Current Price: ₹0.00
| Particulars | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue from Operations | 191.99 | 254.29 | 280.63 | 313.15 | 358.49 | 374.50 | 306.67 | 270.29 | 273.53 | 281.29 | 285.84 | 298.43 |
| YOY Revenue Growth % | 44.21% | 46.7% | 76.6% | 119.61% | 86.72% | 47.27% | 9.28% | -13.69% | -23.7% | -24.89% | -6.79% | 10.41% |
| Other Income | 5.13 | 5.81 | 4.01 | 8.69 | 9.71 | 20.13 | 18.46 | 27.75 | 22.29 | -11.83 | 21.63 | 25.38 |
| Total Income | 197.12 | 260.10 | 284.65 | 321.84 | 368.20 | 394.63 | 325.13 | 298.04 | 295.82 | 269.46 | 307.47 | 323.81 |
| Total Expenses + | 25.73 | 30.42 | 32.90 | 37.37 | 35.57 | 35.66 | 36.11 | 30.59 | 32.37 | 42.31 | 312.38 | 293.62 |
| Cost of Materials Consumed | 0.59 | 1.19 | 0.44 | 0.82 | 0.73 | 0.32 | 0.43 | 0.62 | 0.46 | 0.35 | 0.31 | 0.25 |
| Employee Benefit Expense | 10.05 | 11.71 | 11.40 | 12.19 | 12.91 | 12.32 | 11.94 | 10.62 | 11.63 | 11.23 | 16.31 | 17.34 |
| Other Expenses | 15.09 | 17.52 | 21.05 | 24.37 | 21.93 | 23.01 | 23.74 | 19.35 | 20.28 | 30.72 | 29.42 | 17.43 |
| Operating Profit | 166.26 | 223.87 | 247.74 | 275.78 | 322.92 | 338.84 | 270.56 | 239.70 | 241.16 | 238.98 | -26.54 | 4.80 |
| OPM % | 86.6% | 88% | 88.3% | 88.1% | 90.1% | 90.5% | 88.2% | 88.7% | 88.2% | 85% | -9.3% | 1.6% |
| Profit Before Tax + | -12.49 | -10.52 | -8.74 | -5.60 | 10.64 | 21.00 | 5.01 | 24.64 | -173.63 | -39.24 | -4.63 | 30.19 |
| Tax Expense | 12.75 | -2.57 | 23.64 | 42.40 | 22.84 | 24.23 | -16.56 | -16.32 | -18.84 | -1.45 | -22.21 | 3.59 |
| Tax % | - | - | - | - | 214.7% | 115.4% | -330.5% | -66.2% | - | - | - | 11.9% |
| Profit After Tax | -25.24 | -7.95 | -32.38 | -48.00 | -12.20 | -3.23 | 21.57 | 40.97 | -154.79 | -37.79 | 17.57 | 26.59 |
| EPS (Basic) | -6.24 | -1.55 | -7.36 | -10.75 | -2.55 | -0.23 | 5.17 | 9.79 | -34.40 | -8.47 | 4.30 | 7.52 |
| Particulars | Mar 2025 | Mar 2024 | Mar 2023 | Mar 2021 | Mar 2020 |
|---|---|---|---|---|---|
| Revenue from Operations | 1,110.95 | 1,375.71 | 1,039.82 | 548.20 | 385.44 |
| YOY Revenue Growth % | -19.24% | 32.3% | 89.68% | 42.23% | - |
| Other Income | 59.84 | 60.41 | 23.64 | 3.43 | 3.12 |
| Total Income | 1,170.80 | 1,436.12 | 1,063.46 | 551.63 | 388.56 |
| Total Expenses + | 1,173.03 | 139.47 | 126.43 | 72.36 | 76.14 |
| Cost of Materials Consumed | 1.74 | 1.95 | 3.04 | 2.38 | 2.26 |
| Employee Benefit Expense | 49.79 | 49.02 | 45.35 | 29.13 | 28.45 |
| Other Expenses | 99.78 | 88.50 | 78.04 | 40.85 | 45.43 |
| Operating Profit | -62.07 | 1,236.24 | 913.39 | 475.83 | 309.30 |
| OPM % | -5.6% | 89.9% | 87.8% | 86.8% | 80.2% |
| Profit Before Exceptional | -2.23 | 55.68 | -29.39 | -16.37 | -57.85 |
| Exceptional Items | -190.63 | 0.00 | -7.96 | 0.00 | -0.29 |
| Profit Before Tax + | -192.86 | 55.68 | -37.35 | -16.37 | -57.57 |
| Tax Expense | -59.32 | 49.83 | 62.12 | -16.37 | -57.57 |
| Tax % | - | 89.5% | - | - | - |
| Profit After Tax | -133.54 | 5.85 | -99.47 | 0.00 | 0.00 |
| EPS (Basic) | -28.66 | 2.79 | -22.70 | -3.27 | -12.20 |
| Particulars | Mar 2025 | Mar 2024 | Mar 2023 | Mar 2021 | Mar 2020 |
|---|---|---|---|---|---|
| ASSETS | |||||
| Non-Current Assets + | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Property, Plant & Equipment | 63.37 | 71.61 | 68.13 | 0.00 | 0.00 |
| Capital Work in Progress | 10.24 | 0.35 | 0.99 | 0.00 | 0.00 |
| Non-Current Investments | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Goodwill | 36.14 | 36.14 | 36.14 | 0.00 | 0.00 |
| Other Intangible Assets | 0.08 | 0.06 | 0.10 | 0.00 | 0.00 |
| Current Assets + | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Inventories | 110.29 | 115.79 | 180.83 | 0.00 | 0.00 |
| Trade Receivables | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Cash and Cash Equivalents | 12.42 | 33.61 | 31.72 | 0.00 | 0.00 |
| Current Investments | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| LIABILITIES & EQUITY | |||||
| Total Equity | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Equity Share Capital | 31.81 | 31.81 | 31.81 | 0.00 | 0.00 |
| Other Equity | 638.06 | 730.56 | 721.59 | 0.00 | 0.00 |
| Non-Current Liabilities | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Current Liabilities | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Total Liabilities | 109.84 | 0.00 | 0.00 | 0.00 | 0.00 |
| Particulars | Mar 2025 | Mar 2024 | Mar 2023 | Mar 2021 | Mar 2020 |
|---|---|---|---|---|---|
| Cash from Operating Activities | -17.31 | 38.17 | -104.50 | 0.00 | 0.00 |
| Cash from Investing Activities | -1.13 | -33.93 | 124.08 | 0.00 | 0.00 |
| Cash from Financing Activities | -0.44 | -2.35 | -0.87 | 0.00 | 0.00 |
| Net Increase/Decrease in Cash | -18.89 | 1.89 | 18.72 | 0.00 | 0.00 |