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 | 4.54 | 5.92 | 4.14 | 7.08 | 7.71 | 6.56 | 7.07 | 7.68 | 10.40 | 9.83 | 11.44 | 14.33 |
| YOY Revenue Growth % | 401.25% | 1.9% | -35.89% | 25.71% | 69.8% | 10.71% | 70.68% | 8.45% | 34.97% | 49.89% | 61.76% | 86.52% |
| Other Income | 0.08 | 0.05 | 0.01 | 0.01 | 0.90 | 0.36 | 0.29 | 0.28 | 1.05 | 0.64 | 0.67 | 0.75 |
| Total Income | 4.62 | 5.98 | 4.15 | 7.10 | 8.61 | 6.92 | 7.36 | 7.96 | 11.46 | 10.47 | 12.10 | 15.08 |
| Total Expenses + | 6.26 | 5.06 | 4.94 | 4.69 | 5.49 | 5.93 | 6.24 | 6.73 | 15.42 | 9.31 | 11.06 | 13.17 |
| 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 | 4.85 | 4.20 | 3.97 | 4.06 | 4.24 | 5.00 | 5.37 | 4.94 | 6.85 | 6.14 | 5.86 | 6.92 |
| Other Expenses | 1.42 | 0.87 | 0.97 | 0.63 | 1.25 | 0.93 | 0.88 | 1.79 | 7.76 | 2.35 | 4.32 | 5.34 |
| Operating Profit | -1.72 | 0.86 | -0.80 | 2.39 | 2.22 | 0.63 | 0.83 | 0.95 | -5.02 | 0.52 | 0.38 | 1.16 |
| OPM % | -38% | 14.5% | -19.3% | 33.8% | 28.8% | 9.5% | 11.7% | 12.3% | -48.2% | 5.2% | 3.3% | 8.1% |
| Profit Before Tax + | -2.40 | 0.48 | -1.24 | 1.98 | 2.59 | 0.54 | 0.51 | 0.72 | -0.26 | 1.16 | 1.04 | 1.91 |
| Tax Expense | -0.54 | 0.05 | -0.51 | 0.41 | 0.76 | 0.05 | 0.06 | 0.18 | 0.68 | 0.32 | 0.27 | 0.39 |
| Tax % | - | 9.6% | - | 20.6% | 29.4% | 9.9% | 12.7% | 24.8% | - | 27.3% | 26.3% | 20.2% |
| Profit After Tax | -1.86 | 0.43 | -0.72 | 1.57 | 1.83 | 0.49 | 0.45 | 0.54 | -0.93 | 0.84 | 0.77 | 1.52 |
| EPS (Basic) | -0.92 | 0.21 | -0.34 | 0.72 | 0.78 | 0.21 | 0.19 | 0.18 | -0.19 | 0.16 | 0.14 | 0.28 |
| Particulars | Mar 2025 | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 |
|---|---|---|---|---|---|---|---|
| Revenue from Operations | 31.71 | 24.86 | 22.45 | 6.37 | 6.18 | 8.02 | 15.71 |
| YOY Revenue Growth % | 27.58% | 10.73% | 252.34% | 3.08% | -22.92% | -48.96% | - |
| Other Income | 2.20 | 0.98 | 0.27 | 0.12 | 0.89 | 0.14 | 0.18 |
| Total Income | 33.91 | 25.84 | 22.72 | 6.49 | 7.07 | 8.16 | 15.89 |
| Total Expenses + | 36.10 | 20.19 | 17.03 | 4.55 | 4.35 | 7.45 | 16.26 |
| Cost of Materials Consumed | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 1.50 |
| Employee Benefit Expense | 22.16 | 16.47 | 12.80 | 3.21 | 3.29 | 4.79 | 9.25 |
| Other Expenses | 11.35 | 3.72 | 4.23 | 1.34 | 1.06 | 2.66 | 5.52 |
| Operating Profit | -4.39 | 4.67 | 5.42 | 1.82 | 1.83 | 0.57 | -0.55 |
| OPM % | -13.9% | 18.8% | 24.1% | 28.5% | 29.7% | 7.1% | -3.5% |
| Profit Before Exceptional | -2.19 | 3.81 | 3.89 | 0.67 | 1.45 | 0.19 | -1.09 |
| Exceptional Items | 3.71 | 0.00 | 0.00 | -0.07 | -1.42 | -31.40 | 0.00 |
| Profit Before Tax + | 1.51 | 3.81 | 3.89 | 0.61 | 0.03 | -31.22 | -1.09 |
| Tax Expense | 0.97 | 0.82 | 0.10 | -0.01 | 0.03 | -0.03 | -0.06 |
| Tax % | 64.3% | 21.4% | 2.6% | -1.8% | 117.6% | - | - |
| Profit After Tax | 0.54 | 3.00 | 3.78 | 0.62 | 0.00 | -31.19 | -1.03 |
| EPS (Basic) | 0.14 | 1.43 | 1.99 | 0.34 | 0.00 | -17.08 | -0.56 |
| Particulars | Mar 2025 | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 |
|---|---|---|---|---|---|---|---|
| ASSETS | |||||||
| Non-Current Assets + | 63.58 | 31.34 | 21.39 | 0.00 | 0.00 | 0.00 | 0.00 |
| Property, Plant & Equipment | 2.09 | 1.19 | 1.69 | 0.00 | 0.00 | 0.00 | 0.00 |
| Capital Work in Progress | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Non-Current Investments | 1.20 | 0.40 | 11.38 | 0.00 | 0.00 | 0.00 | 0.00 |
| Goodwill | 11.80 | 11.80 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Other Intangible Assets | 12.72 | 7.00 | 6.87 | 0.00 | 0.00 | 0.00 | 0.00 |
| Current Assets + | 32.90 | 16.59 | 12.82 | 0.00 | 0.00 | 0.00 | 0.00 |
| Inventories | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Trade Receivables | 13.13 | 14.11 | 8.89 | 0.00 | 0.00 | 0.00 | 0.00 |
| Cash and Cash Equivalents | 0.02 | 0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Current Investments | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| LIABILITIES & EQUITY | |||||||
| Total Equity | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Equity Share Capital | 54.18 | 29.79 | 20.27 | 0.00 | 0.00 | 0.00 | 0.00 |
| Other Equity | 20.50 | 5.55 | -0.42 | 0.00 | 0.00 | 0.00 | 0.00 |
| Non-Current Liabilities | 2.13 | 6.19 | 7.63 | 0.00 | 0.00 | 0.00 | 0.00 |
| Current Liabilities | 19.67 | 6.39 | 6.73 | 0.00 | 0.00 | 0.00 | 0.00 |
| Total Liabilities | 21.80 | 12.58 | 14.36 | 0.00 | 0.00 | 0.00 | 0.00 |
| Particulars | Mar 2025 | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 |
|---|---|---|---|---|---|---|---|
| Cash from Operating Activities | -13.42 | 0.24 | 5.63 | 0.93 | 0.00 | 0.00 | 0.00 |
| Cash from Investing Activities | -35.32 | -11.95 | -13.86 | -0.97 | 0.00 | 0.00 | 0.00 |
| Cash from Financing Activities | 48.99 | 12.20 | 9.34 | 0.00 | 0.00 | 0.00 | 0.00 |
| Net Increase/Decrease in Cash | 0.25 | 0.50 | 1.10 | -0.04 | 0.00 | 0.00 | 0.00 |