Current Price: ₹0.00
| Particulars | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue from Operations | 7.11 | 9.89 | 13.56 | 17.12 | 15.36 | 16.14 | 16.95 | 16.93 | 18.29 | 22.83 | 27.18 | 27.20 |
| YOY Revenue Growth % | - | 72.33% | 56.96% | 152.79% | 116.1% | 63.17% | 25% | -1.14% | 19.12% | 41.45% | 60.36% | 60.67% |
| Other Income | 0.01 | 0.02 | 0.05 | 0.03 | 0.01 | 0.06 | 0.16 | 0.11 | 0.05 | 0.31 | 0.61 | 1.05 |
| Total Income | 7.12 | 9.91 | 13.61 | 17.16 | 15.37 | 16.20 | 17.11 | 17.04 | 18.34 | 23.14 | 27.79 | 28.25 |
| Total Expenses + | 5.26 | 7.42 | 7.86 | 12.33 | 10.12 | 11.67 | 11.94 | 12.37 | 13.50 | 18.36 | 21.56 | 21.27 |
| 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 | 4.48 | 4.45 | 4.77 | 4.60 | 4.93 | 5.15 | 4.60 | 5.21 | 5.63 | 7.72 | 8.98 | 7.90 |
| Other Expenses | 0.79 | 2.97 | 3.09 | 7.73 | 5.19 | 6.52 | 7.34 | 5.70 | 6.28 | 8.93 | 10.69 | 11.23 |
| Operating Profit | 1.84 | 2.47 | 5.70 | 4.80 | 5.24 | 4.47 | 5.01 | 4.56 | 4.79 | 4.48 | 5.62 | 5.93 |
| OPM % | 25.9% | 25% | 42% | 28% | 34.1% | 27.7% | 29.6% | 26.9% | 26.2% | 19.6% | 20.7% | 21.8% |
| Profit Before Tax + | 1.42 | 1.85 | 5.02 | 4.04 | 4.30 | 3.77 | 3.99 | 4.67 | 4.84 | 4.78 | 5.36 | 6.98 |
| Tax Expense | 0.30 | 0.37 | -0.09 | 0.08 | 0.45 | 0.50 | 0.45 | 0.26 | 0.50 | 0.61 | 0.37 | 1.16 |
| Tax % | 21.4% | 19.9% | -1.8% | 2% | 10.5% | 13.3% | 11.1% | 5.6% | 10.2% | 12.8% | 6.9% | 16.6% |
| Profit After Tax | 1.11 | 1.48 | 5.10 | 3.96 | 3.85 | 3.27 | 3.55 | 4.41 | 4.35 | 4.17 | 4.99 | 5.82 |
| EPS (Basic) | 0.25 | 0.34 | 1.16 | 0.30 | 0.29 | 0.25 | 0.27 | 0.33 | 0.33 | 0.31 | 0.37 | 0.42 |
| Particulars | Mar 2025 | Mar 2024 | Mar 2023 |
|---|---|---|---|
| Revenue from Operations | 65.38 | 47.68 | 25.63 |
| YOY Revenue Growth % | 37.11% | 86.08% | - |
| Other Income | 0.34 | 0.11 | 4.23 |
| Total Income | 65.72 | 47.79 | 29.85 |
| Total Expenses + | 48.98 | 32.87 | 19.77 |
| Employee Benefit Expense | 19.89 | 18.30 | 12.04 |
| Other Expenses | 24.75 | 14.57 | 7.73 |
| Operating Profit | 16.39 | 14.82 | 5.86 |
| OPM % | 25.1% | 31.1% | 22.9% |
| Profit Before Exceptional | 16.74 | 12.32 | 8.26 |
| Exceptional Items | 0.00 | 0.00 | 0.00 |
| Profit Before Tax + | 16.74 | 12.32 | 8.26 |
| Tax Expense | 1.66 | 0.66 | 1.57 |
| Tax % | 9.9% | 5.4% | 19% |
| Profit After Tax | 15.08 | 11.65 | 6.69 |
| EPS (Basic) | 1.14 | 0.88 | 1.64 |
| Particulars | Mar 2025 | Mar 2024 | Mar 2023 |
|---|---|---|---|
| ASSETS | |||
| Non-Current Assets + | 68.67 | 48.87 | 26.01 |
| Property, Plant & Equipment | 0.78 | 1.05 | 0.80 |
| Capital Work in Progress | 0.00 | 0.00 | 0.00 |
| Non-Current Investments | 20.90 | 20.84 | 19.85 |
| Goodwill | 0.00 | 0.00 | 0.00 |
| Other Intangible Assets | 46.74 | 16.29 | 4.55 |
| Current Assets + | 30.84 | 29.70 | 13.24 |
| Inventories | 0.00 | 0.00 | 0.00 |
| Trade Receivables | 9.74 | 19.69 | 5.73 |
| Cash and Cash Equivalents | 2.06 | 4.14 | 2.37 |
| Current Investments | 0.00 | 0.00 | 0.00 |
| LIABILITIES & EQUITY | |||
| Total Equity | 0.00 | 0.00 | 0.00 |
| Equity Share Capital | 13.37 | 13.25 | 4.39 |
| Other Equity | 51.22 | 34.58 | 30.07 |
| Non-Current Liabilities | 1.47 | 1.87 | 1.60 |
| Current Liabilities | 33.44 | 28.86 | 3.18 |
| Total Liabilities | 34.92 | 30.73 | 4.78 |
| Particulars | Mar 2025 | Mar 2024 | Mar 2023 |
|---|---|---|---|
| Cash from Operating Activities | 32.93 | 27.80 | 2.63 |
| Cash from Investing Activities | -34.94 | -25.87 | -5.03 |
| Cash from Financing Activities | -0.06 | -0.16 | 4.25 |
| Net Increase/Decrease in Cash | -2.08 | 1.77 | 1.86 |