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 | 61.63 | 52.75 | 43.52 | 52.89 | 57.07 | 53.76 | 43.05 | 51.58 | 50.53 | 50.26 | 44.11 | 46.77 |
| YOY Revenue Growth % | 111.69% | 44.92% | 4.9% | 24.51% | -7.4% | 1.91% | -1.07% | -2.47% | -11.46% | -6.5% | 2.45% | -9.32% |
| Other Income | 0.87 | 0.67 | 0.67 | 0.83 | 3.31 | 2.80 | -0.59 | 1.76 | 1.27 | 2.92 | 1.05 | -0.32 |
| Total Income | 62.50 | 53.42 | 44.19 | 53.72 | 60.38 | 56.55 | 42.47 | 53.35 | 51.80 | 53.19 | 45.15 | 46.46 |
| Total Expenses + | 57.21 | 53.24 | 44.52 | 39.57 | 47.74 | 58.49 | 66.57 | 50.76 | 57.01 | 52.14 | 50.19 | 44.84 |
| Cost of Materials Consumed | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 9.85 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Employee Benefit Expense | 37.61 | 31.53 | 31.32 | 30.09 | 32.13 | 39.99 | 42.55 | 35.81 | 27.63 | 31.00 | 30.13 | 26.00 |
| Other Expenses | 19.60 | 21.71 | 13.20 | 9.48 | 15.61 | 18.50 | 14.17 | 14.96 | 22.30 | 16.22 | 14.02 | 14.09 |
| Operating Profit | 4.42 | -0.49 | -1.00 | 13.32 | 9.33 | -4.74 | -23.51 | 0.82 | -6.48 | -1.87 | -6.08 | 1.94 |
| OPM % | 7.2% | -0.9% | -2.3% | 25.2% | 16.4% | -8.8% | -54.6% | 1.6% | -12.8% | -3.7% | -13.8% | 4.1% |
| Profit Before Tax + | 0.28 | -3.27 | -3.99 | 9.47 | 5.83 | -8.54 | -28.35 | -3.96 | -5.21 | 1.05 | -5.04 | 1.62 |
| Tax Expense | 0.66 | 0.31 | 0.27 | 0.58 | 1.30 | -0.10 | 0.61 | 0.48 | 1.02 | 0.46 | 0.17 | 0.37 |
| Tax % | 237% | - | - | 6.2% | 22.3% | - | - | - | - | 43.4% | - | 22.6% |
| Profit After Tax | -0.38 | -3.58 | -4.26 | 8.89 | 4.53 | -8.44 | -28.96 | -4.43 | -6.23 | 0.59 | -5.21 | 1.25 |
| EPS (Basic) | -0.21 | -1.71 | -1.93 | 4.69 | 2.82 | -4.29 | -14.75 | -2.26 | -3.17 | 0.30 | -2.65 | 0.64 |
| Particulars | Mar 2025 | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 |
|---|---|---|---|---|---|---|---|
| Revenue from Operations | 198.92 | 206.23 | 181.99 | 112.24 | 109.47 | 105.71 | 102.55 |
| YOY Revenue Growth % | -3.54% | 13.32% | 62.14% | 2.53% | 3.56% | 3.08% | - |
| Other Income | 5.25 | 5.49 | 2.93 | 2.03 | 6.91 | 2.20 | 1.34 |
| Total Income | 204.17 | 211.72 | 184.92 | 114.28 | 116.38 | 107.91 | 103.89 |
| Total Expenses + | 250.22 | 185.07 | 163.21 | 95.37 | 93.11 | 84.24 | 71.95 |
| Employee Benefit Expense | 145.97 | 125.07 | 103.58 | 60.19 | 49.21 | 48.97 | 46.57 |
| Other Expenses | 79.77 | 60.00 | 59.62 | 35.18 | 43.91 | 35.27 | 25.38 |
| Operating Profit | -51.30 | 21.16 | 18.79 | 16.88 | 16.36 | 21.47 | 30.60 |
| OPM % | -25.8% | 10.3% | 10.3% | 15% | 14.9% | 20.3% | 29.8% |
| Profit Before Exceptional | -46.05 | 8.04 | 10.17 | 11.76 | 9.41 | 5.43 | 19.78 |
| Exceptional Items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Profit Before Tax + | -46.05 | 8.04 | 10.17 | 11.76 | 9.41 | 5.43 | 19.78 |
| Tax Expense | 2.01 | 2.46 | 2.00 | 1.96 | 0.60 | 0.66 | 0.93 |
| Tax % | - | 30.6% | 19.7% | 16.7% | 6.4% | 12.2% | 4.7% |
| Profit After Tax | -48.06 | 5.58 | 8.17 | 9.80 | 8.81 | 4.77 | 18.85 |
| EPS (Basic) | -24.48 | 2.84 | 4.15 | 4.99 | 4.49 | 2.43 | 9.60 |
| Particulars | Mar 2025 | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 |
|---|---|---|---|---|---|---|---|
| ASSETS | |||||||
| Non-Current Assets + | 79.81 | 113.33 | 70.37 | 0.00 | 0.00 | 0.00 | 0.00 |
| Property, Plant & Equipment | 18.32 | 36.27 | 37.01 | 0.00 | 0.00 | 0.00 | 0.00 |
| Capital Work in Progress | 2.35 | 36.84 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Non-Current Investments | 16.73 | 17.98 | 12.76 | 0.00 | 0.00 | 0.00 | 0.00 |
| Goodwill | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Other Intangible Assets | 35.85 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Current Assets + | 116.22 | 159.16 | 106.32 | 0.00 | 0.00 | 0.00 | 0.00 |
| Inventories | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Trade Receivables | 49.81 | 59.28 | 55.18 | 0.00 | 0.00 | 0.00 | 0.00 |
| Cash and Cash Equivalents | 2.36 | 25.27 | 3.40 | 0.00 | 0.00 | 0.00 | 0.00 |
| Current Investments | 0.00 | 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 | 0.00 |
| Equity Share Capital | 19.63 | 19.63 | 19.63 | 0.00 | 0.00 | 0.00 | 0.00 |
| Other Equity | 48.32 | 92.84 | 79.15 | 0.00 | 0.00 | 0.00 | 0.00 |
| Non-Current Liabilities | 56.76 | 70.51 | 33.91 | 0.00 | 0.00 | 0.00 | 0.00 |
| Current Liabilities | 71.34 | 89.52 | 43.57 | 0.00 | 0.00 | 0.00 | 0.00 |
| Total Liabilities | 128.09 | 160.02 | 77.48 | 0.00 | 0.00 | 0.00 | 0.00 |
| Particulars | Mar 2025 | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 |
|---|---|---|---|---|---|---|---|
| Cash from Operating Activities | 52.14 | 12.42 | -22.05 | 6.41 | 0.00 | 0.00 | 0.00 |
| Cash from Investing Activities | -33.49 | -43.01 | -8.53 | -25.77 | 0.00 | 0.00 | 0.00 |
| Cash from Financing Activities | -41.57 | 52.47 | 20.57 | 18.44 | 0.00 | 0.00 | 0.00 |
| Net Increase/Decrease in Cash | -22.92 | 21.88 | -10.02 | -0.93 | 0.00 | 0.00 | 0.00 |