| 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 | 16.25 | 12.56 | 7.60 | 7.70 | 6.14 | 10.60 | 12.53 | 8.91 | 6.45 | 7.48 | 3.45 | 9.78 |
| YOY Revenue Growth % | 105.69% | -0.84% | -58.21% | -66.16% | -62.2% | -15.58% | 64.9% | 15.77% | 4.99% | -29.45% | -72.45% | 9.77% |
| Other Income | 0.07 | 0.06 | 0.09 | 0.19 | 0.21 | 0.11 | 0.16 | 0.19 | 0.21 | 0.17 | 0.23 | 0.14 |
| Total Income | 16.32 | 12.62 | 7.69 | 7.89 | 6.35 | 10.71 | 12.68 | 9.10 | 6.66 | 7.65 | 3.68 | 9.92 |
| Total Expenses + | 15.07 | 11.27 | 8.01 | 7.12 | 8.47 | 7.23 | 9.75 | 9.61 | 6.56 | 7.47 | 3.67 | 8.52 |
| Cost of Materials Consumed | 11.71 | 9.19 | 4.96 | 3.97 | 5.23 | 4.31 | 5.73 | 6.29 | 2.55 | 5.48 | 3.96 | 3.83 |
| Employee Benefit Expense | 1.54 | 1.64 | 0.97 | 0.98 | 1.10 | 1.06 | 1.12 | 1.17 | 1.15 | 1.68 | 0.66 | 1.12 |
| Other Expenses | 1.82 | 0.44 | 2.08 | 2.17 | 2.14 | 1.86 | 2.91 | 2.15 | 2.77 | 2.04 | 2.54 | 2.23 |
| Operating Profit | 1.18 | 1.29 | -0.41 | 0.58 | -2.33 | 3.37 | 2.77 | -0.70 | -0.11 | 0.01 | -0.22 | 1.26 |
| OPM % | 7.3% | 10.3% | -5.5% | 7.5% | -37.8% | 31.8% | 22.1% | -7.9% | -1.8% | 0.1% | -6.4% | 12.8% |
| Profit Before Tax + | 1.23 | 0.67 | 0.65 | 0.32 | 0.58 | 1.26 | 1.31 | 0.21 | 0.09 | 0.17 | 0.01 | 1.39 |
| Tax Expense | 0.31 | 0.66 | 0.16 | 0.08 | 0.46 | 0.32 | 0.33 | 0.05 | 0.02 | 0.01 | 0.00 | -0.43 |
| Tax % | 25.2% | 98.6% | 25.2% | 25.2% | 79.9% | 25.2% | 25.2% | 25.1% | 26.3% | 2.9% | 1.9% | -31.2% |
| Profit After Tax | 0.92 | 0.01 | 0.49 | 0.24 | 0.12 | 0.94 | 0.98 | 0.15 | 0.07 | 0.17 | 0.01 | 1.83 |
| EPS (Basic) | 0.84 | 0.01 | 0.44 | 0.22 | 0.11 | 0.85 | 0.89 | 0.14 | 0.06 | 0.15 | 0.01 | 1.66 |
| Particulars | Mar 2025 | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 |
|---|---|---|---|---|---|
| Revenue from Operations | 38.49 | 30.35 | 62.48 | 40.33 | 47.38 |
| YOY Revenue Growth % | 26.83% | -51.43% | 54.94% | -14.88% | - |
| Other Income | 0.66 | 0.58 | 0.22 | 0.46 | 0.58 |
| Total Income | 39.14 | 30.93 | 62.70 | 40.79 | 47.96 |
| Total Expenses + | 36.27 | 29.53 | 53.12 | 35.42 | 40.92 |
| Cost of Materials Consumed | 18.87 | 16.98 | 38.49 | 23.19 | 29.07 |
| Employee Benefit Expense | 4.49 | 3.93 | 6.14 | 5.69 | 3.54 |
| Other Expenses | 9.70 | 8.62 | 8.49 | 6.54 | 8.30 |
| Operating Profit | 2.21 | 0.82 | 9.37 | 4.90 | 6.46 |
| OPM % | 5.8% | 2.7% | 15% | 12.2% | 13.6% |
| Profit Before Exceptional | 2.87 | 1.83 | 6.17 | 3.45 | 3.64 |
| Exceptional Items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Profit Before Tax + | 2.87 | 1.83 | 6.17 | 3.45 | 3.64 |
| Tax Expense | 0.72 | 0.78 | 2.05 | 0.88 | 0.96 |
| Tax % | 25.2% | 42.5% | 33.2% | 25.4% | 26.5% |
| Profit After Tax | 2.15 | 1.05 | 4.12 | 2.57 | 2.68 |
| EPS (Basic) | 1.95 | 0.95 | 3.74 | 2.34 | 2.43 |
| Particulars | Mar 2025 | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 |
|---|---|---|---|---|---|
| ASSETS | |||||
| Non-Current Assets + | 16.36 | 15.86 | 14.76 | 0.00 | 0.00 |
| Property, Plant & Equipment | 15.27 | 12.67 | 12.67 | 0.00 | 0.00 |
| Capital Work in Progress | 0.73 | 2.62 | 1.53 | 0.00 | 0.00 |
| Non-Current Investments | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Goodwill | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Other Intangible Assets | 0.00 | 0.00 | 0.01 | 0.00 | 0.00 |
| Current Assets + | 21.80 | 22.70 | 23.92 | 0.00 | 0.00 |
| Inventories | 4.55 | 6.40 | 4.57 | 0.00 | 0.00 |
| Trade Receivables | 8.40 | 6.11 | 12.26 | 0.00 | 0.00 |
| Cash and Cash Equivalents | 0.21 | 1.85 | 0.54 | 0.00 | 0.00 |
| Current Investments | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| LIABILITIES & EQUITY | |||||
| Total Equity | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Equity Share Capital | 11.02 | 11.02 | 11.02 | 0.00 | 0.00 |
| Other Equity | 20.24 | 18.09 | 17.04 | 0.00 | 0.00 |
| Non-Current Liabilities | 2.31 | 2.14 | 1.50 | 0.00 | 0.00 |
| Current Liabilities | 4.59 | 7.31 | 9.13 | 0.00 | 0.00 |
| Total Liabilities | 6.90 | 9.45 | 10.62 | 0.00 | 0.00 |
| Particulars | Mar 2025 | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 |
|---|---|---|---|---|---|
| Cash from Operating Activities | -0.04 | 6.71 | 2.40 | 4.02 | 0.00 |
| Cash from Investing Activities | -1.39 | -5.15 | -1.26 | 0.06 | 0.00 |
| Cash from Financing Activities | -0.21 | -0.25 | -2.52 | -6.05 | 0.00 |
| Net Increase/Decrease in Cash | -1.64 | 1.31 | -1.37 | -1.98 | 0.00 |