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 | 21.22 | 21.23 | 31.35 | 22.37 | 19.56 | 23.31 | 32.37 | 27.21 | 31.75 | 34.32 | 72.17 | 39.64 |
| YOY Revenue Growth % | -48.35% | -18.53% | -14.77% | -19.62% | -7.8% | 9.8% | 3.24% | 21.61% | 62.3% | 47.24% | 122.94% | 45.69% |
| Other Income | 2.15 | 2.69 | 3.21 | 5.92 | -1.25 | 5.82 | 3.21 | 1.52 | 2.00 | 2.59 | 4.97 | 2.29 |
| Total Income | 23.37 | 23.92 | 34.56 | 28.30 | 18.31 | 29.13 | 35.58 | 28.73 | 33.75 | 36.92 | 77.14 | 41.93 |
| Total Expenses + | 9.91 | 9.25 | 10.16 | 9.74 | 9.16 | 9.43 | 12.07 | 12.69 | 32.25 | 36.08 | 72.20 | 37.88 |
| 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 | 2.63 | 2.64 | 2.91 | 3.11 | 2.91 | 3.38 | 3.39 | 3.60 | 3.98 | 4.08 | 7.87 | 3.90 |
| Other Expenses | 7.28 | 6.62 | 7.25 | 6.63 | 6.25 | 6.05 | 8.68 | 9.09 | 6.51 | 6.96 | 12.52 | 5.23 |
| Operating Profit | 11.31 | 11.98 | 21.19 | 12.64 | 10.41 | 13.88 | 20.30 | 14.51 | -0.50 | -1.76 | -0.03 | 1.76 |
| OPM % | 53.3% | 56.4% | 67.6% | 56.5% | 53.2% | 59.5% | 62.7% | 53.3% | -1.6% | -5.1% | -0% | 4.4% |
| Profit Before Tax + | -2.30 | -0.96 | 3.61 | 0.83 | -6.74 | 2.16 | -0.27 | -3.85 | 1.50 | 0.83 | 4.94 | 4.05 |
| Tax Expense | -0.50 | -0.22 | 0.97 | 0.75 | -2.33 | 0.97 | 0.38 | -0.56 | -0.57 | 0.28 | 1.25 | 0.82 |
| Tax % | - | - | 26.9% | 90.6% | - | 44.7% | - | - | -38.3% | 33.7% | 25.3% | 20.2% |
| Profit After Tax | -1.80 | -0.74 | 2.64 | 0.08 | -4.41 | 1.20 | -0.65 | -3.29 | 2.07 | 0.55 | 3.69 | 3.23 |
| EPS (Basic) | -1.80 | -0.74 | 2.64 | 0.08 | -4.41 | 1.19 | -0.65 | -3.29 | 2.07 | 0.55 | 3.69 | 3.39 |
| Particulars | Mar 2025 | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 |
|---|---|---|---|---|---|
| Revenue from Operations | 114.64 | 94.52 | 111.90 | 255.55 | 213.33 |
| YOY Revenue Growth % | 21.29% | -15.53% | -56.21% | 19.79% | - |
| Other Income | 12.54 | 10.56 | 7.17 | 7.72 | 2.82 |
| Total Income | 127.18 | 105.09 | 119.06 | 263.27 | 216.15 |
| Total Expenses + | 127.64 | 38.31 | 49.49 | 67.16 | 52.28 |
| Employee Benefit Expense | 14.36 | 11.57 | 15.51 | 9.83 | 4.58 |
| Other Expenses | 30.33 | 26.74 | 33.98 | 57.33 | 47.70 |
| Operating Profit | -13.00 | 56.22 | 62.41 | 188.39 | 161.05 |
| OPM % | -11.3% | 59.5% | 55.8% | 73.7% | 75.5% |
| Profit Before Exceptional | -0.46 | -3.27 | -10.96 | 61.33 | 62.49 |
| Exceptional Items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Profit Before Tax + | -0.46 | -3.27 | -10.96 | 61.33 | 62.49 |
| Tax Expense | 0.21 | -0.83 | -2.54 | 16.02 | 15.96 |
| Tax % | - | - | - | 26.1% | 25.5% |
| Profit After Tax | -0.67 | -2.44 | -8.42 | 45.31 | 46.53 |
| EPS (Basic) | -0.67 | -2.44 | -8.42 | 45.31 | 62.25 |
| Particulars | Mar 2025 | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 |
|---|---|---|---|---|---|
| ASSETS | |||||
| Non-Current Assets + | 21.78 | 15.19 | 22.68 | 0.00 | 0.00 |
| Property, Plant & Equipment | 3.63 | 2.39 | 2.63 | 0.00 | 0.00 |
| Capital Work in Progress | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Non-Current Investments | 3.06 | 3.06 | 3.06 | 0.00 | 0.00 |
| Goodwill | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Other Intangible Assets | 1.97 | 2.25 | 5.45 | 0.00 | 0.00 |
| Current Assets + | 184.38 | 189.15 | 184.00 | 0.00 | 0.00 |
| Inventories | 35.55 | 28.76 | 32.83 | 0.00 | 0.00 |
| Trade Receivables | 4.53 | 1.81 | 4.27 | 0.00 | 0.00 |
| Cash and Cash Equivalents | 3.19 | 13.96 | 0.40 | 0.00 | 0.00 |
| Current Investments | 1.04 | 93.63 | 59.09 | 0.00 | 0.00 |
| LIABILITIES & EQUITY | |||||
| Total Equity | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Equity Share Capital | 10.00 | 10.00 | 10.00 | 0.00 | 0.00 |
| Other Equity | 182.48 | 182.86 | 185.26 | 0.00 | 0.00 |
| Non-Current Liabilities | 3.24 | 2.71 | 2.80 | 0.00 | 0.00 |
| Current Liabilities | 10.44 | 8.77 | 8.62 | 0.00 | 0.00 |
| Total Liabilities | 13.68 | 11.47 | 11.42 | 0.00 | 0.00 |
| Particulars | Mar 2025 | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 |
|---|---|---|---|---|---|
| Cash from Operating Activities | -18.55 | -3.00 | 12.05 | 1.83 | 0.00 |
| Cash from Investing Activities | 8.56 | 17.84 | -18.30 | -3.37 | 0.00 |
| Cash from Financing Activities | -0.79 | -1.28 | -1.51 | -7.30 | 0.00 |
| Net Increase/Decrease in Cash | -10.77 | 13.56 | -7.76 | -8.84 | 0.00 |