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 | 27.64 | 29.38 | 33.78 | 32.61 | 37.74 | 42.18 | 44.12 | 45.02 | 50.56 | 50.25 | 51.74 | 53.63 |
| YOY Revenue Growth % | 40.05% | 37.88% | 58.2% | 38.79% | 36.54% | 43.55% | 30.61% | 38.05% | 33.97% | 19.15% | 17.29% | 19.13% |
| Other Income | -0.17 | 0.88 | 0.93 | 1.30 | -0.45 | 0.27 | -0.98 | -0.11 | 4.24 | 0.53 | 0.36 | 0.34 |
| Total Income | 27.47 | 30.27 | 34.71 | 33.91 | 37.28 | 42.45 | 43.14 | 44.91 | 54.80 | 50.78 | 52.10 | 53.97 |
| Total Expenses + | 6.91 | 7.50 | 8.37 | 8.47 | 10.49 | 11.47 | 12.40 | 12.40 | 37.58 | 35.20 | 40.02 | 41.36 |
| Cost of Materials Consumed | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Employee Benefit Expense | 4.69 | 5.42 | 6.06 | 6.15 | 6.95 | 8.51 | 9.15 | 9.15 | 10.15 | 11.28 | 12.91 | 15.37 |
| Other Expenses | 2.22 | 2.08 | 2.31 | 2.31 | 3.55 | 2.96 | 3.25 | 3.25 | 8.09 | 4.23 | 4.84 | 5.01 |
| Operating Profit | 20.73 | 21.88 | 25.41 | 24.14 | 27.25 | 30.71 | 31.72 | 32.62 | 12.98 | 15.05 | 11.72 | 12.27 |
| OPM % | 75% | 74.5% | 75.2% | 74% | 72.2% | 72.8% | 71.9% | 72.5% | 25.7% | 30% | 22.7% | 22.9% |
| Profit Before Tax + | 9.70 | 10.21 | 13.43 | 11.04 | 13.68 | 16.18 | 11.13 | 13.47 | 17.22 | 15.58 | 12.08 | 12.61 |
| Tax Expense | 2.64 | 2.14 | 4.55 | 1.70 | 2.06 | 3.60 | 3.20 | 3.60 | 4.43 | 3.13 | 3.16 | 3.21 |
| Tax % | 27.2% | 21% | 33.9% | 15.4% | 15.1% | 22.3% | 28.7% | 26.7% | 25.7% | 20.1% | 26.2% | 25.4% |
| Profit After Tax | 7.06 | 8.07 | 8.88 | 9.34 | 11.61 | 12.58 | 7.93 | 9.87 | 12.79 | 12.45 | 8.91 | 9.40 |
| EPS (Basic) | 8.31 | 9.50 | 10.45 | 10.63 | 12.00 | 12.00 | 7.56 | 9.41 | 12.19 | 11.87 | 8.49 | 8.94 |
| Particulars | Mar 2025 | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 |
|---|---|---|---|---|---|---|
| Revenue from Operations | 181.88 | 133.51 | 94.39 | 62.41 | 60.35 | 67.11 |
| YOY Revenue Growth % | 36.22% | 41.44% | 51.24% | 3.42% | -10.08% | - |
| Other Income | 3.42 | 2.66 | 1.75 | 3.80 | 3.20 | 2.99 |
| Total Income | 185.30 | 136.17 | 96.14 | 66.22 | 63.55 | 70.10 |
| Total Expenses + | 127.30 | 34.83 | 25.62 | 19.59 | 16.15 | 18.45 |
| Employee Benefit Expense | 36.95 | 24.58 | 17.65 | 12.80 | 11.66 | 13.23 |
| Other Expenses | 17.55 | 10.25 | 7.97 | 6.80 | 4.49 | 5.22 |
| Operating Profit | 54.58 | 98.68 | 68.77 | 42.82 | 44.19 | 48.66 |
| OPM % | 30% | 73.9% | 72.9% | 68.6% | 73.2% | 72.5% |
| Profit Before Exceptional | 58.00 | 48.35 | 37.59 | 21.30 | 9.39 | 22.83 |
| Exceptional Items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Profit Before Tax + | 58.00 | 48.35 | 37.59 | 21.30 | 9.39 | 22.83 |
| Tax Expense | 14.83 | 10.45 | 9.23 | 5.07 | 1.40 | 4.59 |
| Tax % | 25.6% | 21.6% | 24.5% | 23.8% | 14.9% | 20.1% |
| Profit After Tax | 43.17 | 37.90 | 28.36 | 16.23 | 8.00 | 18.24 |
| EPS (Basic) | 41.17 | 42.58 | 33.40 | 19.12 | 9.44 | 24.51 |
| Particulars | Mar 2025 | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 |
|---|---|---|---|---|---|---|
| ASSETS | ||||||
| Non-Current Assets + | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Property, Plant & Equipment | 25.31 | 1.73 | 0.80 | 0.00 | 0.00 | 0.00 |
| Capital Work in Progress | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Non-Current Investments | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Goodwill | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Other Intangible Assets | 0.10 | 0.07 | 0.03 | 0.00 | 0.00 | 0.00 |
| Current Assets + | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Inventories | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Trade Receivables | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Cash and Cash Equivalents | 4.81 | 69.52 | 1.44 | 0.00 | 0.00 | 0.00 |
| Current Investments | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| LIABILITIES & EQUITY | ||||||
| Total Equity | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Equity Share Capital | 10.49 | 10.48 | 8.49 | 0.00 | 0.00 | 0.00 |
| Other Equity | 575.31 | 524.41 | 220.87 | 0.00 | 0.00 | 0.00 |
| Non-Current Liabilities | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Current Liabilities | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Total Liabilities | 430.33 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Particulars | Mar 2025 | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 |
|---|---|---|---|---|---|---|
| Cash from Operating Activities | -96.48 | -86.30 | -135.86 | -15.74 | 0.00 | 0.00 |
| Cash from Investing Activities | -92.19 | -77.30 | -99.63 | -27.34 | 0.00 | 0.00 |
| Cash from Financing Activities | 123.95 | 231.68 | 205.91 | 25.04 | 0.00 | 0.00 |
| Net Increase/Decrease in Cash | -64.71 | 68.08 | -29.58 | -18.05 | 0.00 | 0.00 |