| Particulars | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
| Revenue from Operations | 97.63 | 112.51 | 120.35 | 141.04 | 148.67 | 168.71 | 182.55 |
| YOY Revenue Growth % | - | - | - | - | 52.28% | 49.95% | 51.68% |
| Other Income | 5.38 | 9.13 | 15.20 | 16.03 | 16.17 | 16.60 | 12.36 |
| Total Income | 103.00 | 121.64 | 135.55 | 157.07 | 164.83 | 185.31 | 194.91 |
| Total Expenses + | 90.96 | 91.96 | 93.26 | 109.96 | 124.40 | 138.09 | 155.04 |
| Cost of Materials Consumed | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Employee Benefit Expense | 39.42 | 35.22 | 32.76 | 35.37 | 40.54 | 39.66 | 39.70 |
| Other Expenses | 43.83 | 48.24 | 48.15 | 64.74 | 71.01 | 84.17 | 97.21 |
| Operating Profit | 6.67 | 20.55 | 27.09 | 31.09 | 24.27 | 30.63 | 27.52 |
| OPM % | 6.8% | 18.3% | 22.5% | 22% | 16.3% | 18.2% | 15.1% |
| Profit Before Tax + | -308.70 | -48.21 | 41.50 | 47.11 | 40.44 | 43.40 | 39.87 |
| Tax Expense | -38.92 | 0.00 | -239.16 | 12.18 | 9.86 | 10.91 | -25.86 |
| Tax % | - | - | -576.2% | 25.8% | 24.4% | 25.1% | -64.9% |
| Profit After Tax | -269.78 | -48.21 | 280.66 | 34.94 | 30.58 | 32.49 | 65.73 |
| EPS (Basic) | -17.20 | -2.81 | 15.38 | 1.92 | 1.68 | 1.78 | 3.60 |
| Particulars | Mar 2026 | Mar 2025 |
|---|---|---|
| Revenue from Operations | 640.98 | 421.94 |
| YOY Revenue Growth % | 51.91% | - |
| Other Income | 61.15 | 35.61 |
| Total Income | 702.13 | 457.55 |
| Total Expenses + | 527.48 | 367.15 |
| Employee Benefit Expense | 155.27 | 146.40 |
| Other Expenses | 317.13 | 184.60 |
| Operating Profit | 113.50 | 54.79 |
| OPM % | 17.7% | 13% |
| Profit Before Exceptional | 174.65 | 90.40 |
| Exceptional Items | -3.83 | -373.79 |
| Profit Before Tax + | 170.82 | -283.39 |
| Tax Expense | 7.08 | -274.37 |
| Tax % | 4.1% | - |
| Profit After Tax | 163.74 | -9.03 |
| EPS (Basic) | 8.97 | -0.51 |
| Particulars | Mar 2026 | Mar 2025 |
|---|---|---|
| ASSETS | ||
| Non-Current Assets + | 981.30 | 559.40 |
| Property, Plant & Equipment | 85.95 | 37.95 |
| Capital Work in Progress | 2.30 | 0.00 |
| Non-Current Investments | 196.87 | 96.88 |
| Goodwill | 0.00 | 0.00 |
| Other Intangible Assets | 0.00 | 0.00 |
| Current Assets + | 726.77 | 839.81 |
| Inventories | 0.00 | 0.00 |
| Trade Receivables | 25.93 | 27.98 |
| Cash and Cash Equivalents | 74.62 | 97.04 |
| Current Investments | 0.00 | 11.92 |
| LIABILITIES & EQUITY | ||
| Total Equity | 1,423.68 | 1,236.09 |
| Equity Share Capital | 18.18 | 17.74 |
| Other Equity | 1,405.50 | 1,218.35 |
| Non-Current Liabilities | 45.69 | 14.65 |
| Current Liabilities | 238.70 | 148.47 |
| Total Liabilities | 284.40 | 163.12 |
| Particulars | Mar 2026 | Mar 2025 |
|---|---|---|
| Cash from Operating Activities | 191.95 | 84.88 |
| Cash from Investing Activities | -209.73 | -476.41 |
| Cash from Financing Activities | -4.63 | 360.55 |
| Net Increase/Decrease in Cash | -22.41 | -30.98 |