| 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 | 23.07 | 24.90 | 32.07 | 21.03 | 15.64 | 29.14 | 16.70 | 16.68 | 17.67 | 14.30 | 10.46 | 15.33 |
| YOY Revenue Growth % | 31% | 10.75% | 84.55% | -6.29% | -32.2% | 16.99% | -47.91% | -20.67% | 12.97% | -50.91% | -37.38% | -8.13% |
| Other Income | 0.61 | 0.13 | 0.14 | 0.13 | 0.08 | 0.11 | 0.11 | 0.11 | 0.18 | 0.12 | 0.12 | 0.11 |
| Total Income | 23.69 | 25.03 | 32.21 | 21.16 | 15.72 | 29.25 | 16.81 | 16.79 | 17.85 | 14.43 | 10.58 | 15.44 |
| Total Expenses + | 0.25 | 0.31 | 0.20 | 0.24 | 0.37 | 0.34 | 0.27 | 0.25 | 20.10 | 14.51 | 10.98 | 18.78 |
| 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 | 0.10 | 0.13 | 0.14 | 0.15 | 0.26 | 0.13 | 0.13 | 0.15 | 0.15 | 0.13 | 0.13 | 0.14 |
| Other Expenses | 0.14 | 0.19 | 0.06 | 0.08 | 0.10 | 0.20 | 0.14 | 0.10 | 0.07 | 0.29 | 0.07 | 0.08 |
| Operating Profit | 22.83 | 24.59 | 31.87 | 20.79 | 15.28 | 28.80 | 16.44 | 16.43 | -2.42 | -0.21 | -0.52 | -3.45 |
| OPM % | 98.9% | 98.7% | 99.4% | 98.9% | 97.7% | 98.8% | 98.4% | 98.5% | -13.7% | -1.5% | -5% | -22.5% |
| Profit Before Tax + | 1.20 | -1.09 | 0.03 | -2.15 | -1.39 | 2.95 | -0.50 | -2.06 | -2.25 | -0.09 | -0.41 | -3.34 |
| Tax Expense | -2.22 | 0.00 | 0.00 | 0.00 | -1.17 | 0.00 | 0.00 | 0.00 | -0.50 | 0.00 | 0.00 | 0.00 |
| Tax % | -185% | - | 3.5% | - | - | 0% | - | - | - | - | - | - |
| Profit After Tax | 3.42 | -1.09 | 0.03 | -2.15 | -0.21 | 2.95 | -0.51 | -2.06 | -1.75 | -0.09 | -0.41 | -3.34 |
| EPS (Basic) | 3.42 | -1.16 | 0.04 | -2.29 | -0.21 | 3.13 | 0.53 | -2.20 | -1.82 | -0.10 | -0.43 | -3.43 |
| Particulars | Mar 2025 | Mar 2024 | Mar 2023 | Mar 2022 |
|---|---|---|---|---|
| Revenue from Operations | 80.19 | 93.64 | 85.37 | 126.99 |
| YOY Revenue Growth % | -14.36% | 9.69% | -32.77% | - |
| Other Income | 0.51 | 0.48 | 1.05 | 0.69 |
| Total Income | 80.70 | 94.12 | 86.43 | 127.68 |
| Total Expenses + | 82.56 | 1.11 | 1.50 | 3.98 |
| Employee Benefit Expense | 0.56 | 0.68 | 0.86 | 0.87 |
| Other Expenses | 0.51 | 0.43 | 0.64 | 3.11 |
| Operating Profit | -2.37 | 92.53 | 83.88 | 123.01 |
| OPM % | -3% | 98.8% | 98.2% | 96.9% |
| Profit Before Exceptional | -1.86 | -4.59 | -8.77 | 2.27 |
| Exceptional Items | 0.00 | 0.00 | 0.00 | 0.00 |
| Profit Before Tax + | -1.86 | -4.59 | -8.77 | 2.27 |
| Tax Expense | -0.50 | -1.18 | -2.07 | 0.90 |
| Tax % | - | - | - | 39.5% |
| Profit After Tax | -1.36 | -3.42 | -6.70 | 1.37 |
| EPS (Basic) | -1.41 | -3.61 | -6.72 | 1.69 |
| Particulars | Mar 2025 | Mar 2024 | Mar 2023 | Mar 2022 |
|---|---|---|---|---|
| ASSETS | ||||
| Non-Current Assets + | 9.16 | 8.66 | 7.50 | 0.00 |
| Property, Plant & Equipment | 0.54 | 0.56 | 0.60 | 0.00 |
| Capital Work in Progress | 0.00 | 0.00 | 0.00 | 0.00 |
| Non-Current Investments | 4.71 | 4.68 | 4.59 | 0.00 |
| Goodwill | 0.00 | 0.00 | 0.00 | 0.00 |
| Other Intangible Assets | 0.00 | 0.00 | 0.00 | 0.00 |
| Current Assets + | 27.86 | 30.49 | 27.68 | 0.00 |
| Inventories | 9.93 | 14.11 | 13.47 | 0.00 |
| Trade Receivables | 3.60 | 4.82 | 2.91 | 0.00 |
| Cash and Cash Equivalents | 7.64 | 4.21 | 3.89 | 0.00 |
| Current Investments | 0.00 | 0.00 | 0.00 | 0.00 |
| LIABILITIES & EQUITY | ||||
| Total Equity | 0.00 | 0.00 | 0.00 | 0.00 |
| Equity Share Capital | 9.41 | 9.41 | 9.41 | 0.00 |
| Other Equity | 4.12 | 5.45 | 8.79 | 0.00 |
| Non-Current Liabilities | 0.27 | 0.28 | 0.27 | 0.00 |
| Current Liabilities | 23.22 | 24.01 | 16.72 | 0.00 |
| Total Liabilities | 23.49 | 24.29 | 16.98 | 0.00 |
| Particulars | Mar 2025 | Mar 2024 | Mar 2023 | Mar 2022 |
|---|---|---|---|---|
| Cash from Operating Activities | -1.23 | -9.62 | -11.73 | 3.38 |
| Cash from Investing Activities | 0.06 | -0.12 | 1.48 | 0.24 |
| Cash from Financing Activities | 4.60 | 10.05 | 0.00 | 0.00 |
| Net Increase/Decrease in Cash | 3.44 | 0.31 | -10.24 | 3.62 |