₹-0.31₹-0.03₹0.24₹-0.18₹-0.22
EPS (Diluted) i₹-0.31₹-0.03₹0.24₹-0.18₹-0.22
Basic Shares Outstanding i53709685433333536250054108335307909
Diluted Shares Outstanding i53709685433333536250054108335307909

Income Statement Trend

Delta Balance Sheet From 2021 to 2025

Metric20252024202320222021
Assets
Current Assets
Cash & Equivalents i522.0K4.2M84.0K285.9K4.5M
Short-term Investments i--1.6M-2.9M
Accounts Receivable i--002.8M
Inventory i--0-0
Other Current Assets17.9M24.7M22.6M132.0K50.0K
Total Current Assets i18.5M29.0M24.2M5.5M10.2M
Non-Current Assets
Property, Plant & Equipment i----75.1K
Goodwill i--00-
Intangible Assets i-----
Long-term Investments-----
Other Non-Current Assets-----
Total Non-Current Assets i39.9M28.9M25.7M42.8M59.5M
Total Assets i58.3M57.8M49.9M48.2M69.7M
Liabilities
Current Liabilities
Accounts Payable i--0010.6M
Short-term Debt i--0--
Current Portion of Long-term Debt-----
Other Current Liabilities355.0K350.0K391.0K11.0K10.0M
Total Current Liabilities i546.0K624.0K629.0K108.7K20.7M
Non-Current Liabilities
Long-term Debt i-8.1M00-
Deferred Tax Liabilities i2.0K2.0K2.0K4.3K0
Other Non-Current Liabilities-1.0K-1.0K1010
Total Non-Current Liabilities i10.3M8.1M1.0K4.3K10
Total Liabilities i10.8M8.7M630.0K113.0K20.7M
Equity
Common Stock i53.9M53.9M53.9M53.9M53.9M
Retained Earnings i--4.9M-4.7M-6.0M-5.0M
Treasury Stock i-----
Other Equity-----
Total Shareholders Equity i47.5M49.1M49.3M48.1M49.0M
Key Metrics
Total Debt i08.1M000
Working Capital i17.9M28.3M23.6M5.3M-10.5M

Balance Sheet Composition

Delta Cash Flow Statement From 2021 to 2025

Metric20252024202320222021
Operating Activities
Net Income i-1.7M-163.0K1.7M-972.5K-1.2M
Depreciation & Amortization i-----
Stock-Based Compensation i-----
Working Capital Changes i8.9M-563.0K-19.4M-3.5M-3.8M
Operating Cash Flow i7.3M-726.0K-19.4M-6.6M-8.0M
Investing Activities
Capital Expenditures i0003.8K0
Acquisitions i-----
Investment Purchases i-----
Investment Sales i-----
Investing Cash Flow i004.0K3.8K0
Financing Activities
Share Repurchases i-----
Dividends Paid i-----
Debt Issuance i08.1M00-
Debt Repayment i-----
Financing Cash Flow i08.1M00-
Free Cash Flow i7.3M-726.0K-18.9M-16.8M4.2M
Net Change in Cash i7.3M7.3M-19.4M-6.6M-8.0M

Cash Flow Trend

Delta Key Financial Ratios

Valuation Ratios

P/E Ratio (TTM) -48.32
Price to Book 1.56
PEG Ratio -0.05

Profitability Ratios

Profit Margin 0.00%
Operating Margin 0.00%
Return on Equity -3.51%
Return on Assets -2.86%

Financial Health

Current Ratio 33.79
Debt to Equity 0.00

Per Share Data

EPS (TTM) ₹-0.25
Book Value per Share ₹9.61
Revenue per Share ₹0.00

Peer Financial Comparison

CompanyMarket CapP/E RatioP/B RatioROEProfit MarginDebt/Equity
delta80.8M-48.321.56-3.51%0.00%0.00
International 148.7B33.6912.0440.21%43.77%10.63
Arman Holdings 486.9M-7.60-0.25%-0.42%0.00
O. P. Chains 212.4M8.590.577.62%33.17%0.00
Amanaya Ventures 52.0M17.820.985.65%0.74%0.00
Ultratech Cement 3.6T52.915.068.17%8.63%32.62

Financial data is updated regularly. All figures are in the company's reporting currency.