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 | 28.69 | 46.02 | 45.48 | 94.83 | 118.73 | 60.19 | 97.72 | 91.69 | 215.44 | 115.37 | 102.00 | 235.45 |
| YOY Revenue Growth % | -59% | -25.66% | 65.77% | 228.22% | 313.83% | 30.79% | 114.85% | -3.32% | 81.46% | 91.67% | 4.38% | 156.79% |
| Other Income | 1.58 | 2.74 | 2.07 | 0.58 | 0.83 | 1.30 | 0.85 | 1.57 | 1.70 | 1.99 | 1.23 | 4.08 |
| Total Income | 30.27 | 48.76 | 47.56 | 95.42 | 119.55 | 61.49 | 98.57 | 93.25 | 217.13 | 117.36 | 103.23 | 239.53 |
| Total Expenses + | 31.93 | 47.37 | 42.12 | 79.86 | 94.20 | 53.96 | 82.46 | 78.78 | 190.22 | 110.10 | 100.30 | 215.83 |
| 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 | 5.66 | 7.22 | 5.55 | 7.06 | 6.63 | 8.06 | 9.66 | 8.11 | 8.60 | 14.80 | 7.02 | 14.84 |
| Other Expenses | 26.27 | 40.15 | 36.56 | 72.79 | 87.56 | 45.89 | 72.80 | 70.67 | 175.02 | 89.04 | 86.85 | 192.76 |
| Operating Profit | -3.24 | -1.35 | 3.37 | 14.98 | 24.53 | 6.24 | 15.26 | 12.91 | 25.22 | 5.26 | 1.70 | 19.62 |
| OPM % | -11.3% | -2.9% | 7.4% | 15.8% | 20.7% | 10.4% | 15.6% | 14.1% | 11.7% | 4.6% | 1.7% | 8.3% |
| Profit Before Tax + | -6.68 | -3.34 | 0.98 | 10.56 | 18.90 | 2.23 | 11.33 | 9.51 | 26.92 | 7.25 | -2.68 | 23.63 |
| Tax Expense | 0.02 | -0.30 | -0.21 | -3.19 | 4.23 | 0.16 | 2.03 | 1.27 | 4.36 | 1.62 | 0.36 | 6.11 |
| Tax % | - | - | -21.5% | -30.2% | 22.4% | 7.3% | 17.9% | 13.3% | 16.2% | 22.3% | - | 25.8% |
| Profit After Tax | -6.70 | -3.04 | 1.19 | 13.75 | 14.67 | 2.06 | 9.30 | 8.25 | 22.55 | 5.63 | -3.03 | 17.53 |
| EPS (Basic) | -1.74 | -0.81 | 0.28 | 3.60 | 3.62 | 0.51 | 2.20 | 1.85 | 5.04 | 1.24 | -0.87 | 3.92 |
| Particulars | Mar 2025 | Mar 2024 | Mar 2023 | Mar 2022 |
|---|---|---|---|---|
| Revenue from Operations | 465.04 | 305.06 | 109.95 | 260.47 |
| YOY Revenue Growth % | 52.44% | 177.45% | -57.79% | - |
| Other Income | 5.41 | 6.22 | 4.10 | 2.83 |
| Total Income | 470.45 | 311.28 | 114.05 | 263.30 |
| Total Expenses + | 420.46 | 263.54 | 128.72 | 194.13 |
| Employee Benefit Expense | 34.45 | 26.53 | 28.59 | 21.87 |
| Other Expenses | 364.37 | 237.01 | 100.13 | 172.26 |
| Operating Profit | 44.58 | 41.53 | -18.77 | 66.34 |
| OPM % | 9.6% | 13.6% | -17.1% | 25.5% |
| Profit Before Exceptional | 49.99 | 28.96 | -39.11 | 40.67 |
| Exceptional Items | 0.00 | -1.85 | -6.07 | 0.00 |
| Profit Before Tax + | 49.99 | 27.11 | -45.18 | 40.67 |
| Tax Expense | 7.83 | 1.56 | -0.73 | 1.86 |
| Tax % | 15.7% | 5.7% | - | 4.6% |
| Profit After Tax | 42.16 | 25.55 | -44.44 | 38.81 |
| EPS (Basic) | 9.79 | 6.64 | -11.77 | 10.25 |
| Particulars | Mar 2025 | Mar 2024 | Mar 2023 | Mar 2022 |
|---|---|---|---|---|
| ASSETS | ||||
| Non-Current Assets + | 142.97 | 161.91 | 119.42 | 0.00 |
| Property, Plant & Equipment | 114.92 | 111.76 | 95.67 | 0.00 |
| Capital Work in Progress | 2.63 | 1.16 | 0.00 | 0.00 |
| Non-Current Investments | 6.23 | 6.23 | 6.23 | 0.00 |
| Goodwill | 0.00 | 0.00 | 0.00 | 0.00 |
| Other Intangible Assets | 0.44 | 0.00 | 0.07 | 0.00 |
| Current Assets + | 363.49 | 222.54 | 177.30 | 0.00 |
| Inventories | 0.18 | 0.29 | 0.00 | 0.00 |
| Trade Receivables | 224.42 | 135.88 | 106.73 | 0.00 |
| Cash and Cash Equivalents | 19.93 | 8.59 | 17.27 | 0.00 |
| Current Investments | 18.38 | 3.41 | 13.15 | 0.00 |
| LIABILITIES & EQUITY | ||||
| Total Equity | 0.00 | 0.00 | 0.00 | 0.00 |
| Equity Share Capital | 44.70 | 40.65 | 37.69 | 0.00 |
| Other Equity | 353.97 | 237.23 | 161.76 | 0.00 |
| Non-Current Liabilities | 14.69 | 4.68 | 5.02 | 0.00 |
| Current Liabilities | 178.95 | 101.79 | 92.23 | 0.00 |
| Total Liabilities | 193.64 | 106.47 | 97.25 | 0.00 |
| Particulars | Mar 2025 | Mar 2024 | Mar 2023 | Mar 2022 |
|---|---|---|---|---|
| Cash from Operating Activities | -10.73 | -49.94 | -2.64 | 48.11 |
| Cash from Investing Activities | -58.48 | -7.39 | -19.18 | -49.77 |
| Cash from Financing Activities | 81.07 | 49.92 | 9.95 | 5.78 |
| Net Increase/Decrease in Cash | 11.34 | -8.68 | -10.69 | 5.21 |