| Particulars | Jun 2024 | Sep 2024 | Dec 2025 |
|---|---|---|---|
| Revenue from Operations | 177.81 | 176.55 | 232.17 |
| YOY Revenue Growth % | - | - | - |
| Other Income | 0.00 | 0.00 | 0.00 |
| Total Income | 177.81 | 176.55 | 232.17 |
| Total Expenses + | 172.40 | 170.95 | 221.38 |
| Cost of Materials Consumed | 0.00 | 0.00 | 0.00 |
| Employee Benefit Expense | 0.49 | 0.56 | 1.31 |
| Other Expenses | 0.85 | 0.00 | 1.64 |
| Operating Profit | 5.41 | 5.60 | 10.78 |
| OPM % | 3% | 3.2% | 4.6% |
| Profit Before Tax + | 5.41 | 5.60 | 10.78 |
| Tax Expense | 1.41 | 1.46 | 2.80 |
| Tax % | 26% | 26% | 26% |
| Profit After Tax | 4.00 | 4.14 | 7.98 |
| EPS (Basic) | 6.67 | 0.19 | 0.74 |
| Particulars | Mar 2025 | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 |
|---|---|---|---|---|---|---|
| Revenue from Operations | 203.45 | 162.36 | 139.72 | 102.57 | 0.01 | 0.00 |
| YOY Revenue Growth % | 25.3% | 16.21% | 36.22% | 932325.45% | - | - |
| Other Income | 0.00 | 0.04 | 0.04 | 0.04 | 0.13 | 0.21 |
| Total Income | 203.45 | 162.41 | 139.76 | 102.61 | 0.15 | 0.21 |
| Total Expenses + | 194.97 | 158.22 | 136.50 | 101.22 | 0.16 | 0.22 |
| Employee Benefit Expense | 0.62 | 0.40 | 0.13 | 0.12 | 0.09 | 0.13 |
| Other Expenses | 2.56 | 0.81 | 0.62 | 0.85 | 0.07 | 0.09 |
| Operating Profit | 8.48 | 4.14 | 3.21 | 1.35 | -0.15 | -0.22 |
| OPM % | 4.2% | 2.6% | 2.3% | 1.3% | -1340.9% | 0% |
| Profit Before Exceptional | 8.48 | 4.18 | 3.26 | 1.39 | -0.01 | -0.02 |
| Exceptional Items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Profit Before Tax + | 8.48 | 4.18 | 3.26 | 1.39 | -0.01 | -0.02 |
| Tax Expense | 2.47 | 1.13 | 0.88 | 0.00 | 0.00 | 0.01 |
| Tax % | 29.1% | 27% | 27% | 0% | - | - |
| Profit After Tax | 6.01 | 3.05 | 2.38 | 1.39 | -0.01 | -0.02 |
| EPS (Basic) | 10.01 | 5.09 | 7.92 | 3.36 | -0.04 | -0.08 |
| Particulars | Mar 2025 | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 |
|---|---|---|---|---|---|---|
| ASSETS | ||||||
| Non-Current Assets + | 7.80 | 7.80 | 7.80 | 7.80 | 7.44 | 6.08 |
| Property, Plant & Equipment | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Capital Work in Progress | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Non-Current Investments | 0.00 | 2.87 | 2.87 | 0.00 | 1.36 | 0.00 |
| Goodwill | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Other Intangible Assets | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Current Assets + | 49.14 | 50.54 | 39.73 | 33.57 | 0.22 | 0.02 |
| Inventories | 7.59 | 1.64 | 0.00 | 1.49 | 0.00 | 0.00 |
| Trade Receivables | 41.11 | 48.64 | 38.13 | 31.83 | 0.00 | 0.00 |
| Cash and Cash Equivalents | 0.06 | 0.04 | 0.06 | 0.00 | 0.02 | 0.00 |
| Current Investments | 0.00 | 0.00 | 1.28 | 0.00 | 0.00 | 0.00 |
| LIABILITIES & EQUITY | ||||||
| Total Equity | 18.51 | 12.50 | 9.45 | 7.07 | 6.06 | 6.07 |
| Equity Share Capital | 6.00 | 6.00 | 6.00 | 3.00 | 3.00 | 3.00 |
| Other Equity | 12.51 | 6.50 | 3.45 | 4.07 | 3.06 | 3.07 |
| Non-Current Liabilities | 1.47 | 1.47 | 1.47 | 1.47 | 1.34 | 0.00 |
| Current Liabilities | 36.95 | 44.37 | 36.62 | 32.83 | 0.25 | 0.03 |
| Total Liabilities | 38.42 | 45.84 | 38.09 | 34.30 | 1.59 | 0.03 |
| Particulars | Mar 2025 | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 |
|---|---|---|---|---|---|---|
| Cash from Operating Activities | 0.02 | 11.88 | 0.05 | 0.22 | 0.04 | 0.00 |
| Cash from Investing Activities | 0.00 | 0.00 | 0.00 | -0.36 | -1.36 | 0.00 |
| Cash from Financing Activities | 0.00 | 0.00 | 0.00 | 0.13 | 1.34 | 0.00 |
| Net Increase/Decrease in Cash | 0.02 | 11.86 | 0.05 | -0.02 | 0.02 | 0.00 |