Current Price: ₹0.00
| 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 | 110.64 | 117.77 | 104.87 | 129.59 | 150.50 | 140.38 | 124.30 | 142.58 | 134.94 | 129.35 | 246.97 | 146.93 |
| YOY Revenue Growth % | 19.25% | 23.18% | 14.29% | 18.54% | 36.02% | 19.2% | 18.53% | 10.02% | -10.34% | -7.86% | 98.69% | 3.06% |
| Other Income | 33.73 | 7.14 | 8.82 | 2.57 | 3.52 | 3.14 | 8.51 | 1.88 | 37.94 | 1.87 | 16.14 | 1.45 |
| Total Income | 144.37 | 124.92 | 113.69 | 132.15 | 154.02 | 143.52 | 132.81 | 144.45 | 172.88 | 131.21 | 263.11 | 148.39 |
| Total Expenses + | 105.23 | 100.66 | 94.76 | 101.95 | 119.69 | 125.29 | 111.76 | 123.54 | 152.34 | 144.16 | 284.10 | 164.59 |
| 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 | 25.93 | 26.62 | 27.10 | 28.04 | 31.28 | 32.55 | 33.24 | 34.67 | 35.65 | 35.18 | 69.63 | 37.41 |
| Other Expenses | 79.30 | 74.03 | 67.66 | 73.91 | 88.42 | 92.74 | 78.52 | 88.87 | 91.39 | 84.83 | 162.04 | 96.00 |
| Operating Profit | 5.41 | 17.12 | 10.10 | 27.64 | 30.81 | 15.09 | 12.54 | 19.03 | -17.40 | -14.81 | -37.13 | -17.65 |
| OPM % | 4.9% | 14.5% | 9.6% | 21.3% | 20.5% | 10.7% | 10.1% | 13.3% | -12.9% | -11.5% | -15% | -12% |
| Profit Before Tax + | 16.35 | -0.62 | -8.61 | 5.21 | 6.36 | -8.65 | -4.87 | -3.79 | 20.55 | -12.95 | -20.99 | -16.20 |
| Tax Expense | 6.39 | 0.77 | -1.79 | 1.83 | 0.33 | -2.52 | -0.71 | -0.79 | 7.92 | -3.52 | -5.41 | -5.09 |
| Tax % | 39.1% | - | - | 35.1% | 5.1% | - | - | - | 38.5% | - | - | - |
| Profit After Tax | 9.95 | -1.39 | -6.82 | 3.38 | 6.03 | -6.13 | -4.15 | -3.00 | 12.63 | -9.43 | -15.59 | -11.11 |
| EPS (Basic) | 7.11 | -0.99 | -4.87 | 2.41 | 4.31 | -4.38 | -2.97 | -2.14 | 9.02 | -6.73 | -11.13 | -7.94 |
| Particulars | Mar 2025 | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 |
|---|---|---|---|---|---|---|---|
| Revenue from Operations | 542.20 | 502.73 | 411.12 | 332.07 | 295.33 | 456.66 | 104.85 |
| YOY Revenue Growth % | 7.85% | 22.28% | 23.8% | 12.44% | -35.33% | 335.55% | - |
| Other Income | 51.47 | 21.94 | 36.48 | 40.98 | 30.52 | 27.28 | 0.46 |
| Total Income | 593.67 | 524.67 | 447.60 | 373.05 | 325.85 | 483.94 | 105.30 |
| Total Expenses + | 590.43 | 416.97 | 369.70 | 286.49 | 270.52 | 363.21 | 101.03 |
| Employee Benefit Expense | 136.11 | 113.04 | 99.78 | 85.18 | 88.65 | 95.21 | 21.90 |
| Other Expenses | 351.53 | 303.92 | 269.92 | 201.30 | 181.87 | 268.00 | 79.13 |
| Operating Profit | -48.23 | 85.76 | 41.42 | 45.58 | 24.81 | 93.44 | 3.82 |
| OPM % | -8.9% | 17.1% | 10.1% | 13.7% | 8.4% | 20.5% | 3.6% |
| Profit Before Exceptional | 3.24 | 2.34 | -18.41 | -7.67 | -45.48 | 2.54 | -9.55 |
| Exceptional Items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Profit Before Tax + | 3.24 | 2.34 | -18.41 | -7.67 | -45.48 | 2.54 | -9.55 |
| Tax Expense | 3.89 | 1.13 | -1.79 | -2.23 | -16.20 | 0.46 | -4.00 |
| Tax % | 120.1% | 48.4% | - | - | - | 18.1% | - |
| Profit After Tax | -0.65 | 1.21 | -16.63 | -5.44 | -29.28 | 2.08 | -5.54 |
| EPS (Basic) | -0.46 | 0.86 | -11.88 | -3.89 | -20.91 | 2.98 | -1.96 |
| Particulars | Mar 2025 | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 |
|---|---|---|---|---|---|---|---|
| ASSETS | |||||||
| Non-Current Assets + | 561.82 | 667.44 | 556.28 | 0.00 | 0.00 | 0.00 | 0.00 |
| Property, Plant & Equipment | 117.94 | 119.76 | 120.92 | 0.00 | 0.00 | 0.00 | 0.00 |
| Capital Work in Progress | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Non-Current Investments | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Goodwill | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Other Intangible Assets | 411.37 | 0.01 | 0.01 | 0.00 | 0.00 | 0.00 | 0.00 |
| Current Assets + | 229.19 | 260.33 | 212.17 | 0.00 | 0.00 | 0.00 | 0.00 |
| Inventories | 33.24 | 28.54 | 25.43 | 0.00 | 0.00 | 0.00 | 0.00 |
| Trade Receivables | 37.80 | 37.27 | 22.33 | 0.00 | 0.00 | 0.00 | 0.00 |
| Cash and Cash Equivalents | 4.88 | 2.24 | 1.65 | 0.00 | 0.00 | 0.00 | 0.00 |
| Current Investments | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| LIABILITIES & EQUITY | |||||||
| Total Equity | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Equity Share Capital | 14.00 | 14.00 | 14.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Other Equity | 7.26 | 7.81 | 14.10 | 0.00 | 0.00 | 0.00 | 0.00 |
| Non-Current Liabilities | 317.05 | 401.74 | 316.97 | 0.00 | 0.00 | 0.00 | 0.00 |
| Current Liabilities | 452.69 | 504.23 | 423.38 | 0.00 | 0.00 | 0.00 | 0.00 |
| Total Liabilities | 769.74 | 905.97 | 740.35 | 0.00 | 0.00 | 0.00 | 0.00 |
| Particulars | Mar 2025 | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 |
|---|---|---|---|---|---|---|---|
| Cash from Operating Activities | 97.81 | 111.33 | 28.57 | 59.59 | 0.00 | 0.00 | 0.00 |
| Cash from Investing Activities | 58.71 | 30.85 | 95.01 | 54.59 | 0.00 | 0.00 | 0.00 |
| Cash from Financing Activities | -154.12 | -141.50 | -142.08 | -94.94 | 0.00 | 0.00 | 0.00 |
| Net Increase/Decrease in Cash | 4.64 | 0.58 | 1.67 | 19.42 | 0.00 | 0.00 | 0.00 |