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 | 57.20 | 37.52 | 43.37 | 32.65 | 37.05 | 23.86 | 18.96 | 18.10 | 14.08 | 7.44 | 17.42 | 15.65 |
| YOY Revenue Growth % | 49.1% | -32.5% | 9.79% | -51.1% | -35.23% | -36.41% | -56.29% | -44.56% | -62.01% | -68.81% | -8.11% | -13.54% |
| Other Income | 0.03 | 0.03 | 0.01 | 0.01 | 0.41 | 0.37 | 0.20 | 0.03 | 1.38 | 0.02 | 0.01 | 0.05 |
| Total Income | 57.24 | 37.55 | 43.39 | 32.66 | 37.46 | 24.23 | 19.16 | 18.13 | 15.46 | 7.46 | 17.43 | 15.70 |
| Total Expenses + | 53.35 | 36.78 | 40.52 | 36.77 | 47.10 | 22.44 | 22.08 | 23.03 | 26.68 | 8.36 | 17.06 | 14.88 |
| Cost of Materials Consumed | 42.83 | 30.30 | 31.75 | 29.78 | 39.87 | 16.74 | 16.25 | 18.07 | 12.71 | 12.01 | 17.09 | 9.72 |
| Employee Benefit Expense | 1.53 | 1.40 | 1.40 | 1.77 | 1.82 | 1.48 | 1.29 | 1.21 | 1.35 | 1.06 | 0.80 | 1.04 |
| Other Expenses | 8.99 | 5.08 | 7.37 | 5.22 | 5.41 | 4.22 | 4.53 | 3.75 | 3.20 | 1.45 | 1.63 | 2.34 |
| Operating Profit | 3.85 | 0.74 | 2.85 | -4.12 | -10.06 | 1.43 | -3.12 | -4.94 | -12.60 | -0.92 | 0.36 | 0.77 |
| OPM % | 6.7% | 2% | 6.6% | -12.6% | -27.1% | 6% | -16.5% | -27.3% | -89.5% | -12.4% | 2.1% | 4.9% |
| Profit Before Tax + | 4.85 | -1.28 | 2.54 | -2.33 | 1.43 | -2.17 | -1.71 | -5.67 | -11.22 | -0.90 | 0.37 | 0.82 |
| Tax Expense | 1.30 | -0.03 | 0.13 | -0.27 | -0.49 | -0.04 | 0.12 | 0.03 | -0.70 | -0.04 | -0.03 | -0.03 |
| Tax % | 26.9% | - | 4.9% | - | -34.2% | - | - | - | - | - | -7.9% | -4% |
| Profit After Tax | 3.55 | -1.25 | 2.42 | -2.07 | 1.92 | -2.13 | -1.83 | -5.71 | -10.53 | -0.87 | 0.40 | 0.85 |
| EPS (Basic) | 3.85 | -1.36 | 2.62 | -2.24 | 2.09 | -2.31 | -1.98 | -6.19 | -11.42 | -0.94 | 0.43 | 0.92 |
| Particulars | Mar 2025 | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 |
|---|---|---|---|---|---|
| Revenue from Operations | 75.00 | 150.59 | 212.29 | 191.17 | 243.48 |
| YOY Revenue Growth % | -50.2% | -29.06% | 11.05% | -21.48% | - |
| Other Income | 1.99 | 0.46 | 0.12 | 0.29 | 0.39 |
| Total Income | 76.98 | 151.05 | 212.42 | 191.46 | 243.86 |
| Total Expenses + | 97.76 | 161.18 | 200.40 | 183.78 | 229.98 |
| Cost of Materials Consumed | 63.77 | 131.70 | 168.10 | 151.40 | 192.76 |
| Employee Benefit Expense | 5.34 | 6.38 | 6.00 | 4.91 | 5.57 |
| Other Expenses | 15.70 | 23.09 | 26.30 | 27.47 | 31.65 |
| Operating Profit | -22.76 | -10.58 | 11.89 | 7.39 | 13.50 |
| OPM % | -30.4% | -7% | 5.6% | 3.9% | 5.5% |
| Profit Before Exceptional | -20.78 | 0.36 | 2.03 | 9.35 | 4.06 |
| Exceptional Items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Profit Before Tax + | -20.78 | 0.36 | 2.03 | 9.35 | 4.06 |
| Tax Expense | -0.58 | -0.66 | 0.78 | 2.71 | 2.28 |
| Tax % | - | -182.6% | 38.3% | 29% | 56.1% |
| Profit After Tax | -20.19 | 1.03 | 1.25 | 6.64 | 1.78 |
| EPS (Basic) | -21.90 | 1.11 | 1.36 | 7.16 | 2.18 |
| Particulars | Mar 2025 | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 |
|---|---|---|---|---|---|
| ASSETS | |||||
| Non-Current Assets + | 27.15 | 28.68 | 28.39 | 0.00 | 0.00 |
| Property, Plant & Equipment | 25.46 | 26.92 | 26.65 | 0.00 | 0.00 |
| Capital Work in Progress | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Non-Current Investments | 0.00 | 0.18 | 0.13 | 0.00 | 0.00 |
| Goodwill | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Other Intangible Assets | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Current Assets + | 67.39 | 88.19 | 87.46 | 0.00 | 0.00 |
| Inventories | 49.97 | 49.39 | 46.17 | 0.00 | 0.00 |
| Trade Receivables | 13.25 | 31.60 | 35.16 | 0.00 | 0.00 |
| Cash and Cash Equivalents | 0.31 | 0.23 | 0.63 | 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 | 9.22 | 9.22 | 9.22 | 0.00 | 0.00 |
| Other Equity | 5.43 | 25.51 | 24.46 | 0.00 | 0.00 |
| Non-Current Liabilities | 5.50 | 6.15 | 7.66 | 0.00 | 0.00 |
| Current Liabilities | 74.39 | 76.00 | 74.51 | 0.00 | 0.00 |
| Total Liabilities | 79.89 | 82.15 | 82.17 | 0.00 | 0.00 |
| Particulars | Mar 2025 | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 |
|---|---|---|---|---|---|
| Cash from Operating Activities | 11.49 | -11.43 | -9.62 | 7.71 | 0.00 |
| Cash from Investing Activities | -3.18 | 0.33 | -6.69 | -3.57 | 0.00 |
| Cash from Financing Activities | -8.23 | 10.69 | 0.27 | 11.87 | 0.00 |
| Net Increase/Decrease in Cash | 0.08 | -0.40 | -16.03 | 16.02 | 0.00 |