| 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 | 19.46 | 21.65 | 23.95 | 29.41 | 41.33 | 47.55 | 41.60 | 33.48 | 36.11 | 43.80 | 70.02 | 165.67 |
| YOY Revenue Growth % | 37.35% | 31.06% | 41.67% | 67.19% | 112.41% | 119.65% | 73.71% | 13.83% | -12.62% | -7.88% | 68.3% | 394.86% |
| Other Income | 0.36 | 0.40 | 0.63 | 0.23 | 0.34 | 0.86 | 12.79 | 25.44 | 15.00 | 8.30 | 5.22 | 10.71 |
| Total Income | 19.82 | 22.05 | 24.58 | 29.64 | 41.67 | 48.41 | 54.40 | 58.91 | 51.11 | 52.11 | 75.25 | 176.37 |
| Total Expenses + | 4.51 | 5.13 | 6.96 | 9.77 | 7.38 | 8.87 | 8.85 | 41.32 | 54.86 | 70.60 | 82.76 | 175.33 |
| Cost of Materials Consumed | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 8.42 | 14.28 | 14.40 | 16.46 | 0.00 |
| Employee Benefit Expense | 3.49 | 3.61 | 5.13 | 5.35 | 5.11 | 6.09 | 5.93 | 6.43 | 7.73 | 7.56 | 9.77 | 22.14 |
| Other Expenses | 1.02 | 1.51 | 1.83 | 4.42 | 2.27 | 2.78 | 2.93 | 5.29 | 3.58 | 3.84 | 4.14 | 8.51 |
| Operating Profit | 14.94 | 16.52 | 16.99 | 19.64 | 33.95 | 38.68 | 32.75 | -7.85 | -18.75 | -26.80 | -12.74 | -9.66 |
| OPM % | 76.8% | 76.3% | 71% | 66.8% | 82.2% | 81.3% | 78.7% | -23.4% | -51.9% | -61.2% | -18.2% | -5.8% |
| Profit Before Tax + | 8.53 | 8.69 | 7.42 | 5.57 | 13.56 | 16.11 | 15.53 | 17.59 | -3.75 | -18.49 | -7.51 | 1.05 |
| Tax Expense | 1.56 | 2.90 | 1.84 | 2.05 | 3.42 | 3.96 | 3.94 | 3.98 | -0.91 | -5.03 | -1.81 | 0.31 |
| Tax % | 18.3% | 33.4% | 24.8% | 36.7% | 25.2% | 24.6% | 25.4% | 22.6% | - | - | - | 29.6% |
| Profit After Tax | 6.97 | 5.79 | 5.58 | 3.53 | 10.14 | 12.15 | 11.59 | 13.61 | -2.84 | -13.46 | -5.70 | 0.74 |
| EPS (Basic) | 4.82 | 4.00 | 3.85 | 2.44 | 7.00 | 8.24 | 7.35 | 8.11 | -1.42 | -6.75 | -2.85 | 0.37 |
| Particulars | Mar 2025 | Mar 2024 | Mar 2023 | Mar 2022 |
|---|---|---|---|---|
| Revenue from Operations | 163.96 | 94.46 | 66.20 | 51.87 |
| YOY Revenue Growth % | 73.57% | 42.69% | 27.62% | - |
| Other Income | 39.43 | 1.63 | 0.76 | 0.36 |
| Total Income | 203.39 | 96.10 | 66.96 | 52.23 |
| Total Expenses + | 140.60 | 26.36 | 15.94 | 28.93 |
| Cost of Materials Consumed | 30.48 | 0.00 | 0.00 | 14.41 |
| Employee Benefit Expense | 23.55 | 17.58 | 12.11 | 10.15 |
| Other Expenses | 13.27 | 8.78 | 3.83 | 4.36 |
| Operating Profit | 23.36 | 68.10 | 50.27 | 22.94 |
| OPM % | 14.3% | 72.1% | 75.9% | 44.2% |
| Profit Before Exceptional | 62.79 | 30.21 | 13.24 | 5.29 |
| Exceptional Items | 0.00 | 0.00 | 0.00 | 0.00 |
| Profit Before Tax + | 62.79 | 30.21 | 13.24 | 5.29 |
| Tax Expense | 15.30 | 8.35 | 3.33 | -1.17 |
| Tax % | 24.4% | 27.6% | 25.1% | -22% |
| Profit After Tax | 47.49 | 21.87 | 9.91 | 6.45 |
| EPS (Basic) | 28.28 | 15.11 | 6.85 | 4.46 |
| Particulars | Mar 2025 | Mar 2024 | Mar 2023 | Mar 2022 |
|---|---|---|---|---|
| ASSETS | ||||
| Non-Current Assets + | 1,032.13 | 216.70 | 42.27 | 0.00 |
| Property, Plant & Equipment | 374.40 | 198.17 | 28.49 | 0.00 |
| Capital Work in Progress | 636.18 | 0.00 | 0.00 | 0.00 |
| Non-Current Investments | 0.00 | 0.00 | 0.00 | 0.00 |
| Goodwill | 0.00 | 0.00 | 0.00 | 0.00 |
| Other Intangible Assets | 14.93 | 12.22 | 13.51 | 0.00 |
| Current Assets + | 1,548.61 | 38.54 | 26.13 | 0.00 |
| Inventories | 0.00 | 0.00 | 0.00 | 0.00 |
| Trade Receivables | 9.75 | 2.56 | 0.60 | 0.00 |
| Cash and Cash Equivalents | 463.68 | 7.77 | 16.31 | 0.00 |
| Current Investments | 0.00 | 0.00 | 0.00 | 0.00 |
| LIABILITIES & EQUITY | ||||
| Total Equity | 0.00 | 0.00 | 0.00 | 0.00 |
| Equity Share Capital | 19.97 | 14.48 | 14.48 | 0.00 |
| Other Equity | 1,572.81 | 56.38 | 34.93 | 0.00 |
| Non-Current Liabilities | 74.47 | 127.20 | 4.93 | 0.00 |
| Current Liabilities | 913.49 | 57.18 | 14.07 | 0.00 |
| Total Liabilities | 987.97 | 184.38 | 19.01 | 0.00 |
| Particulars | Mar 2025 | Mar 2024 | Mar 2023 | Mar 2022 |
|---|---|---|---|---|
| Cash from Operating Activities | 88.47 | 42.86 | 35.53 | 25.89 |
| Cash from Investing Activities | -982.80 | -143.77 | -20.65 | -19.19 |
| Cash from Financing Activities | 1,350.24 | 92.36 | -2.41 | -2.01 |
| Net Increase/Decrease in Cash | 455.91 | -8.54 | 12.47 | 4.69 |