| 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 | 14.53 | 4.97 | 11.74 | 2.07 | 12.65 | 9.81 | 7.37 | 1.13 | 15.01 | 8.93 | 2.21 | 21.99 |
| YOY Revenue Growth % | -60.93% | -71.75% | -45.39% | -85.24% | -12.96% | 97.15% | -37.24% | -45.29% | 18.69% | -8.95% | -69.96% | 1837.64% |
| Other Income | 0.04 | 0.04 | 0.17 | 0.09 | 0.11 | 0.03 | 0.23 | 0.05 | 0.05 | 0.07 | 0.63 | 0.12 |
| Total Income | 14.57 | 5.02 | 11.91 | 2.16 | 12.76 | 9.84 | 7.59 | 1.19 | 15.07 | 9.00 | 2.84 | 22.11 |
| Total Expenses + | 20.94 | 4.90 | 7.00 | -10.31 | 6.85 | 0.18 | -2.03 | -0.33 | 29.51 | 0.07 | 4.55 | 28.04 |
| 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 | 0.28 | 0.24 | 0.26 | 0.24 | 0.30 | 0.30 | 0.36 | 0.39 | 0.44 | 0.36 | 0.39 | 0.42 |
| Other Expenses | 0.24 | 0.10 | 0.14 | 0.16 | 0.16 | 0.14 | 0.15 | 0.11 | 0.13 | 0.12 | 0.13 | 0.20 |
| Operating Profit | -6.41 | 0.07 | 4.73 | 12.39 | 5.80 | 9.63 | 9.39 | 1.47 | -14.50 | 8.86 | -2.34 | -6.05 |
| OPM % | -44.1% | 1.4% | 40.3% | 597.1% | 45.9% | 98.1% | 127.5% | 129.2% | -96.6% | 99.2% | -105.7% | -27.5% |
| Profit Before Tax + | -6.37 | 0.11 | 4.91 | 12.48 | 5.91 | 9.65 | 9.62 | 1.52 | -14.44 | 8.93 | -1.71 | -5.93 |
| Tax Expense | 0.13 | 0.00 | 0.37 | 0.19 | 5.35 | 2.46 | 2.46 | 0.40 | -3.58 | 2.32 | -0.56 | -1.47 |
| Tax % | - | 0% | 7.5% | 1.6% | 90.7% | 25.5% | 25.6% | 26.1% | - | 26% | - | - |
| Profit After Tax | -6.50 | 0.11 | 4.54 | 12.28 | 0.55 | 7.19 | 7.16 | 1.12 | -10.86 | 6.61 | -1.15 | -4.46 |
| EPS (Basic) | 0.00 | 0.11 | 4.53 | 12.26 | 0.55 | 7.18 | 7.14 | 1.12 | 0.00 | 6.60 | 0.00 | -4.45 |
| Particulars | Mar 2025 | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 |
|---|---|---|---|---|---|
| Revenue from Operations | 33.32 | 31.85 | 67.69 | 151.34 | 78.91 |
| YOY Revenue Growth % | 4.61% | -52.94% | -55.28% | 91.79% | - |
| Other Income | 0.36 | 0.41 | 0.33 | 0.45 | 1.25 |
| Total Income | 33.69 | 32.26 | 68.02 | 151.79 | 80.16 |
| Total Expenses + | 27.34 | 8.86 | 69.48 | 147.39 | 66.12 |
| Employee Benefit Expense | 1.49 | 1.03 | 1.22 | 1.21 | 1.11 |
| Other Expenses | 0.53 | 0.98 | 1.13 | 2.52 | 7.45 |
| Operating Profit | 5.99 | 22.99 | -1.80 | 3.96 | 12.79 |
| OPM % | 18% | 72.2% | -2.7% | 2.6% | 16.2% |
| Profit Before Exceptional | 6.35 | 23.40 | -1.47 | 4.41 | 14.04 |
| Exceptional Items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Profit Before Tax + | 6.35 | 23.40 | -1.47 | 4.41 | 14.04 |
| Tax Expense | 1.74 | 5.91 | 0.19 | 2.38 | 2.11 |
| Tax % | 27.4% | 25.3% | - | 54.1% | 15% |
| Profit After Tax | 4.61 | 17.49 | -1.66 | 2.03 | 11.94 |
| EPS (Basic) | 4.60 | 17.47 | -1.65 | 2.02 | 11.91 |
| Particulars | Mar 2025 | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 |
|---|---|---|---|---|---|
| ASSETS | |||||
| Non-Current Assets + | 6.70 | 6.73 | 5.57 | 6.00 | 7.85 |
| Property, Plant & Equipment | 0.00 | 0.00 | 0.00 | 0.01 | 0.02 |
| Capital Work in Progress | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Non-Current Investments | 2.45 | 2.45 | 2.45 | 2.45 | 2.45 |
| Goodwill | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Other Intangible Assets | 0.00 | 0.00 | 0.00 | 0.00 | 0.02 |
| Current Assets + | 63.40 | 54.15 | 34.81 | 41.19 | 29.18 |
| Inventories | 57.51 | 51.88 | 33.26 | 38.85 | 23.46 |
| Trade Receivables | 3.93 | 1.20 | 0.11 | 0.01 | 0.97 |
| Cash and Cash Equivalents | 0.12 | 0.24 | 0.20 | 0.49 | 1.08 |
| Current Investments | 1.00 | 0.00 | 0.49 | 0.49 | 0.50 |
| LIABILITIES & EQUITY | |||||
| Total Equity | 48.24 | 44.16 | 26.80 | 28.46 | 26.43 |
| Equity Share Capital | 10.02 | 10.02 | 10.02 | 10.02 | 10.02 |
| Other Equity | 38.22 | 34.14 | 16.78 | 18.44 | 16.41 |
| Non-Current Liabilities | 4.39 | 4.84 | 0.00 | 0.00 | 0.00 |
| Current Liabilities | 17.47 | 11.86 | 13.58 | 18.74 | 10.60 |
| Total Liabilities | 21.86 | 16.71 | 13.58 | 18.74 | 10.60 |
| Particulars | Mar 2025 | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 |
|---|---|---|---|---|---|
| Cash from Operating Activities | -2.63 | 6.18 | 3.24 | -10.77 | -1.43 |
| Cash from Investing Activities | -1.00 | 0.49 | -0.06 | 0.00 | -1.26 |
| Cash from Financing Activities | 3.51 | -6.63 | -3.47 | 10.19 | 3.23 |
| Net Increase/Decrease in Cash | -0.12 | 0.04 | -0.29 | -0.59 | 0.54 |