| 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 | 3.46 | 2.99 | 3.72 | 4.77 | 5.32 | 7.07 | 8.94 | 11.88 | 7.65 | 6.48 | 5.55 | 6.43 |
| YOY Revenue Growth % | 123.09% | 71.01% | 106.76% | 123.42% | 53.68% | 136.29% | 140.15% | 149.29% | 43.86% | -8.37% | -37.94% | -45.86% |
| Other Income | 0.02 | 0.00 | 0.00 | 0.02 | 0.01 | 0.00 | 0.43 | 6.41 | 1.52 | 2.65 | 0.52 | 0.04 |
| Total Income | 3.48 | 3.00 | 3.73 | 4.79 | 5.32 | 7.08 | 9.38 | 18.29 | 9.17 | 9.13 | 6.07 | 6.47 |
| Total Expenses + | 1.10 | 2.34 | 2.57 | 3.50 | 4.70 | 5.13 | 7.49 | 11.13 | 6.90 | 5.29 | 5.65 | 3.54 |
| 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 | 0.32 | 0.24 | 0.31 | 0.25 | 0.31 | 0.36 | 0.44 | 1.13 | 1.17 | 1.22 | 1.05 | 0.59 |
| Other Expenses | 0.68 | 0.10 | 0.29 | 0.81 | 1.56 | 1.52 | 3.76 | 4.37 | 1.88 | 0.77 | 1.06 | 0.44 |
| Operating Profit | 2.36 | 0.65 | 1.16 | 1.27 | 0.62 | 1.94 | 1.45 | 0.75 | 0.75 | 1.19 | -0.10 | 2.89 |
| OPM % | 68.2% | 21.9% | 31% | 26.6% | 11.6% | 27.5% | 16.2% | 6.3% | 9.8% | 18.3% | -1.7% | 45% |
| Profit Before Tax + | 2.38 | 0.66 | 1.16 | 1.29 | 0.63 | 1.95 | 1.89 | 7.16 | 2.27 | 3.84 | 0.43 | 2.93 |
| Tax Expense | 0.38 | 0.23 | 0.33 | 0.57 | 0.11 | 0.60 | 0.57 | 1.55 | 0.85 | 1.18 | 0.30 | 0.71 |
| Tax % | 15.9% | 35.1% | 28.2% | 43.7% | 18.2% | 30.8% | 30% | 21.6% | 37.3% | 30.7% | 71.1% | 24.2% |
| Profit After Tax | 2.00 | 0.43 | 0.83 | 0.73 | 0.51 | 1.35 | 1.32 | 5.61 | 1.42 | 2.66 | 0.12 | 2.22 |
| EPS (Basic) | 0.33 | 0.70 | 0.14 | 0.12 | 0.08 | 0.22 | 0.22 | 0.92 | 0.23 | 0.44 | 0.02 | 0.35 |
| Particulars | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 |
|---|---|---|---|---|---|
| Revenue from Operations | 35.55 | 16.80 | 9.71 | 5.26 | 4.79 |
| YOY Revenue Growth % | 111.58% | 73% | 84.79% | 9.72% | - |
| Other Income | 8.37 | 0.03 | 0.04 | 0.02 | 0.04 |
| Total Income | 43.92 | 16.83 | 9.75 | 5.28 | 4.83 |
| Total Expenses + | 30.66 | 13.10 | 6.62 | 3.21 | 3.39 |
| Employee Benefit Expense | 3.10 | 1.11 | 1.15 | 0.67 | 0.86 |
| Other Expenses | 11.70 | 6.56 | 4.38 | 1.09 | 1.52 |
| Operating Profit | 4.89 | 3.70 | 3.09 | 2.05 | 1.40 |
| OPM % | 13.8% | 22% | 31.8% | 38.9% | 29.2% |
| Profit Before Exceptional | 13.26 | 3.74 | 3.14 | 2.07 | 1.44 |
| Exceptional Items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Profit Before Tax + | 13.26 | 3.74 | 3.14 | 2.07 | 1.44 |
| Tax Expense | 3.56 | 1.21 | 0.66 | 0.66 | 0.49 |
| Tax % | 26.9% | 32.5% | 21.2% | 31.8% | 34.2% |
| Profit After Tax | 9.70 | 2.52 | 2.47 | 1.41 | 0.95 |
| EPS (Basic) | 1.59 | 0.41 | 0.41 | 0.52 | 0.18 |
| 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 | 0.37 | 0.40 | 0.40 | 0.42 | 0.32 |
| 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 | 0.02 | 0.03 | 0.28 | 0.15 |
| Trade Receivables | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Cash and Cash Equivalents | 9.46 | 11.20 | 3.50 | 0.28 | 0.11 |
| Current Investments | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| LIABILITIES & EQUITY | |||||
| Total Equity | 55.05 | 38.56 | 31.60 | 23.82 | 22.40 |
| Equity Share Capital | 6.10 | 6.10 | 6.10 | 5.39 | 5.39 |
| Other Equity | 48.95 | 32.46 | 25.50 | 18.43 | 17.01 |
| 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 | 172.87 | 120.95 | 17.07 | 18.31 | 1.69 |
| Particulars | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 |
|---|---|---|---|---|---|
| Cash from Operating Activities | -60.34 | -97.40 | -0.24 | -15.37 | 0.00 |
| Cash from Investing Activities | 2.80 | -1.84 | -1.30 | -0.31 | 0.00 |
| Cash from Financing Activities | 56.95 | 106.94 | 4.77 | 15.84 | 0.00 |
| Net Increase/Decrease in Cash | -0.60 | 7.70 | 3.22 | 0.17 | 0.00 |