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 | 73.03 | 94.84 | 111.36 | 107.00 | 116.62 | 132.81 | 154.77 | 183.55 | 157.08 | 183.66 | 159.68 | 302.65 |
| YOY Revenue Growth % | -50.02% | -24.95% | 3.96% | 90.63% | 59.67% | 40.04% | 38.98% | 71.55% | 34.7% | 38.28% | 3.17% | 64.88% |
| Other Income | 0.66 | 6.81 | 2.27 | 1.70 | 2.05 | 1.93 | 1.80 | 2.94 | 4.43 | 1.48 | 5.84 | 5.49 |
| Total Income | 73.69 | 101.65 | 113.63 | 108.70 | 118.66 | 134.75 | 156.57 | 186.50 | 161.51 | 185.14 | 165.53 | 308.14 |
| Total Expenses + | 69.15 | 115.95 | 108.80 | 115.29 | 119.38 | 133.61 | 165.78 | 185.63 | 161.46 | 177.47 | 158.69 | 300.73 |
| Cost of Materials Consumed | 43.31 | 88.14 | 74.24 | 81.86 | 79.24 | 92.05 | 117.05 | 133.16 | 121.60 | 109.24 | 105.65 | 201.12 |
| Employee Benefit Expense | 5.22 | 3.94 | 4.29 | 4.73 | 6.25 | 4.82 | 5.63 | 6.22 | 7.46 | 5.58 | 6.04 | 7.42 |
| Other Expenses | 20.62 | 23.87 | 30.27 | 28.71 | 33.89 | 36.74 | 43.10 | 46.24 | 50.45 | 50.50 | 52.42 | 83.85 |
| Operating Profit | 3.89 | -21.11 | 2.57 | -8.29 | -2.76 | -0.80 | -11.00 | -2.08 | -4.38 | 6.19 | 0.99 | 1.92 |
| OPM % | 5.3% | -22.3% | 2.3% | -7.8% | -2.4% | -0.6% | -7.1% | -1.1% | -2.8% | 3.4% | 0.6% | 0.6% |
| Profit Before Tax + | -11.39 | 4.84 | 5.99 | 4.16 | -7.06 | 4.31 | 1.24 | 1.92 | 0.05 | 7.67 | 6.84 | 7.41 |
| Tax Expense | -2.16 | 1.55 | 1.50 | 1.22 | -0.87 | 1.26 | 0.73 | -0.03 | 1.08 | 1.91 | 3.17 | 0.32 |
| Tax % | - | 32.1% | 25.1% | 29.3% | - | 29.2% | 58.5% | -1.8% | 2267.6% | 25% | 46.4% | 4.3% |
| Profit After Tax | -9.23 | 3.28 | 4.48 | 2.94 | -6.19 | 3.05 | 0.51 | 1.95 | -1.03 | 5.76 | 3.67 | 7.09 |
| EPS (Basic) | 7.64 | 2.53 | 1.72 | 2.23 | -4.67 | 2.26 | 0.38 | 1.46 | -0.15 | 0.86 | 0.55 | 2.12 |
| Particulars | Mar 2025 | Mar 2024 | Mar 2023 | Mar 2022 |
|---|---|---|---|---|
| Revenue from Operations | 628.22 | 435.56 | 352.72 | 491.10 |
| YOY Revenue Growth % | 44.23% | 23.48% | -28.18% | - |
| Other Income | 11.11 | 7.09 | 11.54 | 13.29 |
| Total Income | 639.32 | 442.64 | 364.27 | 504.38 |
| Total Expenses + | 631.81 | 459.42 | 334.76 | 484.99 |
| Cost of Materials Consumed | 463.87 | 315.80 | 209.59 | 320.60 |
| Employee Benefit Expense | 24.14 | 19.20 | 17.35 | 17.24 |
| Other Expenses | 176.53 | 124.41 | 107.82 | 147.15 |
| Operating Profit | -3.59 | -23.86 | 17.97 | 6.11 |
| OPM % | -0.6% | -5.5% | 5.1% | 1.2% |
| Profit Before Exceptional | 7.51 | 7.93 | 10.76 | 19.35 |
| Exceptional Items | 0.00 | 0.00 | 0.00 | 0.00 |
| Profit Before Tax + | 7.51 | 7.93 | 10.76 | 19.35 |
| Tax Expense | 3.03 | 3.41 | 4.06 | 5.79 |
| Tax % | 40.3% | 43% | 37.7% | 29.9% |
| Profit After Tax | 4.48 | 4.52 | 6.70 | 13.55 |
| EPS (Basic) | 0.67 | 3.41 | 5.69 | 12.55 |
| Particulars | Mar 2025 | Mar 2024 | Mar 2023 | Mar 2022 |
|---|---|---|---|---|
| ASSETS | ||||
| Non-Current Assets + | 349.43 | 319.08 | 233.77 | 0.00 |
| Property, Plant & Equipment | 155.47 | 154.21 | 157.51 | 0.00 |
| Capital Work in Progress | 139.81 | 86.57 | 16.18 | 0.00 |
| Non-Current Investments | 2.03 | 1.96 | 1.33 | 0.00 |
| Goodwill | 0.00 | 0.00 | 0.00 | 0.00 |
| Other Intangible Assets | 0.02 | 11.34 | 11.50 | 0.00 |
| Current Assets + | 401.01 | 311.12 | 209.50 | 0.00 |
| Inventories | 239.52 | 166.46 | 116.08 | 0.00 |
| Trade Receivables | 59.10 | 58.40 | 26.42 | 0.00 |
| Cash and Cash Equivalents | 19.34 | 15.81 | 21.07 | 0.00 |
| Current Investments | 0.00 | 0.00 | 0.00 | 0.00 |
| LIABILITIES & EQUITY | ||||
| Total Equity | 0.00 | 0.00 | 0.00 | 0.00 |
| Equity Share Capital | 13.40 | 13.46 | 12.96 | 0.00 |
| Other Equity | 249.10 | 245.99 | 231.75 | 0.00 |
| Non-Current Liabilities | 111.25 | 126.11 | 35.99 | 0.00 |
| Current Liabilities | 376.70 | 244.63 | 162.56 | 0.00 |
| Total Liabilities | 487.94 | 370.74 | 198.55 | 0.00 |
| Particulars | Mar 2025 | Mar 2024 | Mar 2023 | Mar 2022 |
|---|---|---|---|---|
| Cash from Operating Activities | 3.20 | -66.14 | 26.18 | 27.35 |
| Cash from Investing Activities | -54.21 | -77.10 | -41.54 | -43.75 |
| Cash from Financing Activities | 57.55 | 151.97 | 22.36 | -9.50 |
| Net Increase/Decrease in Cash | 6.55 | 8.73 | 7.00 | -46.04 |