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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue from Operations | 1.87 | 1.91 | 1.49 | 2.20 | 1.64 | 3.32 | 3.86 | 4.84 | 6.70 | 5.13 | 4.05 |
| YOY Revenue Growth % | - | - | - | - | -12.36% | 73.21% | 158.77% | 120.22% | 308.7% | 54.7% | 4.92% |
| Other Income | 0.01 | 0.01 | 0.00 | 0.02 | 0.01 | 0.01 | 0.28 | 0.63 | 0.22 | 0.44 | 0.15 |
| Total Income | 1.88 | 1.92 | 1.50 | 2.22 | 1.65 | 3.33 | 4.14 | 5.47 | 6.92 | 5.57 | 4.20 |
| Total Expenses + | 1.32 | 1.34 | 0.90 | 1.44 | 0.96 | 2.59 | 2.07 | 2.83 | 3.60 | 2.95 | 2.97 |
| Cost of Materials Consumed | 0.03 | 0.01 | 0.06 | 0.02 | 0.14 | 0.46 | 0.46 | 0.21 | 0.58 | 0.30 | 0.30 |
| Employee Benefit Expense | 1.03 | 0.82 | 0.63 | 0.66 | 0.55 | 1.28 | 1.19 | 1.36 | 1.13 | 1.00 | 0.93 |
| Other Expenses | 0.26 | 0.51 | 0.21 | 0.77 | 0.27 | 0.85 | 0.42 | 0.52 | 1.13 | 0.42 | 0.35 |
| Operating Profit | 0.55 | 0.57 | 0.59 | 0.75 | 0.68 | 0.72 | 1.79 | 2.01 | 3.10 | 2.18 | 1.08 |
| OPM % | 29.5% | 30% | 39.7% | 34.3% | 41.7% | 21.8% | 46.4% | 41.6% | 46.3% | 42.4% | 26.7% |
| Profit Before Tax + | 0.24 | 0.28 | 0.30 | 0.33 | 0.35 | 0.41 | 1.67 | 2.64 | 3.32 | 2.62 | 1.23 |
| Tax Expense | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.07 | 0.89 | 0.07 | 0.11 | 0.05 |
| Tax % | 1.7% | 0.2% | 0.9% | 0.2% | 0.5% | -0.4% | 3.9% | 33.7% | 2.2% | 4% | 4.1% |
| Profit After Tax | 0.23 | 0.28 | 0.30 | 0.33 | 0.35 | 0.41 | 1.61 | 1.75 | 3.24 | 2.51 | 1.18 |
| EPS (Basic) | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.03 | 0.03 | 0.03 | 0.02 | 0.01 |
| Particulars | Mar 2025 | Mar 2024 |
|---|---|---|
| Revenue from Operations | 13.66 | 7.47 |
| YOY Revenue Growth % | 82.69% | - |
| Other Income | 0.92 | 0.04 |
| Total Income | 14.58 | 7.51 |
| Total Expenses + | 9.50 | 5.00 |
| Cost of Materials Consumed | 1.27 | 0.11 |
| Employee Benefit Expense | 4.38 | 3.13 |
| Other Expenses | 2.07 | 1.75 |
| Operating Profit | 4.16 | 2.47 |
| OPM % | 30.4% | 33.1% |
| Profit Before Exceptional | 5.08 | 1.14 |
| Exceptional Items | 0.00 | 0.00 |
| Profit Before Tax + | 5.08 | 1.14 |
| Tax Expense | 0.95 | 0.01 |
| Tax % | 18.8% | 0.7% |
| Profit After Tax | 4.12 | 1.13 |
| EPS (Basic) | 0.07 | 0.03 |
| Particulars | Mar 2025 | Mar 2024 |
|---|---|---|
| ASSETS | ||
| Non-Current Assets + | 46.73 | 8.58 |
| Property, Plant & Equipment | 1.71 | 0.91 |
| Capital Work in Progress | 0.00 | 0.00 |
| Non-Current Investments | 6.80 | 3.98 |
| Goodwill | 0.00 | 0.00 |
| Other Intangible Assets | 10.42 | 0.18 |
| Current Assets + | 19.62 | 9.86 |
| Inventories | 0.00 | 0.00 |
| Trade Receivables | 16.05 | 6.88 |
| Cash and Cash Equivalents | 0.85 | 1.05 |
| Current Investments | 0.00 | 0.00 |
| LIABILITIES & EQUITY | ||
| Total Equity | 0.00 | 0.00 |
| Equity Share Capital | 79.88 | 39.94 |
| Other Equity | -30.23 | -32.81 |
| Non-Current Liabilities | 12.62 | 9.13 |
| Current Liabilities | 4.09 | 2.18 |
| Total Liabilities | 16.71 | 11.31 |
| Particulars | Mar 2025 | Mar 2024 |
|---|---|---|
| Cash from Operating Activities | -4.58 | -3.45 |
| Cash from Investing Activities | -24.85 | 0.03 |
| Cash from Financing Activities | 29.23 | 3.62 |
| Net Increase/Decrease in Cash | -0.20 | 0.20 |