Outcome of Board Meeting
proposals for raising of funds
| Particulars | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue from Operations | 29.83 | 31.82 | 27.53 | 33.10 | 31.36 | 37.32 | 57.47 | 84.51 | 109.12 | 248.18 | 107.09 | 124.52 |
| YOY Revenue Growth % | -13.38% | -15.39% | -19.49% | 0.58% | 5.13% | 17.28% | 108.73% | 155.29% | 248.01% | 565.08% | 86.34% | 47.35% |
| Other Income | 2.31 | 1.98 | 2.78 | 4.77 | 2.75 | 5.23 | 2.64 | 3.64 | 2.82 | 6.41 | -0.39 | 4.77 |
| Total Income | 32.14 | 33.80 | 30.32 | 37.87 | 34.10 | 42.55 | 60.11 | 88.14 | 111.94 | 254.59 | 106.70 | 129.28 |
| Total Expenses + | 31.15 | 32.72 | 31.08 | 34.21 | 31.23 | 34.36 | 52.25 | 70.23 | 89.91 | 205.48 | 90.56 | 106.28 |
| Cost of Materials Consumed | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 6.18 | 23.39 | 31.99 | 89.06 | 26.94 | 44.08 |
| Employee Benefit Expense | 19.88 | 17.83 | 18.11 | 17.95 | 18.16 | 18.73 | 35.37 | 37.71 | 45.57 | 94.60 | 50.71 | 54.01 |
| Other Expenses | 9.40 | 12.32 | 10.69 | 14.02 | 10.79 | 13.84 | 9.85 | 9.41 | 19.37 | 37.08 | 18.64 | 23.80 |
| Operating Profit | -1.32 | -0.90 | -3.55 | -1.11 | 0.12 | 2.96 | 5.22 | 14.27 | 19.21 | 42.70 | 16.53 | 18.24 |
| OPM % | -4.4% | -2.8% | -12.9% | -3.4% | 0.4% | 7.9% | 9.1% | 16.9% | 17.6% | 17.2% | 15.4% | 14.6% |
| Profit Before Tax + | 0.98 | 1.08 | -0.77 | 3.66 | 2.87 | 8.19 | 7.61 | 17.78 | 22.04 | 49.11 | 13.88 | 23.65 |
| Tax Expense | 0.82 | 0.77 | -1.79 | 1.46 | 0.91 | 2.76 | 2.20 | 3.13 | 5.71 | 12.96 | 3.76 | 5.93 |
| Tax % | 83.7% | 71.2% | - | 40% | 31.7% | 33.7% | 28.9% | 17.6% | 25.9% | 26.4% | 27.1% | 25.1% |
| Profit After Tax | 0.16 | 0.31 | 1.03 | 2.19 | 1.96 | 5.43 | 5.41 | 14.65 | 16.33 | 36.15 | 10.12 | 17.72 |
| EPS (Basic) | 0.15 | 0.28 | 0.94 | 2.04 | 1.82 | 6.25 | 4.59 | 10.11 | 11.19 | 24.76 | 6.93 | 12.15 |
| Particulars | Mar 2026 | Mar 2025 | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 |
|---|---|---|---|---|---|---|
| Revenue from Operations | 479.79 | 239.77 | 122.28 | 139.15 | 141.07 | 113.22 |
| YOY Revenue Growth % | 100.1% | 96.08% | -12.12% | -1.36% | 24.6% | - |
| Other Income | 10.78 | 14.84 | 11.84 | 10.49 | 6.14 | 3.46 |
| Total Income | 490.57 | 254.61 | 134.12 | 149.64 | 147.21 | 116.67 |
| Total Expenses + | 402.32 | 218.39 | 129.17 | 127.69 | 128.68 | 98.71 |
| Cost of Materials Consumed | 160.08 | 29.57 | 0.00 | 0.00 | 0.00 | 0.00 |
| Employee Benefit Expense | 199.32 | 139.99 | 73.77 | 86.60 | 93.68 | 73.03 |
| Other Expenses | 79.52 | 40.47 | 46.43 | 34.93 | 30.06 | 22.79 |
| Operating Profit | 77.46 | 21.38 | -6.89 | 11.47 | 12.39 | 14.50 |
| OPM % | 16.1% | 8.9% | -5.6% | 8.2% | 8.8% | 12.8% |
| Profit Before Exceptional | 88.25 | 36.22 | 4.95 | 21.95 | 18.53 | 17.96 |
| Exceptional Items | -1.61 | -0.38 | 0.00 | 0.00 | 0.00 | 0.00 |
| Profit Before Tax + | 86.64 | 35.84 | 4.95 | 21.95 | 18.53 | 17.96 |
| Tax Expense | 22.64 | 9.55 | 1.26 | 6.44 | 5.35 | 5.31 |
| Tax % | 26.1% | 26.6% | 25.5% | 29.3% | 28.9% | 29.5% |
| Profit After Tax | 63.99 | 26.30 | 3.69 | 15.51 | 13.18 | 12.65 |
| EPS (Basic) | 53.78 | 18.15 | 3.44 | 11.64 | 13.18 | 12.65 |
| Particulars | Mar 2026 | Mar 2025 | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 |
|---|---|---|---|---|---|---|
| ASSETS | ||||||
| Non-Current Assets + | 188.50 | 72.58 | 39.78 | 40.48 | 40.60 | 38.19 |
| Property, Plant & Equipment | 79.70 | 35.08 | 8.00 | 7.47 | 6.58 | 4.60 |
| Capital Work in Progress | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Non-Current Investments | 49.86 | 30.91 | 23.97 | 25.24 | 28.72 | 25.46 |
| Goodwill | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Other Intangible Assets | 5.89 | 4.05 | 2.50 | 2.40 | 0.02 | 0.00 |
| Current Assets + | 337.04 | 218.40 | 179.17 | 106.57 | 82.86 | 64.97 |
| Inventories | 63.64 | 8.89 | 0.00 | 0.00 | 0.11 | 0.00 |
| Trade Receivables | 146.19 | 143.18 | 60.70 | 61.21 | 44.73 | 19.78 |
| Cash and Cash Equivalents | 2.25 | 0.31 | 0.31 | 0.31 | 0.27 | 0.58 |
| Current Investments | 67.96 | 12.38 | 11.45 | 11.65 | 11.15 | 9.12 |
| LIABILITIES & EQUITY | ||||||
| Total Equity | 336.78 | 185.74 | 162.89 | 84.94 | 71.40 | 65.08 |
| Equity Share Capital | 14.59 | 11.88 | 11.77 | 10.30 | 10.00 | 10.00 |
| Other Equity | 322.20 | 173.86 | 151.11 | 74.64 | 61.40 | 55.08 |
| Non-Current Liabilities | 77.60 | 25.46 | 17.55 | 13.80 | 6.81 | 7.79 |
| Current Liabilities | 111.15 | 79.78 | 38.52 | 48.31 | 45.24 | 30.29 |
| Total Liabilities | 188.76 | 105.23 | 56.07 | 62.11 | 52.05 | 38.09 |
| Particulars | Mar 2026 | Mar 2025 | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 |
|---|---|---|---|---|---|---|
| Cash from Operating Activities | 37.07 | -18.49 | 3.30 | -2.88 | 7.91 | 18.33 |
| Cash from Investing Activities | -156.92 | 21.03 | -64.19 | -3.35 | -3.46 | -7.59 |
| Cash from Financing Activities | 121.79 | -2.54 | 60.89 | 6.26 | -4.76 | -10.37 |
| Net Increase/Decrease in Cash | 1.94 | 0.00 | 0.31 | 0.04 | -0.31 | 0.36 |