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 | 24.49 | 20.67 | 20.72 | 19.19 | 40.64 | 29.80 | 33.64 | 20.92 | 40.81 | 24.09 | 43.23 | 16.74 |
| YOY Revenue Growth % | -14.51% | -36.91% | -34.03% | -25.4% | 65.93% | 44.18% | 62.34% | 9.04% | 0.42% | -19.17% | 28.5% | -20.01% |
| Other Income | 0.05 | 0.09 | 0.07 | 0.01 | 8.24 | 0.02 | 0.02 | 0.43 | 0.01 | 0.00 | 1.63 | 0.23 |
| Total Income | 24.54 | 20.75 | 20.79 | 19.20 | 48.87 | 29.82 | 33.66 | 21.36 | 40.81 | 24.09 | 44.86 | 16.97 |
| Total Expenses + | 24.81 | 19.57 | 20.16 | 18.69 | 39.75 | 28.59 | 32.60 | 21.24 | 41.69 | 25.32 | 45.76 | 16.66 |
| 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 | 20.42 | 10.64 | 16.78 | 16.20 | 24.31 | 15.61 | 14.76 | 13.78 | 15.83 | 13.82 | 27.13 | 13.63 |
| Other Expenses | 4.39 | 8.93 | 3.38 | 2.49 | 15.44 | 12.98 | 17.84 | 7.45 | 25.36 | 10.67 | 16.97 | 2.20 |
| Operating Profit | -0.32 | 1.10 | 0.56 | 0.50 | 0.88 | 1.21 | 1.04 | -0.31 | -0.89 | -1.23 | -2.53 | 0.08 |
| OPM % | -1.3% | 5.3% | 2.7% | 2.6% | 2.2% | 4.1% | 3.1% | -1.5% | -2.2% | -5.1% | -5.9% | 0.5% |
| Profit Before Tax + | -0.57 | 0.95 | 0.39 | 0.24 | 7.01 | 0.40 | 0.18 | -0.74 | -0.88 | -1.24 | -0.90 | 0.31 |
| Tax Expense | 0.02 | 0.58 | 0.37 | 0.18 | 0.14 | 0.29 | 0.07 | 0.14 | -0.19 | 0.29 | 0.36 | 0.11 |
| Tax % | - | 61.1% | 94.3% | 74.1% | 2% | 73.9% | 42.3% | - | - | - | - | 34.2% |
| Profit After Tax | -0.60 | 0.37 | 0.02 | 0.06 | 6.86 | 0.10 | 0.10 | -0.88 | -0.69 | -1.52 | -1.26 | 0.20 |
| EPS (Basic) | -0.35 | 0.22 | 0.01 | 0.04 | 3.75 | 0.04 | 0.04 | -0.34 | -0.26 | -0.58 | -0.48 | 0.08 |
| Particulars | Mar 2025 | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2018 |
|---|---|---|---|---|---|---|---|
| Revenue from Operations | 125.17 | 170.82 | 114.39 | 116.79 | 114.93 | 139.66 | 141.77 |
| YOY Revenue Growth % | -26.73% | 49.34% | -2.06% | 1.62% | -17.71% | -1.49% | - |
| Other Income | 0.71 | 8.40 | 0.44 | 0.70 | 1.83 | 0.15 | 0.08 |
| Total Income | 125.88 | 179.22 | 114.83 | 117.49 | 116.76 | 139.82 | 141.85 |
| Total Expenses + | 126.92 | 166.81 | 99.34 | 113.49 | 118.05 | 131.88 | 134.33 |
| Employee Benefit Expense | 59.98 | 73.41 | 83.18 | 93.00 | 96.56 | 111.40 | 108.88 |
| Other Expenses | 63.87 | 93.39 | 16.16 | 20.48 | 21.49 | 20.48 | 25.44 |
| Operating Profit | -1.76 | 4.01 | 15.05 | 3.31 | -3.13 | 7.78 | 7.45 |
| OPM % | -1.4% | 2.3% | 13.2% | 2.8% | -2.7% | 5.6% | 5.3% |
| Profit Before Exceptional | -1.05 | 8.73 | 14.37 | 3.30 | -2.06 | 6.83 | 6.23 |
| Exceptional Items | 0.00 | 0.00 | 1.52 | 27.79 | 0.00 | 0.00 | 0.00 |
| Profit Before Tax + | -1.05 | 8.73 | 15.89 | 31.09 | -2.06 | 6.83 | 6.23 |
| Tax Expense | 0.32 | 1.29 | 1.04 | 0.74 | 1.62 | 0.77 | -1.09 |
| Tax % | - | 14.8% | 6.5% | 2.4% | - | 11.3% | -17.6% |
| Profit After Tax | -1.37 | 7.44 | 14.85 | 30.35 | -3.68 | 6.06 | 7.32 |
| EPS (Basic) | -0.52 | 4.07 | 8.77 | 17.92 | -2.17 | 3.58 | 4.32 |
| Particulars | Mar 2025 | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2018 |
|---|---|---|---|---|---|---|---|
| ASSETS | |||||||
| Non-Current Assets + | 466.22 | 419.62 | 154.40 | 0.00 | 0.00 | 0.00 | 0.00 |
| Property, Plant & Equipment | 4.69 | 11.00 | 0.36 | 0.00 | 0.00 | 0.00 | 0.00 |
| Capital Work in Progress | 5.94 | 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 | 0.00 |
| Goodwill | 398.28 | 394.53 | 128.66 | 0.00 | 0.00 | 0.00 | 0.00 |
| Other Intangible Assets | 12.38 | 13.51 | 0.01 | 0.00 | 0.00 | 0.00 | 0.00 |
| Current Assets + | 73.66 | 116.51 | 79.12 | 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 | 35.74 | 45.36 | 29.91 | 0.00 | 0.00 | 0.00 | 0.00 |
| Cash and Cash Equivalents | 7.11 | 7.88 | 3.51 | 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 | 26.16 | 26.16 | 16.94 | 0.00 | 0.00 | 0.00 | 0.00 |
| Other Equity | 323.57 | 323.31 | 188.96 | 0.00 | 0.00 | 0.00 | 0.00 |
| Non-Current Liabilities | 165.48 | 2.52 | 1.17 | 0.00 | 0.00 | 0.00 | 0.00 |
| Current Liabilities | 24.67 | 184.14 | 26.46 | 0.00 | 0.00 | 0.00 | 0.00 |
| Total Liabilities | 190.16 | 186.66 | 27.63 | 0.00 | 0.00 | 0.00 | 0.00 |
| Particulars | Mar 2025 | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2018 |
|---|---|---|---|---|---|---|---|
| Cash from Operating Activities | -116.95 | 135.60 | 24.42 | -18.86 | 0.00 | 0.00 | 0.00 |
| Cash from Investing Activities | -2.70 | -150.31 | -9.51 | -3.92 | 0.00 | 0.00 | 0.00 |
| Cash from Financing Activities | 118.87 | 19.08 | -14.38 | 10.55 | 0.00 | 0.00 | 0.00 |
| Net Increase/Decrease in Cash | -0.77 | 4.37 | 0.53 | -12.23 | 0.00 | 0.00 | 0.00 |