Dhani Services Limited (DHANI)

Current Price: ₹0.00

Back to Home
Stock Performance

Quarterly Financials

Consolidated Standalone
Particulars Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025
Revenue from Operations 130.16 147.69 84.29 119.53 98.58 87.11 117.56 107.37 102.63 94.91 184.77 85.93
YOY Revenue Growth % -61.11% -69.85% -72.41% -51.48% -24.26% -41.02% 39.47% -10.18% 4.11% 8.95% 57.17% -19.97%
Other Income 52.77 20.22 29.93 5.09 14.21 20.43 16.77 21.55 10.60 14.22 59.96 11.11
Total Income 182.92 167.91 114.22 124.62 112.78 107.54 134.33 128.92 113.24 109.13 244.73 97.04
Total Expenses + 168.39 158.69 117.79 95.95 91.68 76.02 78.33 82.19 75.35 71.97 201.10 81.44
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 104.00 81.23 66.95 56.00 57.17 50.79 48.22 44.97 47.76 49.51 97.44 46.26
Other Expenses 64.39 77.46 50.84 39.95 34.50 25.24 30.11 37.22 27.59 22.45 57.20 24.82
Operating Profit -38.23 -11.00 -33.50 23.58 6.90 11.09 39.23 25.18 27.28 22.95 -16.34 4.49
OPM % -29.4% -7.4% -39.7% 19.7% 7% 12.7% 33.4% 23.4% 26.6% 24.2% -8.8% 5.2%
Profit Before Tax + -97.75 -99.20 -231.58 -83.06 -89.44 -87.12 -74.88 -67.90 10.28 30.83 43.62 15.60
Tax Expense -10.46 -6.73 -33.94 11.46 15.50 2.35 10.13 15.45 6.09 25.62 32.12 9.04
Tax % - - - - - - - - 59.2% 83.1% 73.6% 57.9%
Profit After Tax -87.29 -92.47 -197.64 -94.53 -104.94 -89.46 -85.01 -83.35 4.19 5.22 11.51 6.56
EPS (Basic) -1.62 -1.45 -3.39 -1.60 -1.81 -1.55 -1.48 -1.43 0.28 0.08 0.20 0.11

Yearly Financial Results

Consolidated Standalone
Particulars Mar 2025 Mar 2024 Mar 2023 Mar 2022 Mar 2021
Revenue from Operations 394.77 422.85 608.53 1,434.44 1,311.02
YOY Revenue Growth % -6.64% -30.51% -57.58% 9.41% -
Other Income 92.11 56.49 131.20 30.98 52.44
Total Income 486.88 479.34 739.73 1,465.42 1,363.46
Total Expenses + 500.87 341.98 659.05 1,312.94 659.70
Employee Benefit Expense 190.18 212.18 348.12 663.62 387.27
Other Expenses 122.02 129.80 310.93 649.32 272.43
Operating Profit -106.10 80.86 -50.53 121.50 651.32
OPM % -26.9% 19.1% -8.3% 8.5% 49.7%
Profit Before Exceptional -13.99 -334.50 -507.59 -900.85 -208.71
Exceptional Items 0.00 0.00 0.00 0.00 0.00
Profit Before Tax + -13.99 -334.50 -507.59 -900.85 -208.71
Tax Expense 53.66 39.44 -26.28 -40.48 21.06
Tax % - - - - -
Profit After Tax -67.65 -373.94 -481.31 -860.37 -229.77
EPS (Basic) 0.95 -6.49 -8.31 -15.30 -4.16

Balance Sheet

Particulars Mar 2025 Mar 2024 Mar 2023 Mar 2022 Mar 2021
ASSETS
Non-Current Assets + 0.00 0.00 0.00 0.00 0.00
Property, Plant & Equipment 15.98 62.73 82.80 0.00 0.00
Capital Work in Progress 0.00 0.09 0.00 0.00 0.00
Non-Current Investments 0.00 0.00 0.00 0.00 0.00
Goodwill 67.97 67.97 67.97 0.00 0.00
Other Intangible Assets 15.24 115.02 160.68 0.00 0.00
Current Assets + 0.00 0.00 0.00 0.00 0.00
Inventories 317.58 267.96 262.69 0.00 0.00
Trade Receivables 0.00 0.00 0.00 0.00 0.00
Cash and Cash Equivalents 265.44 199.36 256.92 0.00 0.00
Current Investments 0.00 0.00 0.00 0.00 0.00
LIABILITIES & EQUITY
Total Equity 0.00 0.00 0.00 0.00 0.00
Equity Share Capital 121.64 121.64 121.64 0.00 0.00
Other Equity 2,714.19 3,323.63 3,691.94 0.00 0.00
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 854.84 0.00 0.00 0.00 0.00

Cash Flow Statement

Particulars Mar 2025 Mar 2024 Mar 2023 Mar 2022 Mar 2021
Cash from Operating Activities 98.43 -231.11 847.56 -702.26 0.00
Cash from Investing Activities 52.38 488.75 76.14 774.20 0.00
Cash from Financing Activities -89.07 -317.72 -1,168.31 -801.35 0.00
Net Increase/Decrease in Cash 66.09 -57.57 -244.61 -729.42 0.00