| 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 | 97.07 | 94.36 | 116.79 | 93.91 | 104.82 | 107.32 | 126.81 | 103.77 | 111.54 | 134.34 | 175.45 | 170.09 |
| YOY Revenue Growth % | 41.11% | 28.29% | 31.54% | 14.02% | 7.98% | 13.74% | 8.58% | 10.5% | 6.42% | 25.17% | 38.36% | 63.91% |
| Other Income | 6.14 | 6.50 | 0.22 | 0.41 | 0.34 | 0.38 | 0.53 | 0.72 | 0.65 | 0.65 | 0.67 | 1.85 |
| Total Income | 103.21 | 100.86 | 117.01 | 94.33 | 105.16 | 107.70 | 127.34 | 104.49 | 112.19 | 134.99 | 176.13 | 171.94 |
| Total Expenses + | 98.53 | 97.54 | 113.68 | 90.28 | 100.45 | 102.79 | 122.62 | 100.52 | 107.42 | 130.25 | 169.57 | 165.33 |
| 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 | 0.99 | 0.97 | 1.43 | 1.50 | 1.72 | 2.06 | 2.29 | 1.99 | 1.76 | 2.15 | 2.14 | 2.24 |
| Other Expenses | 3.28 | 4.10 | 4.99 | 3.65 | 4.98 | 4.26 | 5.88 | 5.17 | 4.96 | 5.97 | 7.46 | 8.31 |
| Operating Profit | -1.46 | -3.18 | 3.10 | 3.64 | 4.37 | 4.53 | 4.19 | 3.25 | 4.13 | 4.08 | 5.88 | 4.76 |
| OPM % | -1.5% | -3.4% | 2.7% | 3.9% | 4.2% | 4.2% | 3.3% | 3.1% | 3.7% | 3% | 3.4% | 2.8% |
| Profit Before Tax + | 4.68 | 3.33 | 3.33 | 4.05 | 4.71 | 4.91 | 4.72 | 3.97 | 4.77 | 4.73 | 6.56 | 6.61 |
| Tax Expense | 1.10 | 0.85 | 0.84 | 1.07 | 1.07 | 1.25 | 1.13 | 1.04 | 1.19 | 1.01 | 1.65 | 2.06 |
| Tax % | 23.6% | 25.6% | 25.2% | 26.4% | 22.6% | 25.5% | 24% | 26.3% | 24.9% | 21.3% | 25.2% | 31.2% |
| Profit After Tax | 3.57 | 2.47 | 2.49 | 2.98 | 3.65 | 3.66 | 3.58 | 2.93 | 3.58 | 3.73 | 4.91 | 4.55 |
| EPS (Basic) | 0.29 | 0.20 | 0.20 | 0.24 | 0.29 | 0.29 | 0.29 | 0.23 | 0.29 | 0.29 | 0.39 | 0.35 |
| Particulars | Mar 2026 | Mar 2025 | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 |
|---|---|---|---|---|---|---|---|
| Revenue from Operations | 591.43 | 442.72 | 413.79 | 313.48 | 233.47 | 172.92 | 168.03 |
| YOY Revenue Growth % | 33.59% | 6.99% | 32% | 34.27% | 35.02% | 2.91% | - |
| Other Income | 3.82 | 1.97 | 1.61 | 31.26 | 18.29 | 16.79 | 18.97 |
| Total Income | 595.25 | 444.69 | 415.40 | 344.74 | 251.76 | 189.72 | 187.00 |
| Total Expenses + | 572.57 | 426.37 | 400.02 | 333.43 | 244.68 | 184.41 | 179.67 |
| Employee Benefit Expense | 8.29 | 8.06 | 4.89 | 4.24 | 3.73 | 3.51 | 3.55 |
| Other Expenses | 26.70 | 20.28 | 16.01 | 11.60 | 9.44 | 8.39 | 8.29 |
| Operating Profit | 18.85 | 16.34 | 13.77 | -19.95 | -11.21 | -11.49 | -11.64 |
| OPM % | 3.2% | 3.7% | 3.3% | -6.4% | -4.8% | -6.6% | -6.9% |
| Profit Before Exceptional | 22.67 | 18.31 | 15.38 | 11.32 | 7.08 | 5.31 | 7.33 |
| Exceptional Items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Profit Before Tax + | 22.67 | 18.31 | 15.38 | 11.32 | 7.08 | 5.31 | 7.33 |
| Tax Expense | 5.91 | 4.49 | 3.86 | 2.83 | 1.80 | 1.56 | 1.94 |
| Tax % | 26.1% | 24.5% | 25.1% | 25% | 25.5% | 29.5% | 26.5% |
| Profit After Tax | 16.76 | 13.82 | 11.52 | 8.49 | 5.27 | 3.74 | 5.39 |
| EPS (Basic) | 1.31 | 1.10 | 0.92 | 0.68 | 0.42 | 2.99 | 4.31 |
| Particulars | Mar 2026 | Mar 2025 | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 |
|---|---|---|---|---|---|---|---|
| ASSETS | |||||||
| Non-Current Assets + | 61.86 | 43.11 | 34.55 | 27.66 | 28.66 | 28.63 | 12.82 |
| Property, Plant & Equipment | 29.02 | 12.50 | 9.63 | 7.78 | 7.22 | 6.40 | 6.53 |
| Capital Work in Progress | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Non-Current Investments | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 15.99 | 0.00 |
| Goodwill | 0.29 | 0.29 | 0.29 | 0.29 | 0.29 | 0.29 | 0.29 |
| Other Intangible Assets | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Current Assets + | 136.67 | 87.79 | 86.13 | 67.27 | 53.78 | 40.42 | 52.25 |
| Inventories | 96.28 | 63.65 | 51.78 | 45.01 | 40.94 | 28.97 | 22.31 |
| Trade Receivables | 8.31 | 5.38 | 6.11 | 5.48 | 5.38 | 4.92 | 5.88 |
| Cash and Cash Equivalents | 8.63 | 6.66 | 15.52 | 10.92 | 1.83 | 1.62 | 19.64 |
| Current Investments | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| LIABILITIES & EQUITY | |||||||
| Total Equity | 132.59 | 88.57 | 66.08 | 54.56 | 46.22 | 41.08 | 38.61 |
| Equity Share Capital | 14.07 | 12.52 | 12.52 | 12.52 | 12.52 | 12.52 | 12.52 |
| Other Equity | 118.52 | 76.05 | 53.57 | 42.04 | 33.70 | 28.56 | 26.10 |
| Non-Current Liabilities | 45.47 | 21.16 | 16.35 | 9.26 | 8.32 | 7.67 | 4.23 |
| Current Liabilities | 20.48 | 21.17 | 38.25 | 31.11 | 27.90 | 20.30 | 22.23 |
| Total Liabilities | 65.94 | 42.33 | 54.60 | 40.37 | 36.22 | 27.97 | 26.46 |
| Particulars | Mar 2026 | Mar 2025 | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 |
|---|---|---|---|---|---|---|---|
| Cash from Operating Activities | 1.52 | 5.17 | 19.06 | 8.23 | -0.71 | 2.72 | 0.00 |
| Cash from Investing Activities | -18.98 | -8.09 | -15.06 | -0.41 | -1.92 | -2.09 | 0.00 |
| Cash from Financing Activities | 19.43 | -5.94 | 0.60 | 1.27 | 2.83 | -3.45 | 0.00 |
| Net Increase/Decrease in Cash | 1.97 | -8.87 | 4.61 | 9.09 | 0.21 | -2.81 | 0.00 |