Current Price: ₹0.00
| Particulars | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue from Operations | 132.95 | 155.55 | 143.49 | 166.98 | 157.88 | 115.78 | 70.07 | 105.31 | 138.87 | 139.53 | 111.53 | 80.11 |
| YOY Revenue Growth % | -47.17% | -20.45% | -21.15% | 10.56% | 18.75% | -25.57% | -51.17% | -36.93% | -12.04% | 20.51% | 59.17% | -23.93% |
| Other Income | 0.73 | 0.58 | 0.27 | 0.27 | 0.00 | 0.23 | 0.17 | 1.01 | 0.27 | 0.18 | 0.84 | 0.17 |
| Total Income | 133.68 | 156.13 | 143.76 | 167.25 | 157.88 | 116.01 | 70.24 | 106.32 | 139.14 | 139.71 | 112.37 | 80.28 |
| Total Expenses + | 117.29 | 141.99 | 140.98 | 150.67 | 150.94 | 108.31 | 74.96 | 106.19 | 163.36 | 144.29 | 117.65 | 100.98 |
| Cost of Materials Consumed | 15.36 | 17.06 | 17.81 | 17.52 | 20.68 | 14.07 | 10.34 | 14.61 | 16.18 | 18.91 | 14.42 | 12.02 |
| Employee Benefit Expense | 9.14 | 10.27 | 8.92 | 9.43 | 8.50 | 9.17 | 9.12 | 8.82 | 8.68 | 9.38 | 9.43 | 8.18 |
| Other Expenses | 92.79 | 114.66 | 114.25 | 123.72 | 121.76 | 85.07 | 55.50 | 82.76 | 112.67 | 101.80 | 75.99 | 55.23 |
| Operating Profit | 15.66 | 13.56 | 2.51 | 16.31 | 6.94 | 7.47 | -4.89 | -0.88 | -24.49 | -4.76 | -6.12 | -20.87 |
| OPM % | 11.8% | 8.7% | 1.7% | 9.8% | 4.4% | 6.5% | -7% | -0.8% | -17.6% | -3.4% | -5.5% | -26.1% |
| Profit Before Tax + | -18.31 | -15.10 | -16.90 | -8.38 | -10.02 | -21.31 | -28.24 | -23.20 | -24.22 | -4.58 | -5.28 | -20.70 |
| Tax Expense | -1.41 | -1.56 | -1.60 | -2.44 | -5.46 | -2.23 | 0.14 | -2.54 | -11.12 | -1.13 | -0.40 | -1.07 |
| Tax % | - | - | - | - | - | - | - | - | - | - | - | - |
| Profit After Tax | -16.90 | -13.54 | -15.30 | -5.94 | -4.56 | -19.08 | -28.38 | -20.66 | -13.10 | -3.45 | -4.88 | -19.63 |
| EPS (Basic) | -5.98 | -4.58 | -5.21 | -2.02 | -1.50 | -6.47 | -9.62 | -7.00 | -4.42 | -1.16 | -1.67 | -6.66 |
| Particulars | Mar 2025 | Mar 2024 | Mar 2023 | Mar 2022 |
|---|---|---|---|---|
| Revenue from Operations | 430.03 | 623.90 | 661.50 | 801.26 |
| YOY Revenue Growth % | -31.07% | -5.68% | -17.44% | - |
| Other Income | 1.68 | 1.12 | 2.67 | 3.10 |
| Total Income | 431.71 | 625.02 | 664.17 | 804.36 |
| Total Expenses + | 528.68 | 584.57 | 610.90 | 620.05 |
| Cost of Materials Consumed | 55.20 | 73.06 | 70.63 | 86.78 |
| Employee Benefit Expense | 35.79 | 37.11 | 37.92 | 34.06 |
| Other Expenses | 336.00 | 474.40 | 502.35 | 499.21 |
| Operating Profit | -98.65 | 39.33 | 50.60 | 181.21 |
| OPM % | -22.9% | 6.3% | 7.6% | 22.6% |
| Profit Before Exceptional | -96.97 | -50.38 | -64.14 | 58.77 |
| Exceptional Items | 0.00 | 0.00 | 0.00 | 0.00 |
| Profit Before Tax + | -96.97 | -50.38 | -64.14 | 58.77 |
| Tax Expense | -15.75 | -11.06 | -5.64 | 16.78 |
| Tax % | - | - | - | 28.6% |
| Profit After Tax | -81.22 | -39.32 | -58.50 | 41.99 |
| EPS (Basic) | -27.51 | -13.30 | -22.35 | 16.38 |
| Particulars | Mar 2025 | Mar 2024 | Mar 2023 | Mar 2022 |
|---|---|---|---|---|
| ASSETS | ||||
| Non-Current Assets + | 833.64 | 863.63 | 897.21 | 0.00 |
| Property, Plant & Equipment | 498.38 | 530.78 | 563.38 | 0.00 |
| Capital Work in Progress | 6.80 | 3.10 | 0.80 | 0.00 |
| Non-Current Investments | 0.00 | 0.00 | 0.00 | 0.00 |
| Goodwill | 239.22 | 239.22 | 239.22 | 0.00 |
| Other Intangible Assets | 73.10 | 75.83 | 78.57 | 0.00 |
| Current Assets + | 109.63 | 137.11 | 143.60 | 0.00 |
| Inventories | 48.90 | 57.11 | 68.04 | 0.00 |
| Trade Receivables | 25.09 | 41.29 | 41.80 | 0.00 |
| Cash and Cash Equivalents | 0.29 | 2.45 | 0.29 | 0.00 |
| Current Investments | 0.00 | 0.00 | 0.00 | 0.00 |
| LIABILITIES & EQUITY | ||||
| Total Equity | 0.00 | 0.00 | 0.00 | 0.00 |
| Equity Share Capital | 29.37 | 29.37 | 29.37 | 0.00 |
| Other Equity | 184.36 | 265.07 | 304.35 | 0.00 |
| Non-Current Liabilities | 503.01 | 503.48 | 484.47 | 0.00 |
| Current Liabilities | 224.23 | 200.12 | 219.67 | 0.00 |
| Total Liabilities | 727.24 | 703.60 | 704.14 | 0.00 |
| Particulars | Mar 2025 | Mar 2024 | Mar 2023 | Mar 2022 |
|---|---|---|---|---|
| Cash from Operating Activities | 9.70 | 52.64 | 20.72 | 98.54 |
| Cash from Investing Activities | -14.68 | -12.46 | -13.71 | -512.39 |
| Cash from Financing Activities | 2.82 | -38.02 | -18.64 | 409.76 |
| Net Increase/Decrease in Cash | -2.16 | 2.16 | -11.63 | -4.09 |