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 | 73.97 | 94.84 | 110.71 | 104.64 | 112.29 | 129.21 | 150.20 | 178.67 | 154.92 | 170.17 | 148.77 | 191.71 |
| YOY Revenue Growth % | -47.86% | -22.58% | 14.41% | 90.51% | 51.8% | 36.24% | 35.67% | 70.75% | 37.97% | 31.7% | -0.95% | 7.3% |
| Other Income | 0.58 | 1.30 | 2.90 | 1.53 | 2.05 | 1.79 | 1.92 | 2.89 | 3.88 | 1.17 | 5.19 | 3.89 |
| Total Income | 74.55 | 96.14 | 113.60 | 106.17 | 114.33 | 131.00 | 152.12 | 181.56 | 158.80 | 171.34 | 153.96 | 195.60 |
| Total Expenses + | 68.54 | 109.06 | 108.17 | 111.12 | 117.73 | 132.12 | 162.81 | 183.66 | 156.88 | 164.07 | 147.58 | 191.61 |
| Cost of Materials Consumed | 46.31 | 81.93 | 74.19 | 78.55 | 81.96 | 91.29 | 115.51 | 132.12 | 121.87 | 96.77 | 79.76 | 109.27 |
| Employee Benefit Expense | 4.26 | 3.62 | 3.98 | 4.28 | 5.71 | 4.36 | 4.94 | 5.63 | 6.77 | 5.03 | 5.31 | 6.11 |
| Other Expenses | 17.96 | 23.52 | 30.00 | 28.29 | 30.06 | 36.48 | 42.36 | 45.90 | 48.83 | 48.86 | 50.16 | 78.72 |
| Operating Profit | 5.43 | -14.22 | 2.53 | -6.48 | -5.45 | -2.91 | -12.61 | -4.99 | -1.96 | 6.11 | 1.19 | 0.10 |
| OPM % | 7.3% | -15% | 2.3% | -6.2% | -4.8% | -2.3% | -8.4% | -2.8% | -1.3% | 3.6% | 0.8% | 0.1% |
| Profit Before Tax + | -9.53 | 6.24 | 6.45 | 4.96 | -6.08 | 4.65 | 2.48 | 1.23 | 1.92 | 7.28 | 6.38 | 3.99 |
| Tax Expense | -2.14 | 1.55 | 1.48 | 1.25 | -0.88 | 1.25 | 0.70 | -0.01 | 0.93 | 1.82 | 1.76 | 0.83 |
| Tax % | - | 24.8% | 23% | 25.1% | - | 26.9% | 28.4% | -0.5% | 48.4% | 25% | 27.5% | 20.8% |
| Profit After Tax | -7.39 | 4.69 | 4.97 | 3.72 | -5.20 | 3.40 | 1.77 | 1.23 | 0.99 | 5.46 | 4.62 | 3.16 |
| EPS (Basic) | -6.15 | 3.62 | 1.90 | 2.82 | -3.92 | 2.52 | 1.32 | 0.92 | 0.15 | 0.81 | 0.69 | 0.94 |
| Particulars | Mar 2025 | Mar 2024 | Mar 2023 | Mar 2022 |
|---|---|---|---|---|
| Revenue from Operations | 613.00 | 423.36 | 336.82 | 460.61 |
| YOY Revenue Growth % | 44.79% | 25.69% | -26.88% | - |
| Other Income | 10.48 | 6.88 | 10.96 | 11.92 |
| Total Income | 623.48 | 430.24 | 347.78 | 472.53 |
| Total Expenses + | 613.20 | 446.08 | 318.03 | 449.47 |
| Cost of Materials Consumed | 460.78 | 316.63 | 209.59 | 315.71 |
| Employee Benefit Expense | 21.69 | 17.59 | 15.30 | 14.71 |
| Other Expenses | 173.58 | 111.86 | 93.15 | 119.05 |
| Operating Profit | -0.20 | -22.72 | 18.78 | 11.14 |
| OPM % | -0% | -5.4% | 5.6% | 2.4% |
| Profit Before Exceptional | 10.28 | 11.57 | 12.98 | 20.72 |
| Exceptional Items | 0.00 | 0.00 | 0.00 | 0.00 |
| Profit Before Tax + | 10.28 | 11.57 | 12.98 | 20.72 |
| Tax Expense | 2.88 | 3.40 | 3.99 | 7.73 |
| Tax % | 28% | 29.3% | 30.7% | 37.3% |
| Profit After Tax | 7.40 | 8.17 | 8.99 | 12.99 |
| EPS (Basic) | 1.10 | 7.60 | 7.60 | 13.89 |
| Particulars | Mar 2025 | Mar 2024 | Mar 2023 | Mar 2022 |
|---|---|---|---|---|
| ASSETS | ||||
| Non-Current Assets + | 296.87 | 286.67 | 269.54 | 0.00 |
| Property, Plant & Equipment | 153.59 | 152.42 | 156.15 | 0.00 |
| Capital Work in Progress | 1.76 | 4.98 | 2.77 | 0.00 |
| Non-Current Investments | 83.43 | 72.64 | 66.39 | 0.00 |
| Goodwill | 0.00 | 0.00 | 0.00 | 0.00 |
| Other Intangible Assets | 0.02 | 6.55 | 6.66 | 0.00 |
| Current Assets + | 330.37 | 266.62 | 186.06 | 0.00 |
| Inventories | 232.17 | 156.21 | 101.16 | 0.00 |
| Trade Receivables | 47.24 | 62.86 | 28.01 | 0.00 |
| Cash and Cash Equivalents | 4.38 | 10.22 | 18.85 | 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 | 276.97 | 270.15 | 251.95 | 0.00 |
| Non-Current Liabilities | 26.51 | 27.81 | 33.08 | 0.00 |
| Current Liabilities | 310.36 | 241.86 | 157.61 | 0.00 |
| Total Liabilities | 336.88 | 269.67 | 190.69 | 0.00 |
| Particulars | Mar 2025 | Mar 2024 | Mar 2023 | Mar 2022 |
|---|---|---|---|---|
| Cash from Operating Activities | 7.72 | -41.72 | 43.06 | 8.98 |
| Cash from Investing Activities | -29.71 | -18.23 | -57.48 | 69.35 |
| Cash from Financing Activities | 23.68 | 53.37 | 20.01 | -9.60 |
| Net Increase/Decrease in Cash | 1.69 | -6.58 | 5.59 | 46.68 |