| Particulars | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue from Operations | 3.44 | 3.96 | 4.11 | 3.64 | 2.96 | 3.42 | 3.76 | 3.17 | 3.54 | 3.96 | 3.13 | 3.07 |
| YOY Revenue Growth % | 30.55% | 39.06% | 39.13% | 14.2% | -14.1% | -13.47% | -8.49% | -12.8% | 19.74% | 15.6% | -16.92% | -3.27% |
| Other Income | 0.01 | 0.01 | 0.01 | 0.08 | 0.00 | 0.00 | 0.01 | 0.01 | 0.04 | 0.06 | 0.00 | 0.01 |
| Total Income | 3.45 | 3.97 | 4.12 | 3.72 | 2.96 | 3.43 | 3.77 | 3.18 | 3.58 | 4.02 | 3.12 | 3.08 |
| Total Expenses + | 2.36 | 2.27 | 2.25 | 1.99 | 1.67 | 1.36 | 1.55 | 1.47 | 2.28 | 1.33 | 1.68 | 1.49 |
| 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 | 0.30 | 0.30 | 0.32 | 0.38 | 0.30 | 0.33 | 0.37 | 0.52 | 0.47 | 0.39 | 0.48 | 0.51 |
| Other Expenses | 0.41 | 0.31 | 0.22 | 0.35 | 0.47 | 0.35 | 0.37 | 0.23 | 0.99 | 0.26 | 0.42 | 0.29 |
| Operating Profit | 1.08 | 1.69 | 1.86 | 1.65 | 1.28 | 2.06 | 2.21 | 1.71 | 1.26 | 2.63 | 1.45 | 1.59 |
| OPM % | 31.4% | 42.7% | 45.3% | 45.3% | 43.4% | 60.2% | 58.7% | 53.7% | 35.5% | 66.5% | 46.4% | 51.6% |
| Profit Before Tax + | 1.09 | 1.70 | 1.87 | 1.73 | 1.28 | 2.06 | 2.22 | 1.71 | 1.30 | 2.69 | 1.45 | 1.59 |
| Tax Expense | 0.48 | 0.45 | 0.47 | 0.43 | 0.34 | 0.56 | 0.58 | 0.42 | 0.56 | 0.76 | 0.40 | 0.23 |
| Tax % | 43.8% | 26.3% | 25.2% | 25.1% | 26.9% | 27% | 26.1% | 24.6% | 42.9% | 28.4% | 27.8% | 14.4% |
| Profit After Tax | 0.61 | 1.25 | 1.40 | 1.29 | 0.94 | 1.51 | 1.64 | 1.29 | 0.74 | 1.92 | 1.04 | 1.36 |
| EPS (Basic) | 0.57 | 1.15 | 1.29 | 1.19 | 0.17 | 0.28 | 0.30 | 0.24 | 0.14 | 0.35 | 0.19 | 0.22 |
| Particulars | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 |
|---|---|---|---|---|---|
| Revenue from Operations | 13.90 | 14.66 | 12.43 | 11.13 | 5.79 |
| YOY Revenue Growth % | -5.18% | 17.95% | 11.7% | 92.23% | - |
| Other Income | 0.06 | 0.07 | 0.07 | 0.01 | 0.02 |
| Total Income | 13.96 | 14.73 | 12.50 | 11.14 | 5.81 |
| Total Expenses + | 6.70 | 8.15 | 6.30 | 5.56 | 3.92 |
| Employee Benefit Expense | 1.71 | 1.30 | 1.12 | 0.83 | 0.77 |
| Other Expenses | 1.94 | 1.33 | 1.01 | 1.29 | 0.84 |
| Operating Profit | 7.20 | 6.51 | 6.13 | 5.57 | 1.87 |
| OPM % | 51.8% | 44.4% | 49.3% | 50.1% | 32.3% |
| Profit Before Exceptional | 7.26 | 6.58 | 6.20 | 5.58 | 1.89 |
| Exceptional Items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Profit Before Tax + | 7.26 | 6.58 | 6.20 | 5.58 | 1.89 |
| Tax Expense | 2.11 | 1.70 | 1.78 | 1.40 | 0.65 |
| Tax % | 29.1% | 25.8% | 28.6% | 25.1% | 34.4% |
| Profit After Tax | 5.15 | 4.88 | 4.42 | 4.18 | 1.24 |
| EPS (Basic) | 0.95 | 0.90 | 4.08 | 3.85 | 1.14 |
| Particulars | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 |
|---|---|---|---|---|---|
| ASSETS | |||||
| Non-Current Assets + | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Property, Plant & Equipment | 0.67 | 0.02 | 0.01 | 0.02 | 0.02 |
| Capital Work in Progress | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Non-Current Investments | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Goodwill | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Other Intangible Assets | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Current Assets + | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Inventories | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Trade Receivables | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Cash and Cash Equivalents | 0.01 | 0.98 | 2.24 | 0.26 | 0.26 |
| Current Investments | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| LIABILITIES & EQUITY | |||||
| Total Equity | 55.01 | 50.08 | 45.20 | 40.78 | 36.60 |
| Equity Share Capital | 10.85 | 10.85 | 10.85 | 10.85 | 10.85 |
| Other Equity | 44.16 | 39.23 | 34.35 | 29.92 | 25.74 |
| Non-Current Liabilities | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Current Liabilities | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Total Liabilities | 28.11 | 28.83 | 52.34 | 32.76 | 20.79 |
| Particulars | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 |
|---|---|---|---|---|---|
| Cash from Operating Activities | 4.17 | 27.23 | -15.01 | -13.11 | 0.00 |
| Cash from Investing Activities | -0.70 | -0.01 | 0.00 | 4.11 | 0.00 |
| Cash from Financing Activities | -4.22 | -28.47 | 17.00 | 9.00 | 0.00 |
| Net Increase/Decrease in Cash | -0.75 | -1.26 | 1.98 | 0.00 | 0.00 |