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 | 340.09 | 348.75 | 405.31 | 407.82 | 416.38 | 411.11 | 422.86 | 430.07 | 447.05 | 462.10 | 468.74 | 446.17 |
| YOY Revenue Growth % | 126.26% | 111.05% | 135.81% | 21.91% | 22.43% | 17.88% | 4.33% | 5.46% | 7.37% | 12.4% | 10.85% | 3.74% |
| Other Income | 72.15 | 74.15 | 67.32 | 34.48 | 94.91 | 59.27 | 24.15 | 61.07 | 32.01 | 39.52 | 67.56 | 54.70 |
| Total Income | 412.23 | 422.90 | 472.63 | 442.30 | 511.28 | 470.38 | 447.01 | 491.14 | 479.06 | 501.62 | 536.30 | 500.87 |
| Total Expenses + | 334.75 | 345.28 | 397.87 | 384.07 | 406.93 | 451.89 | 429.54 | 433.02 | 528.11 | 555.47 | 559.01 | 540.62 |
| 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 | 167.36 | 185.67 | 183.02 | 183.25 | 192.97 | 191.29 | 200.76 | 207.15 | 209.60 | 218.89 | 221.53 | 216.53 |
| Other Expenses | 167.39 | 159.61 | 214.85 | 200.83 | 213.96 | 260.60 | 228.78 | 225.87 | 224.02 | 247.18 | 247.07 | 238.04 |
| Operating Profit | 5.34 | 3.47 | 7.44 | 23.74 | 9.45 | -40.78 | -6.68 | -2.95 | -81.06 | -93.37 | -90.27 | -94.45 |
| OPM % | 1.6% | 1% | 1.8% | 5.8% | 2.3% | -9.9% | -1.6% | -0.7% | -18.1% | -20.2% | -19.3% | -21.2% |
| Profit Before Tax + | 4.87 | -4.28 | -20.24 | -35.95 | 13.48 | -81.29 | -75.65 | -36.82 | -49.05 | -53.85 | -22.71 | -43.89 |
| Tax Expense | -32.18 | 0.87 | -1.53 | -7.98 | -9.35 | 3.89 | 0.23 | 17.98 | 57.87 | 8.30 | 4.38 | 8.45 |
| Tax % | -660.2% | - | - | - | -69.4% | - | - | - | - | - | - | - |
| Profit After Tax | 37.05 | -5.15 | -18.71 | -27.97 | 22.83 | -85.18 | -75.88 | -54.80 | -106.92 | -62.15 | -27.09 | -52.34 |
| EPS (Basic) | 7.02 | -1.01 | -3.88 | -5.90 | 4.70 | -18.31 | -16.31 | -11.78 | -22.98 | -13.36 | -5.82 | -11.25 |
| Particulars | Mar 2025 | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 |
|---|---|---|---|---|---|---|---|
| Revenue from Operations | 1,711.09 | 1,578.26 | 1,323.31 | 618.29 | 2,362.92 | 2,142.19 | 2,196.41 |
| YOY Revenue Growth % | 8.42% | 19.27% | 114.03% | -73.83% | 10.3% | -2.47% | - |
| Other Income | 176.50 | 270.86 | 398.22 | 127.61 | 55.20 | 86.08 | 42.69 |
| Total Income | 1,887.59 | 1,849.12 | 1,721.52 | 745.90 | 2,418.12 | 2,228.27 | 2,239.10 |
| Total Expenses + | 2,130.40 | 1,534.16 | 1,283.75 | 685.22 | 1,846.40 | 1,685.72 | 1,833.70 |
| Employee Benefit Expense | 808.80 | 744.90 | 646.33 | 531.65 | 1,492.48 | 1,379.05 | 1,388.26 |
| Other Expenses | 939.27 | 789.26 | 637.42 | 153.57 | 353.91 | 306.66 | 445.44 |
| Operating Profit | -419.31 | 44.10 | 39.56 | -66.92 | 516.52 | 456.47 | 362.71 |
| OPM % | -24.5% | 2.8% | 3% | -10.8% | 21.9% | 21.3% | 16.5% |
| Profit Before Exceptional | -242.81 | -47.00 | 102.97 | 1.35 | 322.95 | 308.02 | 296.59 |
| Exceptional Items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Profit Before Tax + | -242.81 | -47.00 | 102.97 | 1.35 | 322.95 | 308.02 | 296.59 |
| Tax Expense | 79.97 | -17.99 | -227.08 | -2,429.88 | 115.59 | 56.29 | 66.10 |
| Tax % | - | - | -220.5% | -180526% | 35.8% | 18.3% | 22.3% |
| Profit After Tax | -322.78 | -29.01 | 330.05 | 2,431.23 | 207.37 | 251.72 | 230.49 |
| EPS (Basic) | -69.38 | -6.09 | 62.84 | 581.86 | 99.35 | 120.72 | 110.68 |
| Particulars | Mar 2025 | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 |
|---|---|---|---|---|---|---|---|
| ASSETS | |||||||
| Non-Current Assets + | 3,077.72 | 0.00 | 2,827.71 | 0.00 | 0.00 | 0.00 | 0.00 |
| Property, Plant & Equipment | 170.53 | 199.61 | 401.20 | 0.00 | 0.00 | 0.00 | 0.00 |
| Capital Work in Progress | 2.88 | 3.46 | 2.32 | 0.00 | 0.00 | 0.00 | 0.00 |
| Non-Current Investments | 865.73 | 0.00 | 737.61 | 0.00 | 0.00 | 0.00 | 0.00 |
| Goodwill | 30.33 | 30.33 | 30.33 | 0.00 | 0.00 | 0.00 | 0.00 |
| Other Intangible Assets | 907.28 | 753.09 | 87.41 | 0.00 | 0.00 | 0.00 | 0.00 |
| Current Assets + | 1,355.86 | 0.00 | 2,900.34 | 0.00 | 0.00 | 0.00 | 0.00 |
| Inventories | 4.79 | 12.38 | 11.46 | 0.00 | 0.00 | 0.00 | 0.00 |
| Trade Receivables | 348.83 | 0.00 | 374.81 | 0.00 | 0.00 | 0.00 | 0.00 |
| Cash and Cash Equivalents | 115.38 | 194.76 | 405.66 | 0.00 | 0.00 | 0.00 | 0.00 |
| Current Investments | 1.60 | 0.00 | 2.84 | 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 | 46.52 | 46.52 | 52.52 | 0.00 | 0.00 | 0.00 | 0.00 |
| Other Equity | 2,694.19 | 3,055.55 | 4,354.78 | 0.00 | 0.00 | 0.00 | 0.00 |
| Non-Current Liabilities | 611.31 | 0.00 | 477.22 | 0.00 | 0.00 | 0.00 | 0.00 |
| Current Liabilities | 1,081.56 | 0.00 | 843.52 | 0.00 | 0.00 | 0.00 | 0.00 |
| Total Liabilities | 1,692.87 | 0.00 | 1,320.74 | 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 | -121.71 | -16.84 | -107.80 | -1,590.95 | 0.00 | 0.00 | 0.00 |
| Cash from Investing Activities | 382.25 | 1,307.15 | 377.99 | 2,950.20 | 0.00 | 0.00 | 0.00 |
| Cash from Financing Activities | -339.79 | -1,509.09 | -725.24 | -683.16 | 0.00 | 0.00 | 0.00 |
| Net Increase/Decrease in Cash | -79.39 | -210.90 | -452.60 | 693.39 | 0.00 | 0.00 | 0.00 |