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 | 19.56 | 18.48 | 21.10 | 19.86 | 16.89 | 17.88 | 17.32 | 16.71 | 14.51 | 15.43 | 15.51 | 14.00 |
| YOY Revenue Growth % | 66.12% | 34.9% | 44.59% | 30.57% | -13.69% | -3.23% | -17.9% | -15.83% | -14.05% | -13.73% | -10.43% | -16.21% |
| Other Income | 0.56 | 0.79 | 0.81 | 1.02 | 1.21 | 1.01 | 1.24 | 1.04 | 1.17 | 1.35 | 0.39 | 0.34 |
| Total Income | 20.13 | 19.27 | 21.90 | 20.87 | 18.09 | 18.89 | 18.56 | 17.75 | 15.69 | 16.78 | 15.91 | 14.35 |
| Total Expenses + | 18.38 | 16.58 | 18.13 | 19.09 | 14.08 | 14.39 | 14.67 | 15.36 | 15.30 | 14.53 | 16.01 | 12.90 |
| Cost of Materials Consumed | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.84 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Employee Benefit Expense | 11.80 | 13.29 | 13.40 | 14.29 | 11.23 | 11.58 | 12.05 | 11.00 | 10.26 | 10.88 | 11.35 | 9.78 |
| Other Expenses | 6.58 | 3.29 | 4.73 | 4.80 | 2.85 | 2.80 | 1.77 | 4.36 | 4.22 | 2.54 | 2.18 | 2.12 |
| Operating Profit | 1.18 | 1.89 | 2.96 | 0.77 | 2.81 | 3.50 | 2.65 | 1.35 | -0.78 | 0.89 | -0.50 | 1.11 |
| OPM % | 6% | 10.3% | 14% | 3.9% | 16.6% | 19.5% | 15.3% | 8.1% | -5.4% | 5.8% | -3.2% | 7.9% |
| Profit Before Tax + | 0.65 | 1.56 | 2.56 | 0.51 | 0.36 | 2.85 | 1.98 | -0.37 | 0.39 | 2.25 | -0.10 | 1.45 |
| Tax Expense | 0.34 | 0.29 | 0.26 | 0.41 | 0.57 | 0.80 | 0.53 | 0.49 | 0.49 | 0.45 | 0.17 | 0.37 |
| Tax % | 52.5% | 18.2% | 10.3% | 78.8% | 156.7% | 28.1% | 27% | - | 124.9% | 20.2% | - | 25.3% |
| Profit After Tax | 0.31 | 1.28 | 2.30 | 0.11 | -0.20 | 2.05 | 1.44 | -0.85 | -0.10 | 1.79 | -0.27 | 1.09 |
| EPS (Basic) | 0.16 | 0.65 | 1.17 | 0.06 | -0.10 | 1.05 | 0.74 | -0.44 | -0.05 | 0.91 | -0.14 | 0.55 |
| Particulars | Mar 2025 | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 |
|---|---|---|---|---|---|---|---|
| Revenue from Operations | 66.43 | 76.32 | 63.06 | 46.48 | 36.52 | 38.37 | 36.66 |
| YOY Revenue Growth % | -12.96% | 21.02% | 35.68% | 27.27% | -4.82% | 4.66% | - |
| Other Income | 4.46 | 3.82 | 2.35 | 0.99 | 1.29 | 0.70 | 0.41 |
| Total Income | 70.89 | 80.14 | 65.41 | 47.47 | 37.81 | 39.07 | 37.07 |
| Total Expenses + | 66.04 | 67.89 | 57.57 | 41.53 | 30.22 | 29.92 | 31.44 |
| Employee Benefit Expense | 44.89 | 52.21 | 41.61 | 33.77 | 26.85 | 26.00 | 23.40 |
| Other Expenses | 14.00 | 15.67 | 15.96 | 7.76 | 3.38 | 3.92 | 8.04 |
| Operating Profit | 0.39 | 8.43 | 5.49 | 4.95 | 6.29 | 8.45 | 5.22 |
| OPM % | 0.6% | 11% | 8.7% | 10.6% | 17.2% | 22% | 14.2% |
| Profit Before Exceptional | 4.85 | 5.00 | 4.96 | 3.76 | 3.22 | 3.06 | 2.79 |
| Exceptional Items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Profit Before Tax + | 4.85 | 5.00 | 4.96 | 3.76 | 3.22 | 3.06 | 2.79 |
| Tax Expense | 2.31 | 1.52 | 1.40 | 1.70 | 0.98 | 0.72 | 0.84 |
| Tax % | 47.6% | 30.4% | 28.3% | 45.2% | 30.4% | 23.5% | 30% |
| Profit After Tax | 2.54 | 3.48 | 3.56 | 2.06 | 2.24 | 2.34 | 1.96 |
| EPS (Basic) | 1.30 | 1.77 | 1.81 | 1.05 | 1.14 | 1.19 | 1.00 |
| Particulars | Mar 2025 | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 |
|---|---|---|---|---|---|---|---|
| ASSETS | |||||||
| Non-Current Assets + | 82.54 | 96.45 | 56.17 | 0.00 | 0.00 | 0.00 | 0.00 |
| Property, Plant & Equipment | 17.87 | 19.58 | 21.15 | 0.00 | 0.00 | 0.00 | 0.00 |
| Capital Work in Progress | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Non-Current Investments | 60.67 | 60.66 | 15.90 | 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 | 0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Current Assets + | 43.37 | 49.51 | 35.84 | 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 | 2.66 | 2.13 | 1.94 | 0.00 | 0.00 | 0.00 | 0.00 |
| Cash and Cash Equivalents | 0.02 | 1.04 | 0.46 | 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 | 32.07 | 29.50 | 26.30 | 0.00 | 0.00 | 0.00 | 0.00 |
| Non-Current Liabilities | 23.13 | 34.14 | 16.26 | 0.00 | 0.00 | 0.00 | 0.00 |
| Current Liabilities | 51.09 | 62.68 | 29.82 | 0.00 | 0.00 | 0.00 | 0.00 |
| Total Liabilities | 74.22 | 96.82 | 46.08 | 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 | 19.61 | 20.96 | -11.42 | 4.82 | 0.00 | 0.00 | 0.00 |
| Cash from Investing Activities | -0.20 | -45.54 | -2.89 | -10.34 | 0.00 | 0.00 | 0.00 |
| Cash from Financing Activities | -20.43 | 25.16 | 14.27 | 0.77 | 0.00 | 0.00 | 0.00 |
| Net Increase/Decrease in Cash | -1.02 | 0.57 | -0.03 | -4.76 | 0.00 | 0.00 | 0.00 |