| 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 | 21.99 | 14.04 | 22.85 | 17.32 | 17.42 | 13.80 | 23.39 | 15.89 | 14.95 | 14.38 | 24.69 | 27.08 |
| YOY Revenue Growth % | 78.44% | 16.15% | 38.32% | 52.05% | -20.76% | -1.76% | 2.38% | -8.26% | -14.2% | 4.24% | 5.56% | 70.46% |
| Other Income | 0.55 | 0.37 | 0.63 | 0.51 | 0.80 | 0.79 | 1.10 | 0.76 | 0.76 | 0.54 | 2.03 | 0.31 |
| Total Income | 22.54 | 14.42 | 23.49 | 17.83 | 18.22 | 14.59 | 24.49 | 16.65 | 15.71 | 14.92 | 26.72 | 27.39 |
| Total Expenses + | 4.35 | 2.49 | 3.44 | 3.60 | 7.64 | 4.47 | 3.28 | 4.43 | 9.78 | 9.05 | 17.63 | 19.48 |
| 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 | 0.52 | 0.70 | 1.03 | 1.08 | 1.56 | 1.72 | 1.80 | 2.03 | 3.04 | 3.10 | 3.35 | 3.44 |
| Other Expenses | 3.84 | 1.79 | 2.41 | 2.52 | 6.09 | 2.75 | 1.48 | 2.40 | 2.66 | 4.74 | 2.80 | 3.08 |
| Operating Profit | 17.63 | 11.56 | 19.41 | 13.72 | 9.78 | 9.33 | 20.11 | 11.46 | 5.17 | 5.33 | 7.06 | 7.60 |
| OPM % | 80.2% | 82.3% | 85% | 79.2% | 56.1% | 67.6% | 86% | 72.1% | 34.6% | 37.1% | 28.6% | 28.1% |
| Profit Before Tax + | 13.22 | 8.81 | 14.07 | 10.81 | 7.60 | 7.83 | 13.76 | 6.42 | 5.94 | 5.87 | 9.09 | 7.91 |
| Tax Expense | 3.29 | 2.20 | 3.33 | 3.32 | 1.99 | 1.97 | 3.30 | 2.01 | 1.48 | 1.48 | 2.52 | 1.90 |
| Tax % | 24.8% | 25% | 23.7% | 30.7% | 26.1% | 25.2% | 24% | 31.2% | 25% | 25.3% | 27.7% | 24.1% |
| Profit After Tax | 9.94 | 6.60 | 10.74 | 7.49 | 5.62 | 5.86 | 10.46 | 4.42 | 4.45 | 4.38 | 6.57 | 6.00 |
| EPS (Basic) | 4.91 | 3.24 | 5.27 | 3.68 | 2.76 | 2.88 | 5.14 | 0.87 | 0.87 | 0.86 | 1.29 | 1.18 |
| Particulars | Mar 2025 | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 |
|---|---|---|---|---|---|
| Revenue from Operations | 68.03 | 71.64 | 61.99 | 39.40 | 25.60 |
| YOY Revenue Growth % | -5.04% | 15.56% | 57.33% | 53.93% | - |
| Other Income | 3.41 | 2.32 | 2.23 | 1.87 | 1.94 |
| Total Income | 71.44 | 73.95 | 64.22 | 41.27 | 27.54 |
| Total Expenses + | 37.48 | 17.51 | 17.87 | 22.81 | 21.80 |
| Cost of Materials Consumed | 0.00 | 0.00 | 0.00 | 0.00 | 1.02 |
| Employee Benefit Expense | 8.59 | 4.37 | 1.89 | 2.25 | 3.70 |
| Other Expenses | 9.29 | 13.14 | 15.98 | 20.56 | 17.08 |
| Operating Profit | 30.54 | 54.12 | 44.12 | 16.60 | 3.80 |
| OPM % | 44.9% | 75.6% | 71.2% | 42.1% | 14.9% |
| Profit Before Exceptional | 33.95 | 41.29 | 30.41 | 14.57 | 4.37 |
| Exceptional Items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Profit Before Tax + | 33.95 | 41.29 | 30.41 | 14.57 | 4.37 |
| Tax Expense | 8.77 | 10.85 | 7.72 | 3.72 | 1.21 |
| Tax % | 25.8% | 26.3% | 25.4% | 25.5% | 27.8% |
| Profit After Tax | 25.19 | 30.45 | 22.69 | 10.85 | 3.15 |
| EPS (Basic) | 4.95 | 14.95 | 11.18 | 10.73 | 3.11 |
| Particulars | Mar 2025 | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 |
|---|---|---|---|---|---|
| ASSETS | |||||
| Non-Current Assets + | 53.24 | 37.55 | 35.33 | 0.00 | 0.00 |
| Property, Plant & Equipment | 10.06 | 9.41 | 12.80 | 0.00 | 0.00 |
| Capital Work in Progress | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Non-Current Investments | 40.51 | 25.32 | 19.73 | 0.00 | 0.00 |
| Goodwill | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Other Intangible Assets | 0.09 | 0.21 | 0.47 | 0.00 | 0.00 |
| Current Assets + | 56.18 | 56.13 | 38.53 | 0.00 | 0.00 |
| Inventories | 2.01 | 0.92 | 0.62 | 0.00 | 0.00 |
| Trade Receivables | 27.33 | 25.66 | 14.31 | 0.00 | 0.00 |
| Cash and Cash Equivalents | 0.02 | 0.01 | 9.02 | 0.00 | 0.00 |
| Current Investments | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| LIABILITIES & EQUITY | |||||
| Total Equity | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Equity Share Capital | 10.18 | 10.18 | 10.18 | 0.00 | 0.00 |
| Other Equity | 93.55 | 75.50 | 55.24 | 0.00 | 0.00 |
| Non-Current Liabilities | 1.25 | 0.68 | 0.25 | 0.00 | 0.00 |
| Current Liabilities | 4.44 | 7.32 | 8.20 | 0.00 | 0.00 |
| Total Liabilities | 5.69 | 8.00 | 8.44 | 0.00 | 0.00 |
| Particulars | Mar 2025 | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 |
|---|---|---|---|---|---|
| Cash from Operating Activities | 20.36 | 19.57 | 25.80 | 20.84 | 0.00 |
| Cash from Investing Activities | -16.91 | -10.11 | -16.58 | -13.54 | 0.00 |
| Cash from Financing Activities | -7.13 | -10.18 | -4.07 | -4.07 | 0.00 |
| Net Increase/Decrease in Cash | -3.68 | -0.72 | 5.15 | 3.23 | 0.00 |