| Particulars | Mar 2023 | 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 | 1.55 | 2.43 | 2.30 | 3.79 | 4.60 | 1.98 | 1.95 | 1.59 | 1.11 | 0.87 | 0.66 | 1.12 |
| YOY Revenue Growth % | -78.95% | -71.7% | -56.58% | -25.47% | 197.57% | -18.38% | -15.27% | -58.09% | -75.81% | -56.26% | -66.1% | -29.32% |
| Other Income | 0.18 | 0.14 | 0.15 | 0.16 | 0.18 | 0.17 | 0.16 | 0.16 | -0.24 | 0.15 | 0.09 | 0.09 |
| Total Income | 1.73 | 2.57 | 2.45 | 3.95 | 4.79 | 2.15 | 2.11 | 1.75 | 0.87 | 1.02 | 0.75 | 1.21 |
| Total Expenses + | 2.50 | 2.17 | 2.21 | 1.79 | 1.68 | 1.99 | 1.94 | 1.32 | 1.33 | 0.94 | 1.25 | 1.12 |
| Cost of Materials Consumed | 0.68 | 0.68 | 0.61 | 0.27 | 0.20 | 0.40 | 0.49 | 0.05 | 0.26 | 0.11 | 0.30 | 0.27 |
| Employee Benefit Expense | 0.33 | 0.22 | 0.20 | 0.23 | 0.26 | 0.16 | 0.15 | 0.14 | 0.15 | 0.12 | 0.10 | 0.10 |
| Other Expenses | 1.25 | 1.02 | 1.16 | 1.05 | 1.04 | 1.21 | 1.08 | 0.92 | 0.70 | 0.50 | 0.64 | 0.49 |
| Operating Profit | -0.95 | 0.26 | 0.09 | 2.00 | 2.92 | -0.01 | 0.01 | 0.27 | -0.22 | -0.07 | -0.59 | 0.01 |
| OPM % | -61.5% | 10.7% | 4% | 52.7% | 63.5% | -0.3% | 0.3% | 16.7% | -19.4% | -8.2% | -89.5% | 0.7% |
| Profit Before Tax + | -0.77 | 0.40 | 0.24 | 2.16 | 3.11 | 0.17 | 0.17 | 0.42 | -0.46 | 0.08 | -0.50 | 0.10 |
| Tax Expense | 0.13 | 0.14 | 0.04 | 0.53 | 0.91 | 0.06 | 0.03 | 0.42 | 0.02 | 0.03 | -0.04 | -0.03 |
| Tax % | - | 34.6% | 15.4% | 24.6% | 29.2% | 35.7% | 15.3% | 100% | - | 34.8% | - | -28.4% |
| Profit After Tax | -0.90 | 0.26 | 0.20 | 1.63 | 2.20 | 0.11 | 0.14 | 0.00 | -0.48 | 0.05 | -0.46 | 0.12 |
| EPS (Basic) | -0.87 | 0.26 | 0.20 | 1.57 | 2.13 | 0.10 | 0.14 | 0.37 | -0.47 | 0.05 | -0.45 | 0.12 |
| Particulars | Mar 2025 | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 |
|---|---|---|---|---|---|---|
| Revenue from Operations | 6.63 | 13.12 | 11.92 | 15.93 | 10.46 | 7.65 |
| YOY Revenue Growth % | -49.46% | 10.02% | -25.14% | 52.36% | 36.75% | - |
| Other Income | 0.25 | 0.64 | 0.69 | 0.51 | 0.29 | 0.10 |
| Total Income | 6.88 | 13.76 | 12.62 | 16.43 | 10.75 | 7.75 |
| Total Expenses + | 6.58 | 7.85 | 10.83 | 10.58 | 7.99 | 6.19 |
| Cost of Materials Consumed | 1.20 | 1.76 | 2.76 | 2.82 | 3.57 | 1.59 |
| Employee Benefit Expense | 0.59 | 0.91 | 1.58 | 1.31 | 0.94 | 1.07 |
| Other Expenses | 3.91 | 4.27 | 5.56 | 5.77 | 2.89 | 2.98 |
| Operating Profit | 0.05 | 5.27 | 1.09 | 5.35 | 2.46 | 1.46 |
| OPM % | 0.8% | 40.2% | 9.2% | 33.6% | 23.6% | 19.1% |
| Profit Before Exceptional | 0.30 | 5.91 | 1.79 | 0.00 | 0.00 | 0.00 |
| Exceptional Items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Profit Before Tax + | 0.30 | 5.91 | 1.79 | 5.85 | 2.75 | 1.56 |
| Tax Expense | 0.14 | 1.62 | 0.53 | 5.85 | 2.75 | 1.56 |
| Tax % | 47.6% | 27.3% | 29.6% | 100% | 100% | 100% |
| Profit After Tax | 0.16 | 4.30 | 1.26 | 0.00 | 0.00 | 0.00 |
| EPS (Basic) | 0.14 | 4.16 | 1.22 | 4.23 | 4.29 | 3.13 |
| Particulars | Mar 2025 | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 |
|---|---|---|---|---|---|---|
| ASSETS | ||||||
| Non-Current Assets + | 17.24 | 18.89 | 16.93 | 12.75 | 9.45 | 8.28 |
| Property, Plant & Equipment | 4.00 | 4.46 | 4.61 | 0.00 | 0.00 | 0.00 |
| Capital Work in Progress | 0.00 | 0.14 | 0.14 | 0.00 | 0.00 | 0.00 |
| Non-Current Investments | 0.11 | 0.11 | 0.11 | 0.11 | 0.00 | 0.00 |
| Goodwill | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Other Intangible Assets | 0.14 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Current Assets + | 18.32 | 13.18 | 11.48 | 10.31 | 6.03 | 4.09 |
| Inventories | 0.62 | 0.88 | 0.88 | 1.49 | 1.02 | 0.86 |
| Trade Receivables | 6.09 | 4.81 | 3.25 | 0.00 | 0.00 | 0.00 |
| Cash and Cash Equivalents | 6.95 | 5.97 | 5.75 | 4.74 | 2.51 | 1.13 |
| Current Investments | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| LIABILITIES & EQUITY | ||||||
| Total Equity | 19.76 | 19.62 | 15.31 | 0.00 | 0.00 | 0.00 |
| Equity Share Capital | 10.34 | 10.34 | 10.34 | 0.00 | 0.00 | 0.00 |
| Other Equity | 9.42 | 9.27 | 4.97 | 0.00 | 0.00 | 0.00 |
| Non-Current Liabilities | 3.66 | 2.84 | 2.35 | 2.13 | 0.79 | 0.92 |
| Current Liabilities | 12.13 | 9.62 | 10.74 | 6.90 | 5.03 | 3.81 |
| Total Liabilities | 15.79 | 12.45 | 13.09 | 0.00 | 0.00 | 0.00 |
| Particulars | Mar 2025 | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 |
|---|---|---|---|---|---|---|
| Cash from Operating Activities | 0.25 | 0.75 | 2.32 | 5.79 | 2.87 | 0.00 |
| Cash from Investing Activities | 0.23 | 0.33 | -0.94 | -4.23 | -1.10 | 0.00 |
| Cash from Financing Activities | 0.49 | -0.86 | -0.37 | 0.68 | -0.39 | 0.00 |
| Net Increase/Decrease in Cash | 0.97 | 0.22 | 1.01 | 2.23 | 1.38 | 0.00 |