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 | 78.74 | 81.07 | 82.48 | 91.84 | 97.64 | 97.55 | 96.57 | 103.76 | 100.10 | 103.94 | 105.07 | 123.05 |
| YOY Revenue Growth % | 52.53% | 32.44% | 22.37% | 21.16% | 24.01% | 20.33% | 17.09% | 12.98% | 2.52% | 6.55% | 8.8% | 18.59% |
| Other Income | 0.34 | 0.23 | 0.55 | 0.65 | 3.41 | 8.79 | 2.33 | 1.28 | 1.74 | 5.03 | 2.97 | 1.63 |
| Total Income | 79.07 | 81.30 | 83.03 | 92.49 | 101.05 | 106.33 | 98.90 | 105.04 | 101.84 | 108.97 | 108.04 | 124.68 |
| Total Expenses + | 77.60 | 68.87 | 68.54 | 76.89 | 81.22 | 75.23 | 82.36 | 85.10 | 98.97 | 101.71 | 105.99 | 114.38 |
| 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 | 52.89 | 52.56 | 58.65 | 60.73 | 61.34 | 52.67 | 60.86 | 62.01 | 62.23 | 65.90 | 68.89 | 69.79 |
| Other Expenses | 24.71 | 16.31 | 9.90 | 16.16 | 19.89 | 22.56 | 21.49 | 23.09 | 25.37 | 24.88 | 26.81 | 33.43 |
| Operating Profit | 1.13 | 12.20 | 13.93 | 14.95 | 16.42 | 22.32 | 14.22 | 18.65 | 1.13 | 2.22 | -0.92 | 8.67 |
| OPM % | 1.4% | 15% | 16.9% | 16.3% | 16.8% | 22.9% | 14.7% | 18% | 1.1% | 2.1% | -0.9% | 7% |
| Profit Before Tax + | -14.84 | -10.99 | -0.09 | 0.54 | 4.36 | 19.30 | 3.56 | 5.44 | 2.87 | 7.25 | 2.05 | 5.35 |
| Tax Expense | -0.25 | -3.01 | 0.00 | 0.00 | 0.80 | 4.05 | 1.03 | 1.66 | -16.16 | 0.69 | 1.71 | 2.18 |
| Tax % | - | - | - | 0% | 18.4% | 21% | 28.8% | 30.5% | -563.6% | 9.6% | 83.2% | 40.7% |
| Profit After Tax | -14.59 | -7.98 | -0.09 | 0.54 | 3.56 | 15.25 | 2.54 | 3.78 | 19.02 | 6.56 | 0.35 | 3.17 |
| EPS (Basic) | -3.82 | -2.09 | -0.02 | 0.14 | 0.86 | 3.64 | 0.60 | 0.89 | 4.48 | 1.54 | 0.08 | 0.75 |
| Particulars | Mar 2025 | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 |
|---|---|---|---|---|---|---|---|
| Revenue from Operations | 397.98 | 353.02 | 283.15 | 181.98 | 129.32 | 232.11 | 225.19 |
| YOY Revenue Growth % | 12.73% | 24.68% | 55.59% | 40.73% | -44.29% | 3.07% | - |
| Other Income | 14.13 | 4.84 | 1.55 | 2.05 | 5.85 | 2.64 | 1.61 |
| Total Income | 412.11 | 357.86 | 284.70 | 184.03 | 135.17 | 234.75 | 226.80 |
| Total Expenses + | 379.41 | 295.52 | 242.35 | 166.75 | 125.84 | 203.35 | 220.97 |
| Employee Benefit Expense | 237.77 | 233.27 | 172.93 | 114.04 | 87.51 | 144.65 | 143.91 |
| Other Expenses | 92.51 | 62.25 | 69.42 | 52.71 | 38.33 | 58.70 | 77.06 |
| Operating Profit | 18.57 | 57.50 | 40.80 | 15.23 | 3.48 | 28.76 | 4.22 |
| OPM % | 4.7% | 16.3% | 14.4% | 8.4% | 2.7% | 12.4% | 1.9% |
| Profit Before Exceptional | 32.70 | -6.17 | -2.01 | -3.95 | -17.71 | -1.00 | -19.92 |
| Exceptional Items | -1.52 | 0.00 | -16.65 | 7.50 | -46.45 | 0.00 | 14.51 |
| Profit Before Tax + | 31.18 | -6.17 | -18.66 | 3.55 | -64.16 | -1.00 | -5.41 |
| Tax Expense | -9.42 | -2.20 | 1.17 | 0.48 | -0.91 | 3.48 | -1.42 |
| Tax % | -30.2% | - | - | 13.4% | - | - | - |
| Profit After Tax | 40.59 | -3.97 | -19.83 | 3.08 | -63.25 | -4.48 | -3.99 |
| EPS (Basic) | 9.62 | -1.02 | -5.21 | 0.81 | -16.75 | -1.19 | -1.06 |
| Particulars | Mar 2025 | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 |
|---|---|---|---|---|---|---|---|
| ASSETS | |||||||
| Non-Current Assets + | 495.27 | 476.93 | 442.74 | 0.00 | 0.00 | 0.00 | 0.00 |
| Property, Plant & Equipment | 18.88 | 7.32 | 5.77 | 0.00 | 0.00 | 0.00 | 0.00 |
| Capital Work in Progress | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Non-Current Investments | 416.18 | 416.18 | 380.84 | 0.00 | 0.00 | 0.00 | 0.00 |
| Goodwill | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Other Intangible Assets | 2.86 | 2.46 | 2.74 | 0.00 | 0.00 | 0.00 | 0.00 |
| Current Assets + | 194.06 | 237.54 | 118.77 | 0.00 | 0.00 | 0.00 | 0.00 |
| Inventories | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Trade Receivables | 77.18 | 72.21 | 51.88 | 0.00 | 0.00 | 0.00 | 0.00 |
| Cash and Cash Equivalents | 11.20 | 16.94 | 16.65 | 0.00 | 0.00 | 0.00 | 0.00 |
| Current Investments | 0.00 | 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 | 0.00 |
| Equity Share Capital | 21.26 | 20.99 | 19.12 | 0.00 | 0.00 | 0.00 | 0.00 |
| Other Equity | 371.18 | 344.99 | 137.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Non-Current Liabilities | 178.40 | 184.09 | 199.43 | 0.00 | 0.00 | 0.00 | 0.00 |
| Current Liabilities | 118.49 | 172.70 | 205.95 | 0.00 | 0.00 | 0.00 | 0.00 |
| Total Liabilities | 296.89 | 356.80 | 405.39 | 0.00 | 0.00 | 0.00 | 0.00 |
| Particulars | Mar 2025 | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 |
|---|---|---|---|---|---|---|---|
| Cash from Operating Activities | 46.42 | 19.62 | 55.86 | 10.79 | 0.00 | 0.00 | 0.00 |
| Cash from Investing Activities | 43.18 | -122.61 | -194.13 | 1.44 | 0.00 | 0.00 | 0.00 |
| Cash from Financing Activities | -94.90 | 103.27 | 148.47 | -21.90 | 0.00 | 0.00 | 0.00 |
| Net Increase/Decrease in Cash | -5.73 | 0.29 | 10.23 | -9.73 | 0.00 | 0.00 | 0.00 |