Current Price: ₹0.00
| Particulars | Dec 2022 | Mar 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue from Operations | 344.16 | 386.48 | 272.79 | 251.91 | 208.53 | 183.26 | 144.88 | 154.45 | 137.66 | 125.93 | 129.94 | 95.22 |
| YOY Revenue Growth % | 160.3% | 141.29% | 53.1% | -11.2% | -39.41% | -52.58% | -46.89% | -38.69% | -33.98% | -31.29% | -10.31% | -38.35% |
| Other Income | 1.90 | 2.72 | 3.70 | 2.97 | 1.05 | 0.85 | 3.06 | 3.18 | 2.49 | 2.41 | 2.76 | 1.91 |
| Total Income | 346.06 | 389.21 | 276.49 | 254.89 | 209.57 | 184.11 | 147.94 | 157.63 | 140.15 | 128.34 | 132.71 | 97.14 |
| Total Expenses + | 134.11 | 156.61 | 121.00 | 113.51 | 121.09 | 105.34 | 89.13 | 108.59 | 134.31 | 123.46 | 131.01 | 92.81 |
| Cost of Materials Consumed | 116.10 | 133.14 | 102.79 | 99.22 | 106.33 | 91.79 | 79.11 | 96.29 | 88.90 | 86.00 | 69.95 | 65.36 |
| Employee Benefit Expense | 1.90 | 2.13 | 1.93 | 1.86 | 2.16 | 1.81 | 1.66 | 1.36 | 2.14 | 1.38 | 1.76 | 1.25 |
| Other Expenses | 16.11 | 21.33 | 16.28 | 12.44 | 12.59 | 11.74 | 8.36 | 10.94 | 15.44 | 12.22 | 10.43 | 10.22 |
| Operating Profit | 210.05 | 229.87 | 151.79 | 138.40 | 87.44 | 77.92 | 55.75 | 45.86 | 3.35 | 2.46 | -1.07 | 2.41 |
| OPM % | 61% | 59.5% | 55.6% | 54.9% | 41.9% | 42.5% | 38.5% | 29.7% | 2.4% | 2% | -0.8% | 2.5% |
| Profit Before Tax + | 12.39 | 20.76 | 12.16 | 8.58 | 13.17 | 9.57 | 7.73 | 6.84 | 5.84 | 4.88 | 1.69 | 4.33 |
| Tax Expense | 3.08 | 5.69 | 3.10 | 2.26 | 3.34 | 2.38 | 1.71 | 1.88 | 1.80 | 1.28 | 0.50 | 0.93 |
| Tax % | 24.9% | 27.4% | 25.5% | 26.3% | 25.4% | 24.9% | 22.1% | 27.5% | 30.9% | 26.2% | 29.4% | 21.5% |
| Profit After Tax | 9.31 | 15.06 | 9.06 | 6.32 | 9.82 | 7.19 | 6.02 | 4.96 | 4.04 | 3.60 | 1.20 | 3.39 |
| EPS (Basic) | 6.86 | 11.10 | 6.68 | 4.08 | 6.34 | 4.64 | 3.89 | 3.20 | 2.60 | 2.32 | 0.77 | 2.19 |
| Particulars | Mar 2025 | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 |
|---|---|---|---|---|---|---|
| Revenue from Operations | 620.25 | 1,002.26 | 1,214.53 | 612.39 | 466.11 | 283.05 |
| YOY Revenue Growth % | -38.11% | -17.48% | 98.33% | 31.38% | 64.67% | - |
| Other Income | 9.58 | 6.08 | 6.78 | 3.59 | 3.14 | 3.09 |
| Total Income | 629.83 | 1,008.34 | 1,221.31 | 615.97 | 469.25 | 286.14 |
| Total Expenses + | 599.86 | 509.78 | 550.26 | 489.84 | 396.87 | 248.02 |
| Cost of Materials Consumed | 356.10 | 443.30 | 473.74 | 421.86 | 341.81 | 207.47 |
| Employee Benefit Expense | 6.96 | 7.77 | 7.83 | 7.54 | 5.30 | 5.78 |
| Other Expenses | 46.47 | 58.71 | 68.69 | 60.43 | 49.76 | 34.77 |
| Operating Profit | 20.39 | 492.48 | 664.27 | 122.55 | 69.24 | 35.03 |
| OPM % | 3.3% | 49.1% | 54.7% | 20% | 14.9% | 12.4% |
| Profit Before Exceptional | 29.97 | 48.76 | 55.33 | 38.81 | 32.41 | 22.26 |
| Exceptional Items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Profit Before Tax + | 29.97 | 48.76 | 55.33 | 38.81 | 32.41 | 22.26 |
| Tax Expense | 7.77 | 12.44 | 14.31 | 9.75 | 8.33 | 5.57 |
| Tax % | 25.9% | 25.5% | 25.9% | 25.1% | 25.7% | 25% |
| Profit After Tax | 22.20 | 36.32 | 41.01 | 29.05 | 24.08 | 16.69 |
| EPS (Basic) | 14.33 | 23.43 | 30.23 | 21.41 | 17.75 | 12.30 |
| Particulars | Mar 2025 | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 |
|---|---|---|---|---|---|---|
| ASSETS | ||||||
| Non-Current Assets + | 157.73 | 36.04 | 34.14 | 0.00 | 0.00 | 0.00 |
| Property, Plant & Equipment | 17.85 | 20.78 | 19.85 | 0.00 | 0.00 | 0.00 |
| Capital Work in Progress | 0.29 | 0.33 | 0.00 | 0.00 | 0.00 | 0.00 |
| Non-Current Investments | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Goodwill | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Other Intangible Assets | 0.00 | 0.00 | 0.26 | 0.00 | 0.00 | 0.00 |
| Current Assets + | 141.09 | 226.30 | 217.33 | 0.00 | 0.00 | 0.00 |
| Inventories | 28.27 | 27.90 | 49.65 | 0.00 | 0.00 | 0.00 |
| Trade Receivables | 62.41 | 98.33 | 86.99 | 0.00 | 0.00 | 0.00 |
| Cash and Cash Equivalents | 1.26 | 44.24 | 30.85 | 0.00 | 0.00 | 0.00 |
| Current Investments | 2.42 | 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 |
| Equity Share Capital | 15.50 | 15.50 | 13.57 | 0.00 | 0.00 | 0.00 |
| Other Equity | 232.92 | 210.69 | 177.90 | 0.00 | 0.00 | 0.00 |
| Non-Current Liabilities | 0.78 | 0.96 | 1.08 | 0.00 | 0.00 | 0.00 |
| Current Liabilities | 49.62 | 35.18 | 58.91 | 0.00 | 0.00 | 0.00 |
| Total Liabilities | 50.40 | 36.14 | 59.99 | 0.00 | 0.00 | 0.00 |
| Particulars | Mar 2025 | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 |
|---|---|---|---|---|---|---|
| Cash from Operating Activities | 51.78 | 23.56 | 45.55 | 4.48 | 0.00 | 0.00 |
| Cash from Investing Activities | -120.24 | -4.49 | 10.72 | -4.80 | 0.00 | 0.00 |
| Cash from Financing Activities | 25.47 | -5.68 | -8.05 | 2.93 | 0.00 | 0.00 |
| Net Increase/Decrease in Cash | -42.98 | 13.39 | 48.21 | 2.62 | 0.00 | 0.00 |