Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹5Cr
Rev Gr TTM
Revenue Growth TTM
-100.00%
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

SOFTBPO
VS
| Quarter | Mar 2023 | Jun 2023 | Sep 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Mar 2025 | Jun 2025 | Sep 2025 |
|---|
|
Growth YoY Revenue Growth YoY% | | | | | | | | | -100.0 | | | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating Profit Operating ProfitCr |
| | | | | 0.0 | | | | | | | |
Other Income Other IncomeCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3 |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
|
Growth YoY PAT Growth YoY% | 66.7 | 63.6 | 50.0 | -25.0 | 33.3 | -25.0 | -25.0 | -20.0 | -200.0 | 0.0 | 0.0 | 4,266.7 |
| | | | | -50.0 | | | | | | | |
| -2.2 | -2.8 | -2.7 | -3.4 | -1.1 | -3.1 | -3.4 | -3.9 | -4.1 | -3.2 | -3.7 | -9.7 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|
|
| | | | | | | | | | | | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating Profit Operating ProfitCr |
| | | | | | | | | | | | |
Other Income Other IncomeCr | 0 | 0 | 0 | -2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3 |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | -3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
|
| -69.6 | -31.0 | -173.4 | -794.6 | 86.0 | -9.3 | 39.6 | -58.8 | 31.2 | 41.0 | -41.4 | 1,183.3 |
| | | | | | | | | | | | |
| -5.3 | -7.0 | -19.1 | -171.2 | -23.9 | -26.2 | -15.8 | -25.1 | -17.3 | -10.2 | -14.4 | -20.7 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Equity Capital Equity CapitalCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| -1 | -1 | -1 | -4 | -4 | -5 | -5 | -5 | -6 | -6 | -6 |
Current Liabilities Current LiabilitiesCr | 3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3 | 3 | 4 |
Non Current Liabilities Non Current LiabilitiesCr | 0 | 3 | 2 | 2 | 3 | 3 | 3 | 4 | 1 | 1 | 1 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Non Current Assets Non Current AssetsCr | 2 | 2 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Assets Total AssetsCr |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Operating Cash Flow Operating Cash FlowCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investing Cash Flow Investing Cash FlowCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Financing Cash Flow Financing Cash FlowCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
|
Free Cash Flow Free Cash FlowCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 114.9 | 97.6 | 32.4 | 3.6 | 24.8 | 19.3 | 37.5 | 21.8 | 36.7 | 76.1 | 49.9 |
CFO To EBITDA CFO To EBITDA% | 119.0 | 109.0 | 96.9 | 97.0 | 84.3 | 71.4 | 82.4 | 82.6 | 84.3 | 99.1 | 84.9 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Valuation Ratios Valuation Ratios |
Market Cap Market CapitalizationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 1 | 2 |
Price To Earnings Price To Earnings | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Price To Sales Price To Sales | | | | | | | | | | | |
Price To Book Price To Book | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -0.3 | -0.2 | -0.3 |
| -39.1 | -33.3 | -21.8 | -24.9 | -24.9 | -27.6 | -30.4 | -36.1 | -47.1 | -44.0 | -45.6 |
Profitability Ratios Profitability Ratios |
| | | | | | | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | |
| -3.4 | -4.2 | -10.4 | 167.5 | 7.2 | 6.8 | 7.4 | 6.1 | 7.0 | 4.6 | 7.3 |
| 10.2 | 11.8 | 24.4 | 68.6 | 8.8 | 8.7 | 5.0 | 7.4 | 4.8 | 2.8 | 3.8 |
| -3.5 | -4.6 | -12.7 | -38,320.9 | -5,523.1 | -5,163.2 | -3,883.6 | -5,453.6 | -4,315.0 | -2,589.8 | -8,307.7 |
Operational Ratios Operational Ratios |
Solvency Ratios Solvency Ratios |
Liquidity Ratios Liquidity Ratios |
**IDream Film Infrastructure Company Limited** (BSE: **504375**) is currently undergoing a radical structural and operational metamorphosis. Historically a media-focused leasing house, the company is pivoting into a high-technology security firm specializing in biometric authentication. This transition is being driven by a change in management control to Singapore-based **Northvale Capital Partners PTE Limited** and the acquisition of South Korean biometric pioneer **E-Tunnel Inc. (ETI)**.
---
### **Strategic Pivot: From Media Infrastructure to Biometric Security**
The company is executing a fundamental shift from its legacy operations in the media and entertainment value chain toward the **Computers - Software & Consulting** domain.
* **Core Technology Acquisition**: The company is acquiring **100%** of **E-Tunnel Inc. (ETI)**, a South Korean specialist in finger-vein biometric recognition.
* **The P2N2 AI Engine**: At the heart of the new business model is the proprietary **P2N2 AI Engine**, a multi-modal platform that integrates:
* **Finger-vein recognition** (Primary patented technology)
* **Facial, Palm-vein, and Iris** recognition
* **Fingerprint** scanning
* **Next-Gen Architecture**: The technology stack leverages **Decentralized Identity (DID)**, **Blockchain**, and **IPFS (InterPlanetary File System)** to provide self-sovereign data management, ensuring that biometric data remains secure and tamper-proof.
* **Market Objective**: Since **2022**, ETI has moved from R&D to active commercialization. The new management intends to leverage this IP to capture "tremendous opportunities" within the Indian security and authentication market.
---
### **Transaction Architecture & Change in Control**
A comprehensive takeover process initiated in **late 2025** marks the exit of the former promoter, **AHA Holdings Private Limited**, and the entry of a sophisticated international consortium.
**New Promoter Group & Acquirers**
| Entity Role | Name | Principal Business / Expertise |
| :--- | :--- | :--- |
| **Acquirer** | **Northvale Capital Partners PTE Ltd** | Singapore-based Holding & Operating Company |
| **PAC 1** | **Norfolk Resources PTE Ltd** | Investment and Research (Singapore) |
| **PAC 2** | **Norfolk Technologies Pvt Ltd** | Software & Application Development (Singapore) |
| **PAC 3** | **HCMI (S) PTE Ltd** | Employment and Staffing Services (Singapore) |
| **PAC 4-6** | **Korean Investors** | Marketing and Biometric Technology Expertise |
**Key Deal Metrics**
* **Acquisition Valuation**: E-Tunnel Inc. is valued at **USD 31.70 million** (approx. **USD 14.41 per share**).
* **Purchase Consideration**: **Rs. 2,66,40,32,800** settled via a share swap.
* **Swap Ratio**: **121** IDream shares for every **1** share of E-Tunnel Inc.
* **Open Offer**: A mandatory cash offer for **60,000 equity shares** (26% of existing public float) at **Rs. 10.00 per share**.
* **Management Integration**: Founders and technology leads from E-Tunnel (Korea) are slated to join the Indian entity as **Key Managerial Personnel (KMPs)**.
---
### **Capital Restructuring & Financial Scaling**
To accommodate the acquisition of ETI and future growth, the company has overhauled its capital framework, moving from a micro-cap structure to a significantly larger equity base.
| Metric | Pre-Transformation | Post-Transformation / Approved |
| :--- | :--- | :--- |
| **Authorised Share Capital** | **Rs. 6.50 Crore** | **Rs. 275.00 Crore** |
| **Equity Shares (FV Rs. 10)** | **65,00,000** | **27,50,00,000** |
| **Investment/Loan Limit (S.186)** | Statutory Limit | **Rs. 500.00 Crore** |
| **Preferential Issue (Swap)** | N/A | **26,64,03,280 shares** |
| **Preferential Issue (Cash)** | N/A | **40,00,000 shares** to Northvale |
**Operational Streamlining**: In **September 2025**, the company approved the **100% divestment** of its subsidiary, **AHA Parks Limited**, to exit non-core assets and preserve liquidity for the new biometric venture.
---
### **Historical Financial Performance & Recovery Path**
The company’s historical financials reflect a period of dormancy and reliance on its previous parent company. The current restructuring aims to address a legacy of losses.
* **Accumulated Losses**: As of **March 31, 2025**, the company reported accumulated losses of **Rs. 598.48 Lacs**, resulting in a **negative net worth** (Total Other Equity of **-Rs. 468.89 Lacs**).
* **Net Loss Trend**:
* **FY 2024-25**: **(Rs. 21.60 Lacs)**
* **FY 2023-24**: **(Rs. 15.28 Lacs)**
* **FY 2022-23**: **(Rs. 25.30 Lacs)**
* **Going Concern Status**: Auditors have historically issued an **Emphasis of Matter** regarding the company's ability to continue as a going concern, which has been mitigated solely by financial support from the holding company.
* **Asset Profile**: The company currently holds **no fixed assets** and no inventory, operating as a lean shell during the transition phase.
---
### **Risk Factors & Regulatory Compliance**
Investors should note significant hurdles related to the company's historical compliance and the complexities of the current takeover.
**1. Regulatory Non-Compliance**
* **SDD Status**: The BSE terminal currently flags the company as "**SDD Non-compliant**" regarding the Structured Digital Database for Insider Trading regulations.
* **Secretarial Lapses**: Recent audits identified non-compliance with the **Companies Act, 2013**, **SEBI (LODR) Regulations**, and **Secretarial Standards**.
* **Public Float**: Following the preferential allotment, public shareholding will likely fall below the **25% Minimum Public Shareholding (MPS)** requirement. The Acquirer is legally bound to restore this within the prescribed timeframe.
**2. Financial & Liquidity Risks**
* **Negative Net Worth**: The company’s liabilities exceed its assets, making it entirely dependent on the successful integration of E-Tunnel Inc. for future solvency.
* **Execution Risk**: The transition from a media-leasing model to a high-tech biometric provider involves significant execution risk, particularly in a competitive Indian security market.
**3. Shareholder Restrictions**
* **Demat Mandate**: The company no longer processes physical share transfers. All shares must be in **dematerialized form**.
* **Foreign Approvals**: Non-resident shareholders (NRIs/FPIs) participating in the Open Offer must provide specific **RBI approvals**, or their shares may be rejected.