Current Price: ₹0.00
| Particulars | 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 | 37.78 | 42.49 | 39.60 | 41.19 | 51.99 | 57.56 | 51.55 | 35.32 | 30.02 | 22.79 | 15.10 |
| YOY Revenue Growth % | - | - | - | - | 37.62% | 35.47% | 30.19% | -14.27% | -42.26% | -60.4% | -70.71% |
| Other Income | 0.00 | 0.24 | 9.17 | 11.54 | 0.37 | 0.66 | 1.08 | 0.72 | 11.97 | 1.81 | 0.71 |
| Total Income | 37.78 | 42.73 | 48.76 | 52.73 | 52.36 | 58.22 | 52.64 | 36.04 | 41.99 | 24.60 | 15.81 |
| Total Expenses + | 15.72 | 18.82 | 20.12 | 22.20 | 20.50 | 22.54 | 23.06 | 120.51 | 57.56 | 69.89 | 68.08 |
| 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 |
| Employee Benefit Expense | 8.86 | 10.32 | 11.53 | 11.89 | 12.29 | 11.94 | 12.40 | 10.95 | 9.79 | 9.50 | 5.30 |
| Other Expenses | 6.86 | 8.50 | 8.59 | 10.31 | 8.21 | 10.60 | 10.66 | 13.26 | 15.32 | 9.57 | 10.86 |
| Operating Profit | 22.06 | 23.67 | 19.48 | 18.99 | 31.49 | 35.01 | 28.50 | -85.19 | -27.54 | -47.10 | -52.98 |
| OPM % | 58.4% | 55.7% | 49.2% | 46.1% | 60.6% | 60.8% | 55.3% | -241.2% | -91.7% | -206.6% | -350.9% |
| Profit Before Tax + | 1.69 | 2.71 | 3.53 | 4.27 | 2.06 | 2.84 | 1.06 | -84.47 | -15.57 | -45.29 | -52.27 |
| Tax Expense | 0.42 | 1.19 | 0.45 | -1.59 | 0.66 | 1.63 | -0.17 | -14.03 | -6.70 | -12.70 | -10.05 |
| Tax % | 25% | 44.1% | 12.8% | -37.2% | 32.2% | 57.5% | -16.1% | - | - | - | - |
| Profit After Tax | 1.26 | 1.51 | 3.08 | 5.85 | 1.39 | 1.21 | 1.23 | -70.43 | -8.87 | -32.59 | -42.23 |
| EPS (Basic) | 0.11 | 0.13 | 0.25 | 0.50 | 0.12 | 0.10 | 0.11 | -6.03 | -0.76 | -2.79 | -4.28 |
| Particulars | Mar 2025 | Mar 2024 |
|---|---|---|
| Revenue from Operations | 196.42 | 161.06 |
| YOY Revenue Growth % | 21.95% | - |
| Other Income | 2.84 | 20.95 |
| Total Income | 199.26 | 182.01 |
| Total Expenses + | 277.77 | 76.86 |
| Employee Benefit Expense | 47.59 | 42.59 |
| Other Expenses | 42.73 | 34.27 |
| Operating Profit | -81.35 | 84.20 |
| OPM % | -41.4% | 52.3% |
| Profit Before Exceptional | -78.51 | 12.19 |
| Exceptional Items | 0.00 | 0.00 |
| Profit Before Tax + | -78.51 | 12.19 |
| Tax Expense | -11.91 | 0.48 |
| Tax % | - | 4% |
| Profit After Tax | -66.61 | 11.71 |
| EPS (Basic) | -5.70 | 1.00 |
| Particulars | Mar 2025 | Mar 2024 |
|---|---|---|
| ASSETS | ||
| Non-Current Assets + | 0.00 | 0.00 |
| Property, Plant & Equipment | 14.41 | 19.75 |
| Capital Work in Progress | 0.00 | 0.06 |
| Non-Current Investments | 0.00 | 0.00 |
| Goodwill | 0.00 | 0.00 |
| Other Intangible Assets | 6.05 | 8.57 |
| Current Assets + | 0.00 | 0.00 |
| Inventories | 0.00 | 0.00 |
| Trade Receivables | 0.00 | 0.00 |
| Cash and Cash Equivalents | 38.06 | 101.31 |
| Current Investments | 0.00 | 0.00 |
| LIABILITIES & EQUITY | ||
| Total Equity | 0.00 | 0.00 |
| Equity Share Capital | 23.38 | 23.38 |
| Other Equity | 138.81 | 195.93 |
| Non-Current Liabilities | 0.00 | 0.00 |
| Current Liabilities | 0.00 | 0.00 |
| Total Liabilities | 537.05 | 0.00 |
| Particulars | Mar 2025 | Mar 2024 |
|---|---|---|
| Cash from Operating Activities | 207.80 | -211.83 |
| Cash from Investing Activities | -24.99 | 30.45 |
| Cash from Financing Activities | -246.05 | 244.84 |
| Net Increase/Decrease in Cash | -63.25 | 63.46 |