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 | 394.36 | 443.48 | 533.11 | 560.38 | 654.85 | 716.04 | 783.63 | 877.48 | 1,116.25 | 846.27 | 822.94 | 878.36 |
| YOY Revenue Growth % | 139.65% | 89.57% | 76.88% | 67.6% | 66.05% | 61.46% | 46.99% | 56.59% | 70.46% | 18.19% | 5.02% | 0.1% |
| Other Income | 7.37 | 7.33 | 4.35 | 34.49 | 3.18 | 8.95 | 84.08 | 17.23 | 57.66 | 194.62 | 275.50 | 60.42 |
| Total Income | 401.73 | 450.81 | 537.46 | 594.87 | 658.02 | 725.00 | 867.71 | 894.71 | 1,173.90 | 1,040.90 | 1,098.44 | 938.77 |
| Total Expenses + | 241.75 | 247.16 | 240.98 | 250.59 | 289.12 | 321.98 | 329.16 | 368.09 | 1,151.25 | 1,121.57 | 1,130.22 | 1,097.61 |
| 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 | 124.06 | 139.23 | 138.77 | 143.98 | 154.11 | 167.76 | 161.56 | 176.51 | 191.73 | 199.87 | 206.52 | 182.98 |
| Other Expenses | 117.69 | 107.93 | 102.21 | 106.61 | 135.00 | 154.22 | 167.60 | 191.59 | 252.83 | 217.61 | 230.14 | 231.69 |
| Operating Profit | 152.61 | 196.32 | 292.13 | 309.79 | 365.73 | 394.07 | 454.46 | 509.39 | -35.00 | -275.29 | -307.28 | -219.25 |
| OPM % | 38.7% | 44.3% | 54.8% | 55.3% | 55.8% | 55% | 58% | 58.1% | -3.1% | -32.5% | -37.3% | -25% |
| Profit Before Tax + | -30.43 | -68.46 | -20.38 | -40.06 | 22.21 | -125.29 | 15.11 | -100.95 | 22.65 | -80.67 | -31.77 | -163.82 |
| Tax Expense | -9.68 | -3.97 | 7.85 | -22.19 | -17.21 | -3.42 | 7.47 | -42.39 | -1.55 | 26.29 | -23.27 | -29.21 |
| Tax % | - | - | - | - | -77.5% | - | 49.4% | - | -6.9% | - | - | - |
| Profit After Tax | -20.75 | -64.50 | -28.23 | -17.87 | 39.41 | -121.87 | 7.64 | -58.56 | 24.21 | -106.96 | -8.50 | -134.60 |
| EPS (Basic) | -0.78 | -1.19 | -0.56 | -0.67 | 0.04 | -2.19 | -0.57 | -1.26 | -0.49 | -0.33 | -0.96 | -2.23 |
| Particulars | Mar 2025 | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 |
|---|---|---|---|---|---|---|
| Revenue from Operations | 3,493.40 | 2,206.81 | 1,310.06 | 683.86 | 500.22 | 469.83 |
| YOY Revenue Growth % | 58.3% | 68.45% | 91.57% | 36.71% | 6.47% | - |
| Other Income | 167.92 | 31.85 | 55.44 | 19.79 | 12.93 | 10.64 |
| Total Income | 3,661.32 | 2,238.66 | 1,365.50 | 703.64 | 513.15 | 480.48 |
| Total Expenses + | 3,849.80 | 1,027.84 | 718.42 | 443.32 | 270.55 | 326.32 |
| Employee Benefit Expense | 697.56 | 576.09 | 431.00 | 259.13 | 196.47 | 226.16 |
| Other Expenses | 766.23 | 451.75 | 287.42 | 184.19 | 74.08 | 100.16 |
| Operating Profit | -356.40 | 1,178.97 | 591.64 | 240.53 | 229.67 | 143.51 |
| OPM % | -10.2% | 53.4% | 45.2% | 35.2% | 45.9% | 30.5% |
| Profit Before Exceptional | -188.48 | -108.95 | -178.64 | -184.32 | -32.00 | -55.33 |
| Exceptional Items | 0.00 | 2.25 | 0.00 | 0.00 | 0.00 | 67.99 |
| Profit Before Tax + | -188.48 | -106.70 | -178.64 | -184.32 | -32.00 | 12.66 |
| Tax Expense | -39.90 | -35.51 | 4.29 | 5.62 | 9.81 | 11.95 |
| Tax % | - | - | - | - | - | 94.3% |
| Profit After Tax | -148.58 | -71.19 | -182.94 | -189.94 | -41.81 | 0.72 |
| EPS (Basic) | -4.51 | -2.39 | -3.60 | -4.25 | -1.13 | 0.35 |
| Particulars | Mar 2025 | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 |
|---|---|---|---|---|---|---|
| ASSETS | ||||||
| Non-Current Assets + | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Property, Plant & Equipment | 866.32 | 577.83 | 444.66 | 0.00 | 0.00 | 0.00 |
| Capital Work in Progress | 129.40 | 3.68 | 3.38 | 0.00 | 0.00 | 0.00 |
| Non-Current Investments | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Goodwill | 57.63 | 57.63 | 51.61 | 0.00 | 0.00 | 0.00 |
| Other Intangible Assets | 30.82 | 27.45 | 14.04 | 0.00 | 0.00 | 0.00 |
| Current Assets + | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Inventories | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Trade Receivables | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Cash and Cash Equivalents | 907.55 | 669.52 | 598.64 | 0.00 | 0.00 | 0.00 |
| Current Investments | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| LIABILITIES & EQUITY | ||||||
| Total Equity | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Equity Share Capital | 41.60 | 41.60 | 41.60 | 0.00 | 0.00 | 0.00 |
| Other Equity | 237.66 | 399.02 | 551.79 | 0.00 | 0.00 | 0.00 |
| Non-Current Liabilities | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Current Liabilities | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Total Liabilities | 20,963.75 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Particulars | Mar 2025 | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 |
|---|---|---|---|---|---|---|
| Cash from Operating Activities | 2,532.43 | 119.85 | -4,054.03 | -543.70 | 0.00 | 0.00 |
| Cash from Investing Activities | -1,704.40 | -1,550.21 | 142.29 | -285.90 | 0.00 | 0.00 |
| Cash from Financing Activities | -590.00 | 1,501.24 | 111.61 | 5,019.28 | 0.00 | 0.00 |
| Net Increase/Decrease in Cash | 238.03 | 70.88 | -3,800.13 | 4,189.68 | 0.00 | 0.00 |