Current Price: ₹0.00
| Particulars | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 |
|---|---|---|---|---|---|
| Revenue from Operations | 2,653.24 | 2,863.34 | 3,205.23 | 3,669.99 | 3,994.03 |
| YOY Revenue Growth % | - | - | - | - | 50.53% |
| Other Income | 94.98 | 113.42 | 115.47 | 84.39 | 88.74 |
| Total Income | 2,748.22 | 2,976.76 | 3,320.70 | 3,754.38 | 4,082.77 |
| Total Expenses + | 1,616.40 | 3,300.48 | 3,478.31 | 3,696.88 | 3,675.02 |
| Cost of Materials Consumed | 41.16 | 42.80 | 59.80 | 55.01 | 58.40 |
| Employee Benefit Expense | 386.09 | 393.52 | 408.28 | 431.99 | 434.85 |
| Other Expenses | 1,189.15 | 1,377.36 | 1,529.08 | 1,556.61 | 1,515.19 |
| Operating Profit | 1,036.84 | -437.14 | -273.08 | -26.89 | 319.01 |
| OPM % | 39.1% | -15.3% | -8.5% | -0.7% | 8% |
| Profit Before Tax + | 187.41 | -233.66 | -111.59 | 92.50 | 224.63 |
| Tax Expense | -14.69 | 19.00 | 25.52 | 57.44 | 50.67 |
| Tax % | -7.8% | - | - | 62.1% | 22.6% |
| Profit After Tax | 202.10 | -252.66 | -137.11 | 35.06 | 173.96 |
| EPS (Basic) | 0.25 | -0.23 | -0.20 | -0.04 | 0.12 |
| Particulars | Mar 2025 |
|---|---|
| Revenue from Operations | 10,414.24 |
| YOY Revenue Growth % | - |
| Other Income | 421.65 |
| Total Income | 10,835.89 |
| Total Expenses + | 12,263.41 |
| Cost of Materials Consumed | 163.53 |
| Employee Benefit Expense | 1,485.90 |
| Other Expenses | 4,846.75 |
| Operating Profit | -1,849.17 |
| OPM % | -17.8% |
| Profit Before Exceptional | -1,427.52 |
| Exceptional Items | 607.39 |
| Profit Before Tax + | -820.13 |
| Tax Expense | -3.23 |
| Tax % | - |
| Profit After Tax | -816.90 |
| EPS (Basic) | -0.43 |
| Particulars | Mar 2025 |
|---|---|
| ASSETS | |
| Non-Current Assets + | 42,908.36 |
| Property, Plant & Equipment | 26,755.74 |
| Capital Work in Progress | 3,801.94 |
| Non-Current Investments | 282.74 |
| Goodwill | 436.68 |
| Other Intangible Assets | 1,025.19 |
| Current Assets + | 5,835.61 |
| Inventories | 162.23 |
| Trade Receivables | 530.94 |
| Cash and Cash Equivalents | 555.66 |
| Current Investments | 1,000.00 |
| LIABILITIES & EQUITY | |
| Total Equity | 0.00 |
| Equity Share Capital | 1,055.90 |
| Other Equity | -3,559.32 |
| Non-Current Liabilities | 41,685.79 |
| Current Liabilities | 8,859.79 |
| Total Liabilities | 50,545.58 |
| Particulars | Mar 2025 |
|---|---|
| Cash from Operating Activities | 3,442.56 |
| Cash from Investing Activities | -3,672.58 |
| Cash from Financing Activities | -1,009.87 |
| Net Increase/Decrease in Cash | -1,240.66 |