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 | 28.61 | 46.02 | 45.48 | 94.83 | 118.73 | 60.19 | 97.72 | 91.69 | 214.48 | 115.37 | 61.04 | 108.23 |
| YOY Revenue Growth % | -53.77% | 67.72% | 82.45% | 228.22% | 315% | 30.79% | 114.85% | -3.32% | 80.65% | 91.67% | -37.54% | 18.04% |
| Other Income | 1.52 | 2.73 | 0.56 | 0.63 | 0.64 | 1.27 | 0.84 | 1.57 | 1.73 | 1.84 | 1.71 | 3.18 |
| Total Income | 30.13 | 48.75 | 46.05 | 95.46 | 119.37 | 61.47 | 98.56 | 93.26 | 216.21 | 117.21 | 62.75 | 111.41 |
| Total Expenses + | 29.73 | 47.16 | 41.53 | 79.32 | 93.88 | 53.54 | 81.11 | 78.08 | 189.10 | 108.88 | 60.07 | 92.50 |
| 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 | 5.60 | 7.18 | 5.47 | 6.94 | 6.58 | 8.03 | 9.58 | 8.06 | 8.55 | 14.74 | 3.63 | 7.39 |
| Other Expenses | 24.13 | 39.99 | 36.06 | 72.38 | 87.29 | 45.51 | 71.54 | 70.01 | 174.76 | 88.68 | 51.35 | 79.17 |
| Operating Profit | -1.12 | -1.14 | 3.95 | 15.51 | 24.85 | 6.65 | 16.61 | 13.61 | 25.39 | 6.49 | 0.97 | 15.73 |
| OPM % | -3.9% | -2.5% | 8.7% | 16.4% | 20.9% | 11.1% | 17% | 14.8% | 11.8% | 5.6% | 1.6% | 14.5% |
| Profit Before Tax + | -3.69 | -2.43 | 0.68 | 12.10 | 21.46 | 3.41 | 13.46 | 11.03 | 27.12 | 8.33 | 2.68 | 18.91 |
| Tax Expense | 0.00 | 0.00 | 0.00 | -2.49 | 4.56 | 0.95 | 3.51 | 2.96 | 6.56 | 2.22 | 0.84 | 4.70 |
| Tax % | - | - | 0% | -20.6% | 21.3% | 27.9% | 26.1% | 26.8% | 24.2% | 26.6% | 31.4% | 24.9% |
| Profit After Tax | -3.69 | -2.43 | 0.68 | 14.59 | 16.90 | 2.46 | 9.95 | 8.07 | 20.56 | 6.11 | 1.84 | 14.21 |
| EPS (Basic) | -0.98 | -0.65 | 0.18 | 3.78 | 4.20 | 0.60 | 2.36 | 1.81 | 4.60 | 1.37 | 0.41 | 3.18 |
| Particulars | Mar 2025 | Mar 2024 | Mar 2023 | Mar 2022 |
|---|---|---|---|---|
| Revenue from Operations | 464.08 | 305.06 | 109.87 | 254.14 |
| YOY Revenue Growth % | 52.13% | 177.66% | -56.77% | - |
| Other Income | 5.42 | 4.56 | 3.85 | 13.95 |
| Total Income | 469.50 | 309.62 | 113.73 | 268.09 |
| Total Expenses + | 414.48 | 261.89 | 120.85 | 185.47 |
| Employee Benefit Expense | 34.22 | 26.23 | 28.13 | 21.53 |
| Other Expenses | 361.82 | 235.66 | 92.72 | 163.94 |
| Operating Profit | 49.61 | 43.17 | -10.98 | 68.66 |
| OPM % | 10.7% | 14.2% | -10% | 27% |
| Profit Before Exceptional | 55.03 | 31.80 | -27.36 | 64.64 |
| Exceptional Items | 0.00 | 0.00 | -2.09 | 0.00 |
| Profit Before Tax + | 55.03 | 31.80 | -29.45 | 64.64 |
| Tax Expense | 13.99 | 3.10 | -0.17 | 1.86 |
| Tax % | 25.4% | 9.7% | - | 2.9% |
| Profit After Tax | 41.04 | 28.70 | -29.28 | 62.78 |
| EPS (Basic) | 9.54 | 7.48 | -7.77 | 16.59 |
| Particulars | Mar 2025 | Mar 2024 | Mar 2023 | Mar 2022 |
|---|---|---|---|---|
| ASSETS | ||||
| Non-Current Assets + | 140.90 | 163.54 | 120.09 | 0.00 |
| Property, Plant & Equipment | 114.39 | 108.77 | 90.20 | 0.00 |
| Capital Work in Progress | 2.63 | 1.16 | 0.00 | 0.00 |
| Non-Current Investments | 0.00 | 6.23 | 6.23 | 0.00 |
| Goodwill | 0.00 | 0.00 | 0.00 | 0.00 |
| Other Intangible Assets | 0.44 | 0.00 | 0.03 | 0.00 |
| Current Assets + | 353.46 | 213.44 | 131.99 | 0.00 |
| Inventories | 0.18 | 0.29 | 0.00 | 0.00 |
| Trade Receivables | 220.60 | 128.69 | 65.59 | 0.00 |
| Cash and Cash Equivalents | 16.93 | 7.58 | 16.64 | 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 | 351.98 | 235.85 | 155.87 | 0.00 |
| Non-Current Liabilities | 14.69 | 4.68 | 5.02 | 0.00 |
| Current Liabilities | 168.98 | 95.80 | 53.49 | 0.00 |
| Total Liabilities | 183.67 | 100.48 | 58.51 | 0.00 |
| Particulars | Mar 2025 | Mar 2024 | Mar 2023 | Mar 2022 |
|---|---|---|---|---|
| Cash from Operating Activities | -10.94 | -49.76 | 3.00 | 56.32 |
| Cash from Investing Activities | -32.74 | -7.75 | -19.37 | -38.52 |
| Cash from Financing Activities | 53.03 | 48.45 | 6.05 | 3.72 |
| Net Increase/Decrease in Cash | 9.35 | -9.06 | -10.32 | 21.52 |