| Particulars | Dec 2022 | Mar 2023 | Jun 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue from Operations | 1.25 | 2.21 | 1.57 | 2.37 | 3.32 | 2.52 | 3.16 | 1.43 | 1.44 | 0.44 | 0.17 | 0.11 |
| YOY Revenue Growth % | - | - | - | -31.39% | 165.6% | 14.03% | 101.27% | -39.66% | -56.63% | -82.54% | -94.62% | -92.31% |
| Other Income | 0.01 | 0.06 | 0.00 | 0.03 | 0.35 | 0.06 | 0.06 | 0.06 | 0.30 | 0.07 | 0.33 | 0.06 |
| Total Income | 1.26 | 2.27 | 1.57 | 2.40 | 3.67 | 2.58 | 3.22 | 1.49 | 1.74 | 0.51 | 0.50 | 0.17 |
| Total Expenses + | 0.92 | 1.63 | 1.65 | 1.03 | 0.94 | 0.84 | 1.10 | 0.59 | 3.58 | 0.92 | 0.55 | 0.51 |
| Cost of Materials Consumed | 0.00 | 0.00 | 0.53 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Employee Benefit Expense | 0.23 | 0.23 | 0.35 | 0.32 | 0.29 | 0.28 | 0.26 | 0.26 | 0.23 | 0.25 | 0.26 | 0.26 |
| Other Expenses | 0.69 | 1.40 | 0.77 | 0.71 | 0.65 | 0.56 | 0.84 | 0.33 | 2.47 | 0.45 | 0.25 | 0.19 |
| Operating Profit | 0.33 | 0.58 | -0.08 | 1.34 | 2.38 | 1.68 | 2.06 | 0.84 | -2.14 | -0.48 | -0.38 | -0.40 |
| OPM % | 26.4% | 26.2% | -5.1% | 56.5% | 71.7% | 66.7% | 65.2% | 58.7% | -148.6% | -109.1% | -223.5% | -363.6% |
| Profit Before Tax + | 0.06 | 0.39 | -0.11 | -0.15 | 0.84 | 0.06 | -0.03 | -0.28 | -1.84 | -0.41 | -0.05 | -0.36 |
| Tax Expense | 0.01 | 0.15 | -0.14 | 0.01 | 0.10 | 0.01 | -0.02 | -0.07 | -0.46 | -0.11 | -0.01 | -0.09 |
| Tax % | 16.7% | 38.5% | - | - | 11.9% | 16.7% | - | - | - | - | - | - |
| Profit After Tax | 0.05 | 0.24 | 0.03 | -0.16 | 0.74 | 0.05 | -0.01 | -0.21 | -1.38 | -0.30 | -0.04 | -0.27 |
| EPS (Basic) | 0.05 | 0.50 | 0.05 | -0.16 | 1.76 | 0.05 | 0.04 | -0.42 | 2.64 | -0.29 | 0.08 | -0.26 |
| Particulars | Mar 2025 | Mar 2024 | Mar 2023 |
|---|---|---|---|
| Revenue from Operations | 8.55 | 9.14 | 6.91 |
| YOY Revenue Growth % | -6.46% | 32.27% | - |
| Other Income | 0.48 | 0.44 | 0.20 |
| Total Income | 9.03 | 9.58 | 7.11 |
| Total Expenses + | 11.13 | 4.00 | 4.97 |
| Employee Benefit Expense | 1.03 | 1.24 | 0.93 |
| Other Expenses | 4.20 | 2.76 | 4.04 |
| Operating Profit | -2.58 | 5.14 | 1.94 |
| OPM % | -30.2% | 56.2% | 28.1% |
| Profit Before Exceptional | -2.10 | 0.37 | 0.67 |
| Exceptional Items | 0.00 | 0.00 | 0.00 |
| Profit Before Tax + | -2.10 | 0.37 | 0.67 |
| Tax Expense | -0.54 | -0.04 | 0.20 |
| Tax % | - | -10.8% | 29.9% |
| Profit After Tax | -1.56 | 0.41 | 0.47 |
| EPS (Basic) | 2.92 | 1.16 | 0.94 |
| Particulars | Mar 2025 | Mar 2024 | Mar 2023 |
|---|---|---|---|
| ASSETS | |||
| Non-Current Assets + | 7.43 | 6.83 | 5.92 |
| Property, Plant & Equipment | 1.67 | 1.79 | 2.00 |
| Capital Work in Progress | 0.00 | 0.00 | 0.00 |
| Non-Current Investments | 0.97 | 0.89 | 0.65 |
| Goodwill | 0.00 | 0.00 | 0.00 |
| Other Intangible Assets | 0.12 | 0.15 | 0.00 |
| Current Assets + | 10.78 | 13.61 | 14.63 |
| Inventories | 0.61 | 0.72 | 0.43 |
| Trade Receivables | 3.30 | 4.60 | 5.73 |
| Cash and Cash Equivalents | 0.28 | 1.26 | 1.79 |
| Current Investments | 0.00 | 0.00 | 0.00 |
| LIABILITIES & EQUITY | |||
| Total Equity | 0.00 | 0.00 | 0.00 |
| Equity Share Capital | 10.20 | 10.20 | 10.20 |
| Other Equity | 7.34 | 8.83 | 8.25 |
| Non-Current Liabilities | 0.12 | 0.30 | 0.45 |
| Current Liabilities | 0.55 | 1.11 | 1.65 |
| Total Liabilities | 0.67 | 1.41 | 2.10 |
| Particulars | Mar 2025 | Mar 2024 | Mar 2023 |
|---|---|---|---|
| Cash from Operating Activities | -0.14 | 0.36 | 0.77 |
| Cash from Investing Activities | -0.76 | -0.82 | 0.28 |
| Cash from Financing Activities | -0.08 | -0.07 | -1.80 |
| Net Increase/Decrease in Cash | -0.98 | -0.53 | -0.75 |