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 | 28.11 | 21.89 | 20.78 | 32.18 | 33.61 | 22.47 | 23.04 | 32.55 | 34.97 | 24.96 | 26.07 | 36.93 |
| YOY Revenue Growth % | -2.26% | -48.96% | -51.15% | 24.2% | 19.58% | 2.63% | 10.84% | 1.16% | 4.02% | 11.08% | 13.16% | 13.44% |
| Other Income | 0.61 | 0.77 | 0.81 | 0.27 | 26.38 | 9.93 | 10.12 | 10.31 | 10.68 | 0.15 | 0.08 | 0.13 |
| Total Income | 28.72 | 22.66 | 21.59 | 32.45 | 60.00 | 32.39 | 33.16 | 42.86 | 45.65 | 25.11 | 26.15 | 37.05 |
| Total Expenses + | 19.76 | 17.97 | 18.33 | 21.53 | 20.39 | 21.89 | 19.09 | 21.73 | 30.97 | 30.10 | 31.51 | 24.31 |
| Cost of Materials Consumed | 3.73 | 3.19 | 3.20 | 4.39 | 4.74 | 3.13 | 3.21 | 4.37 | 4.10 | 2.91 | 3.07 | 4.22 |
| Employee Benefit Expense | 5.00 | 5.34 | 5.85 | 5.30 | 5.32 | 5.91 | 5.89 | 6.05 | 5.46 | 6.46 | 6.10 | 5.93 |
| Other Expenses | 11.03 | 9.44 | 9.28 | 11.84 | 10.33 | 12.85 | 9.99 | 11.31 | 11.26 | 9.81 | 10.85 | 12.88 |
| Operating Profit | 8.35 | 3.92 | 2.45 | 10.65 | 13.23 | 0.58 | 3.95 | 10.82 | 3.99 | -5.14 | -5.45 | 12.62 |
| OPM % | 29.7% | 17.9% | 11.8% | 33.1% | 39.3% | 2.6% | 17.1% | 33.2% | 11.4% | -20.6% | -20.9% | 34.2% |
| Profit Before Tax + | 8.06 | 3.81 | 10.51 | 2.34 | 25.89 | 0.72 | 4.08 | 7.70 | 14.68 | -4.99 | -5.36 | -49.38 |
| Tax Expense | 2.34 | 0.97 | 2.65 | 0.59 | 6.61 | 1.11 | 1.06 | 2.87 | 4.62 | 1.54 | 1.61 | 3.25 |
| Tax % | 29% | 25.6% | 25.2% | 25.3% | 25.5% | 153.6% | 26% | 37.3% | 31.5% | - | - | - |
| Profit After Tax | 5.72 | 2.83 | 7.85 | 1.75 | 19.28 | -0.39 | 3.02 | 4.83 | 10.06 | -6.53 | -6.98 | -52.63 |
| EPS (Basic) | 3.31 | 1.64 | 4.54 | 1.01 | 11.15 | -0.22 | 1.75 | 2.79 | 5.82 | -3.77 | -4.03 | -30.44 |
| Particulars | Mar 2025 | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 |
|---|---|---|---|---|---|---|---|
| Revenue from Operations | 113.02 | 108.47 | 95.42 | 91.70 | 54.36 | 184.67 | 202.35 |
| YOY Revenue Growth % | 4.2% | 13.67% | 4.06% | 68.68% | -70.56% | -8.74% | - |
| Other Income | 41.04 | 28.24 | 2.04 | 6.67 | 10.58 | 10.67 | 10.59 |
| Total Income | 154.07 | 136.70 | 97.46 | 98.37 | 64.94 | 195.33 | 212.95 |
| Total Expenses + | 126.88 | 78.22 | 72.91 | 98.94 | 64.57 | 154.66 | 160.34 |
| Cost of Materials Consumed | 14.81 | 15.53 | 13.58 | 13.73 | 7.44 | 24.07 | 23.54 |
| Employee Benefit Expense | 23.31 | 21.81 | 20.15 | 27.32 | 23.08 | 39.03 | 38.21 |
| Other Expenses | 45.41 | 40.89 | 39.18 | 57.89 | 34.06 | 91.55 | 98.59 |
| Operating Profit | -13.86 | 30.25 | 22.51 | -7.24 | -10.21 | 30.01 | 42.01 |
| OPM % | -12.3% | 27.9% | 23.6% | -7.9% | -18.8% | 16.2% | 20.8% |
| Profit Before Exceptional | 27.18 | 34.38 | 20.92 | -34.71 | -33.17 | 0.76 | 10.19 |
| Exceptional Items | 0.00 | 8.16 | 9.83 | 0.00 | 0.00 | 0.00 | 0.00 |
| Profit Before Tax + | 27.18 | 42.54 | 30.75 | -34.71 | -33.17 | 0.76 | 10.19 |
| Tax Expense | 9.66 | 10.83 | 5.56 | -0.21 | -0.20 | 8.27 | 6.66 |
| Tax % | 35.5% | 25.5% | 18.1% | - | - | 1086.2% | 65.3% |
| Profit After Tax | 17.52 | 31.71 | 25.19 | -34.50 | -32.97 | -7.51 | 3.53 |
| EPS (Basic) | 10.13 | 18.34 | 14.19 | -29.93 | -28.60 | -6.51 | 3.07 |
| Particulars | Mar 2025 | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 |
|---|---|---|---|---|---|---|---|
| ASSETS | |||||||
| Non-Current Assets + | 581.03 | 188.54 | 188.74 | 0.00 | 0.00 | 0.00 | 0.00 |
| Property, Plant & Equipment | 116.66 | 115.58 | 116.34 | 0.00 | 0.00 | 0.00 | 0.00 |
| Capital Work in Progress | 2.92 | 2.73 | 2.78 | 0.00 | 0.00 | 0.00 | 0.00 |
| Non-Current Investments | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Goodwill | 62.13 | 62.13 | 62.13 | 0.00 | 0.00 | 0.00 | 0.00 |
| Other Intangible Assets | 0.06 | 0.10 | 0.17 | 0.00 | 0.00 | 0.00 | 0.00 |
| Current Assets + | 87.92 | 416.03 | 52.51 | 0.00 | 0.00 | 0.00 | 0.00 |
| Inventories | 1.39 | 1.53 | 1.01 | 0.00 | 0.00 | 0.00 | 0.00 |
| Trade Receivables | 6.88 | 6.11 | 6.07 | 0.00 | 0.00 | 0.00 | 0.00 |
| Cash and Cash Equivalents | 1.99 | 1.16 | 1.30 | 0.00 | 0.00 | 0.00 | 0.00 |
| Current Investments | 3.44 | 0.44 | 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 | 17.29 | 17.29 | 17.29 | 0.00 | 0.00 | 0.00 | 0.00 |
| Other Equity | 226.28 | 213.00 | 185.62 | 0.00 | 0.00 | 0.00 | 0.00 |
| Non-Current Liabilities | 156.92 | 162.17 | 11.13 | 0.00 | 0.00 | 0.00 | 0.00 |
| Current Liabilities | 268.46 | 212.12 | 27.21 | 0.00 | 0.00 | 0.00 | 0.00 |
| Total Liabilities | 425.38 | 374.29 | 38.34 | 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 | 0.45 | -385.18 | 8.75 | 2.61 | 0.00 | 0.00 | 0.00 |
| Cash from Investing Activities | 9.58 | 58.13 | -2.73 | -10.36 | 0.00 | 0.00 | 0.00 |
| Cash from Financing Activities | -9.20 | 326.98 | -5.52 | 6.73 | 0.00 | 0.00 | 0.00 |
| Net Increase/Decrease in Cash | 0.83 | -0.07 | 0.50 | -1.03 | 0.00 | 0.00 | 0.00 |