| Particulars | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue from Operations | 19.72 | 2.09 | 0.70 | 1.04 | 20.36 | 1.17 | 0.77 | 1.20 | 5.35 | 1.44 | 0.35 | 5.64 |
| YOY Revenue Growth % | 27.96% | 17.46% | -31.63% | -25.43% | 3.22% | -43.7% | 10.44% | 15.44% | -73.7% | 22.6% | -54.12% | 369.39% |
| Other Income | 1.37 | 3.86 | 0.92 | 1.05 | -0.45 | 0.02 | 0.61 | 0.20 | 0.17 | 0.03 | 0.01 | 0.05 |
| Total Income | 21.09 | 5.94 | 1.61 | 2.09 | 19.91 | 1.19 | 1.38 | 1.40 | 5.53 | 1.47 | 0.36 | 5.70 |
| Total Expenses + | 19.45 | 4.33 | 0.52 | 1.95 | 22.26 | 2.14 | 1.28 | 1.54 | 5.52 | 1.85 | 0.86 | 5.83 |
| Cost of Materials Consumed | 7.91 | 2.19 | 0.23 | 0.73 | 4.46 | 0.92 | 0.61 | 0.67 | 1.64 | 1.15 | 0.14 | 5.01 |
| Employee Benefit Expense | 0.15 | 0.15 | 0.15 | 0.15 | 0.87 | 0.12 | 0.09 | 0.05 | 0.05 | 0.09 | 0.04 | 0.08 |
| Other Expenses | 1.48 | 1.73 | -0.07 | 0.90 | 1.11 | 0.80 | 0.24 | 0.51 | 2.96 | 0.32 | 0.41 | 0.46 |
| Operating Profit | 0.28 | -2.25 | 0.18 | -0.91 | -1.91 | -0.97 | -0.51 | -0.34 | -0.16 | -0.41 | -0.50 | -0.18 |
| OPM % | 1.4% | -107.7% | 25.3% | -87.5% | -9.4% | -82.4% | -66.2% | -28.3% | -3.1% | -28.4% | -142.5% | -3.3% |
| Profit Before Tax + | 1.65 | 2.92 | 1.09 | 0.14 | -2.35 | -0.45 | 0.10 | -0.14 | 0.51 | -0.38 | -0.49 | -0.13 |
| Tax Expense | 0.36 | 0.74 | -1.75 | 0.03 | 1.75 | 0.00 | -0.19 | -0.01 | 0.41 | 0.00 | 0.00 | 0.00 |
| Tax % | 21.7% | 25.3% | -160.1% | 21.1% | - | - | -194.5% | - | 80.5% | - | - | - |
| Profit After Tax | 1.29 | 2.18 | 2.84 | 0.11 | -4.10 | -0.45 | 0.28 | -0.13 | 0.10 | -0.38 | -0.49 | -0.13 |
| EPS (Basic) | 1.20 | 1.69 | 2.20 | 0.08 | -2.19 | -0.32 | 0.20 | -0.09 | 0.07 | -0.27 | -0.35 | -0.09 |
| Particulars | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 |
|---|---|---|---|---|---|---|
| Revenue from Operations | 8.50 | 24.18 | 23.92 | 18.69 | 54.01 | 32.20 |
| YOY Revenue Growth % | -64.85% | 1.11% | 27.95% | -65.39% | 67.75% | - |
| Other Income | 1.00 | 5.38 | 2.41 | 0.11 | 5.42 | 0.87 |
| Total Income | 9.50 | 29.56 | 26.33 | 18.80 | 59.43 | 33.07 |
| Total Expenses + | 10.48 | 29.07 | 24.75 | 19.50 | 57.52 | 32.58 |
| Cost of Materials Consumed | 3.85 | 7.61 | 9.58 | 1.84 | 38.96 | 0.00 |
| Employee Benefit Expense | 0.32 | 1.31 | 1.65 | 0.47 | 0.59 | 0.09 |
| Other Expenses | 4.52 | 3.67 | 3.02 | 3.07 | 9.72 | 2.22 |
| Operating Profit | -1.98 | -4.89 | -0.83 | -0.81 | -3.51 | -0.38 |
| OPM % | -23.3% | -20.2% | -3.5% | -4.3% | -6.5% | -1.2% |
| Profit Before Exceptional | -0.99 | 0.49 | 1.58 | -0.70 | 1.91 | 0.49 |
| Exceptional Items | 1.00 | 1.31 | 0.00 | 1.95 | 0.00 | 0.00 |
| Profit Before Tax + | 0.01 | 1.80 | 1.58 | 1.25 | 1.91 | 0.49 |
| Tax Expense | -0.23 | 0.77 | 0.54 | 0.47 | 0.18 | -0.02 |
| Tax % | -1760.2% | 42.6% | 34.3% | 37.3% | 9.4% | -3.5% |
| Profit After Tax | 0.25 | 1.03 | 1.04 | 0.78 | 1.73 | 0.51 |
| EPS (Basic) | 0.18 | 0.78 | 0.96 | 1.61 | 4.33 | 1.27 |
| Particulars | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 |
|---|---|---|---|---|---|---|
| ASSETS | ||||||
| Non-Current Assets + | 8.70 | 9.18 | 9.15 | 9.14 | 9.88 | 3.90 |
| Property, Plant & Equipment | 4.18 | 5.28 | 3.99 | 5.47 | 6.46 | 0.21 |
| Capital Work in Progress | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Non-Current Investments | 0.00 | 0.95 | 0.00 | 0.95 | 0.00 | 0.00 |
| Goodwill | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Other Intangible Assets | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Current Assets + | 101.82 | 119.22 | 106.52 | 96.80 | 87.23 | 33.92 |
| Inventories | 1.53 | 1.58 | 3.98 | 1.00 | 6.62 | 8.70 |
| Trade Receivables | 94.14 | 106.28 | 85.36 | 87.92 | 75.04 | 24.19 |
| Cash and Cash Equivalents | 0.74 | 0.58 | 1.10 | 1.82 | 0.01 | 0.30 |
| Current Investments | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| LIABILITIES & EQUITY | ||||||
| Total Equity | 33.99 | 33.74 | 18.45 | 10.76 | 3.96 | 2.23 |
| Equity Share Capital | 14.11 | 14.11 | 12.91 | 9.51 | 4.00 | 4.00 |
| Other Equity | 19.87 | 19.62 | 5.53 | 1.24 | -0.04 | -1.77 |
| Non-Current Liabilities | 5.86 | 6.10 | 5.05 | 3.12 | 3.02 | 4.26 |
| Current Liabilities | 70.67 | 88.57 | 92.17 | 92.07 | 90.13 | 31.34 |
| Total Liabilities | 76.53 | 94.67 | 97.22 | 95.19 | 93.15 | 35.59 |
| Particulars | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 |
|---|---|---|---|---|---|---|
| Cash from Operating Activities | 0.86 | -15.90 | 12.18 | -3.15 | 0.00 | 0.00 |
| Cash from Investing Activities | -0.93 | -1.60 | -0.88 | -1.38 | 0.00 | 0.00 |
| Cash from Financing Activities | 0.23 | 13.78 | 8.65 | 6.34 | 0.00 | 0.00 |
| Net Increase/Decrease in Cash | 0.16 | -3.72 | 19.95 | 1.81 | 0.00 | 0.00 |