| Particulars | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|
| Revenue from Operations | 76.98 | 114.72 | 115.41 |
| YOY Revenue Growth % | - | - | - |
| Other Income | 6.15 | 0.12 | 2.52 |
| Total Income | 83.13 | 114.84 | 117.93 |
| Total Expenses + | 85.80 | 86.33 | 90.82 |
| Cost of Materials Consumed | 6.13 | 7.82 | 7.67 |
| Employee Benefit Expense | 17.37 | 20.25 | 15.31 |
| Other Expenses | 42.32 | 37.45 | 48.77 |
| Operating Profit | -8.82 | 28.39 | 24.59 |
| OPM % | -11.5% | 24.8% | 21.3% |
| Profit Before Tax + | -2.67 | 28.51 | 11.43 |
| Tax Expense | -1.46 | -1.92 | 7.76 |
| Tax % | - | -6.7% | 67.9% |
| Profit After Tax | -1.21 | 30.44 | 3.67 |
| EPS (Basic) | 0.01 | 0.53 | 0.53 |
| Particulars | Mar 2026 |
|---|---|
| Revenue from Operations | 387.60 |
| YOY Revenue Growth % | - |
| Other Income | 3.63 |
| Total Income | 391.23 |
| Total Expenses + | 326.57 |
| Cost of Materials Consumed | 27.77 |
| Employee Benefit Expense | 71.74 |
| Other Expenses | 146.19 |
| Operating Profit | 61.03 |
| OPM % | 15.7% |
| Profit Before Exceptional | 64.66 |
| Exceptional Items | 19.58 |
| Profit Before Tax + | 84.25 |
| Tax Expense | 18.85 |
| Tax % | 22.4% |
| Profit After Tax | 65.40 |
| EPS (Basic) | 11.71 |
| Particulars | Mar 2026 |
|---|---|
| ASSETS | |
| Non-Current Assets + | 2,273.75 |
| Property, Plant & Equipment | 1,480.45 |
| Capital Work in Progress | 211.35 |
| Non-Current Investments | 0.00 |
| Goodwill | 548.54 |
| Other Intangible Assets | 0.29 |
| Current Assets + | 64.83 |
| Inventories | 3.61 |
| Trade Receivables | 10.84 |
| Cash and Cash Equivalents | 25.99 |
| Current Investments | 0.00 |
| LIABILITIES & EQUITY | |
| Total Equity | 1,022.49 |
| Equity Share Capital | 53.94 |
| Other Equity | 850.45 |
| Non-Current Liabilities | 792.15 |
| Current Liabilities | 2,178.46 |
| Total Liabilities | 2,970.61 |
| Particulars | Mar 2026 |
|---|---|
| Cash from Operating Activities | 162.12 |
| Cash from Investing Activities | -325.09 |
| Cash from Financing Activities | 184.67 |
| Net Increase/Decrease in Cash | 21.69 |