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 | 177.13 | 110.74 | 78.88 | 69.40 | 79.47 | 86.17 | 106.29 | 128.74 | 139.10 | 98.81 | 96.11 | 78.65 |
| YOY Revenue Growth % | - | - | - | - | -55.13% | -22.19% | 34.74% | 85.5% | 75.04% | 14.67% | -9.58% | -38.91% |
| Other Income | 0.33 | 0.03 | 0.06 | 0.14 | 0.44 | 0.15 | 4.39 | 0.34 | 0.53 | 0.43 | 0.55 | 0.63 |
| Total Income | 177.46 | 110.78 | 78.94 | 69.54 | 79.91 | 86.32 | 110.68 | 129.07 | 139.63 | 99.24 | 96.66 | 79.28 |
| Total Expenses + | 175.93 | 1.29 | 1.58 | 1.81 | 1.85 | 84.75 | 104.43 | 1.10 | 138.08 | 98.56 | 95.76 | 78.61 |
| Cost of Materials Consumed | 171.39 | 0.00 | 0.00 | 0.00 | 0.00 | 83.41 | 102.89 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Employee Benefit Expense | 1.73 | 0.51 | 0.55 | 0.58 | 0.60 | 0.61 | 0.70 | 0.69 | 0.69 | 0.65 | 0.69 | 0.58 |
| Other Expenses | 2.81 | 0.77 | 1.03 | 1.23 | 1.25 | 0.74 | 0.84 | 0.41 | 0.82 | 0.59 | 0.48 | 0.47 |
| Operating Profit | 1.20 | 109.46 | 77.31 | 67.59 | 77.62 | 1.42 | 1.86 | 127.63 | 1.02 | 0.26 | 0.35 | 0.04 |
| OPM % | 0.7% | 98.8% | 98% | 97.4% | 97.7% | 1.7% | 1.7% | 99.1% | 0.7% | 0.3% | 0.4% | 0% |
| Profit Before Tax + | 1.16 | 1.29 | 0.43 | 0.53 | 0.45 | 0.57 | 5.08 | 1.85 | 1.56 | 0.69 | 0.90 | 0.66 |
| Tax Expense | 0.33 | 0.38 | 0.13 | 0.08 | 0.21 | 0.21 | 1.03 | 0.46 | 0.29 | 0.59 | -0.26 | 0.44 |
| Tax % | 28.2% | 29.6% | 31% | 14.8% | 47.4% | 36.8% | 20.3% | 25.1% | 18.4% | 85.1% | -28.6% | 66.1% |
| Profit After Tax | 0.83 | 0.91 | 0.30 | 0.45 | 0.24 | 0.36 | 4.05 | 1.38 | 1.27 | 0.10 | 1.15 | 0.23 |
| EPS (Basic) | 0.51 | 0.55 | 0.18 | 0.27 | 0.14 | 0.22 | 2.35 | 0.80 | 0.74 | 0.06 | 0.67 | 0.13 |
| Particulars | Mar 2025 | Mar 2024 | Mar 2023 |
|---|---|---|---|
| Revenue from Operations | 460.30 | 338.50 | 269.08 |
| YOY Revenue Growth % | 35.98% | 25.8% | - |
| Other Income | 1.11 | 0.67 | 0.85 |
| Total Income | 461.41 | 339.17 | 269.93 |
| Total Expenses + | 456.65 | 6.53 | 267.44 |
| Cost of Materials Consumed | 0.00 | 0.00 | 260.81 |
| Employee Benefit Expense | 2.69 | 2.25 | 2.48 |
| Other Expenses | 2.81 | 4.28 | 4.14 |
| Operating Profit | 3.65 | 331.97 | 1.64 |
| OPM % | 0.8% | 98.1% | 0.6% |
| Profit Before Exceptional | 4.76 | 2.70 | 1.79 |
| Exceptional Items | 0.00 | 0.00 | 0.00 |
| Profit Before Tax + | 4.76 | 2.70 | 1.79 |
| Tax Expense | 1.01 | 1.13 | 0.48 |
| Tax % | 21.1% | 42% | 27% |
| Profit After Tax | 3.76 | 1.57 | 1.30 |
| EPS (Basic) | 2.23 | 95.00 | 0.79 |
| Particulars | Mar 2025 | Mar 2024 | Mar 2023 |
|---|---|---|---|
| ASSETS | |||
| Non-Current Assets + | 38.37 | 8.22 | 3.28 |
| Property, Plant & Equipment | 2.56 | 2.76 | 2.87 |
| Capital Work in Progress | 0.01 | 0.00 | 0.00 |
| Non-Current Investments | 21.48 | 5.20 | 0.00 |
| Goodwill | 0.00 | 0.00 | 0.00 |
| Other Intangible Assets | 0.03 | 0.03 | 0.04 |
| Current Assets + | 116.59 | 65.02 | 45.90 |
| Inventories | 1.09 | 0.83 | 0.62 |
| Trade Receivables | 0.00 | 53.22 | 36.65 |
| Cash and Cash Equivalents | 4.34 | 0.40 | 3.10 |
| Current Investments | 95.10 | 0.00 | 0.00 |
| LIABILITIES & EQUITY | |||
| Total Equity | 0.00 | 0.00 | 0.00 |
| Equity Share Capital | 17.26 | 16.43 | 16.43 |
| Other Equity | 53.94 | 5.80 | 4.14 |
| Non-Current Liabilities | 0.11 | 0.10 | 0.35 |
| Current Liabilities | 83.66 | 50.91 | 28.26 |
| Total Liabilities | 83.77 | 51.00 | 28.61 |
| Particulars | Mar 2025 | Mar 2024 | Mar 2023 |
|---|---|---|---|
| Cash from Operating Activities | -28.32 | -10.09 | -14.59 |
| Cash from Investing Activities | -31.66 | -11.10 | 6.65 |
| Cash from Financing Activities | 63.91 | 18.49 | 9.94 |
| Net Increase/Decrease in Cash | 3.94 | 0.40 | 2.00 |