| 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 | 10.57 | 7.22 | 7.11 | 10.08 | 19.34 | 17.94 | 18.37 | 13.44 | 19.78 | 27.16 | 27.84 | 26.55 |
| YOY Revenue Growth % | -9.65% | -45% | -42.99% | 17.27% | 83% | 148.58% | 158.3% | 33.33% | 2.23% | 51.44% | 51.6% | 97.56% |
| Other Income | 0.28 | 0.23 | 0.07 | 0.07 | 0.11 | 0.28 | 0.31 | 0.02 | 0.53 | 0.14 | 0.01 | 0.01 |
| Total Income | 10.85 | 7.45 | 7.18 | 10.16 | 19.45 | 18.22 | 18.68 | 13.46 | 20.30 | 27.30 | 27.85 | 26.56 |
| Total Expenses + | 3.88 | 4.89 | 7.71 | 5.73 | 9.98 | 8.80 | 13.35 | 15.97 | 19.69 | 26.31 | 27.47 | 26.23 |
| Cost of Materials Consumed | 0.60 | 1.40 | 1.97 | 1.51 | 5.16 | 2.71 | 6.70 | 10.63 | 11.25 | 4.97 | 2.91 | 1.58 |
| Employee Benefit Expense | 0.53 | 0.64 | 0.91 | 0.85 | 0.76 | 0.98 | 1.30 | 1.26 | 1.44 | 1.33 | 1.64 | 1.89 |
| Other Expenses | 2.76 | 2.86 | 4.83 | 3.37 | 4.05 | 5.11 | 5.35 | 4.08 | 3.22 | 3.00 | 3.08 | 2.57 |
| Operating Profit | 6.69 | 2.32 | -0.60 | 4.35 | 9.36 | 9.14 | 5.01 | -2.53 | 0.09 | 0.85 | 0.37 | 0.32 |
| OPM % | 63.3% | 32.2% | -8.5% | 43.2% | 48.4% | 50.9% | 27.3% | -18.8% | 0.5% | 3.1% | 1.3% | 1.2% |
| Profit Before Tax + | 0.91 | -1.05 | -1.98 | 1.02 | 2.56 | 1.79 | 2.00 | 0.54 | 0.62 | 0.99 | 0.38 | 0.33 |
| Tax Expense | -0.09 | -0.28 | -0.53 | 1.02 | 2.56 | 1.79 | 0.64 | 0.13 | 0.15 | 0.29 | 0.12 | 0.13 |
| Tax % | -9.5% | - | - | 100% | 100% | 100% | 32.2% | 24.8% | 24.5% | 28.9% | 30.2% | 38.8% |
| Profit After Tax | 1.00 | -0.76 | -1.45 | 0.00 | 0.00 | 0.00 | 1.36 | 0.41 | 0.47 | 0.70 | 0.27 | 0.20 |
| EPS (Basic) | 1.00 | -0.67 | -1.27 | 0.61 | 1.75 | 1.16 | 1.76 | 0.24 | 0.54 | 0.37 | 0.14 | 0.20 |
| Particulars | Mar 2025 | Mar 2024 | Mar 2023 | Mar 2022 |
|---|---|---|---|---|
| Revenue from Operations | 69.52 | 43.75 | 44.76 | 55.20 |
| YOY Revenue Growth % | 58.9% | -2.25% | -18.92% | - |
| Other Income | 1.14 | 0.48 | 0.50 | 0.31 |
| Total Income | 70.66 | 44.23 | 45.25 | 55.51 |
| Total Expenses + | 65.70 | 28.32 | 38.35 | 45.03 |
| Cost of Materials Consumed | 31.29 | 10.04 | 13.79 | 17.20 |
| Employee Benefit Expense | 4.97 | 3.16 | 2.29 | 2.13 |
| Other Expenses | 17.77 | 15.11 | 22.27 | 25.70 |
| Operating Profit | 3.81 | 15.43 | 6.41 | 10.17 |
| OPM % | 5.5% | 35.3% | 14.3% | 18.4% |
| Profit Before Exceptional | 4.96 | 0.00 | 0.14 | 0.22 |
| Exceptional Items | 0.00 | 0.00 | 0.00 | 0.00 |
| Profit Before Tax + | 4.96 | 0.55 | 0.14 | 0.22 |
| Tax Expense | 1.38 | 0.55 | 0.03 | 0.11 |
| Tax % | 27.9% | 100% | 23.6% | 52.7% |
| Profit After Tax | 3.57 | 0.00 | 0.11 | 0.10 |
| EPS (Basic) | 4.64 | 0.45 | 0.16 | 0.10 |
| Particulars | Mar 2025 | Mar 2024 | Mar 2023 | Mar 2022 |
|---|---|---|---|---|
| ASSETS | ||||
| Non-Current Assets + | 8.06 | 11.11 | 6.99 | 0.00 |
| Property, Plant & Equipment | 2.02 | 0.00 | 1.68 | 0.00 |
| Capital Work in Progress | 0.00 | 0.00 | 0.00 | 0.00 |
| Non-Current Investments | 0.50 | 0.00 | 0.50 | 0.00 |
| Goodwill | 0.00 | 0.00 | 0.00 | 0.00 |
| Other Intangible Assets | 0.08 | 0.00 | 0.08 | 0.00 |
| Current Assets + | 79.29 | 48.87 | 36.49 | 0.00 |
| Inventories | 39.66 | 20.66 | 20.64 | 0.00 |
| Trade Receivables | 35.53 | 0.00 | 6.81 | 0.00 |
| Cash and Cash Equivalents | 0.42 | 0.21 | 0.07 | 0.00 |
| Current Investments | 0.09 | 0.07 | 0.06 | 0.00 |
| LIABILITIES & EQUITY | ||||
| Total Equity | 0.00 | 0.00 | 0.00 | 0.00 |
| Equity Share Capital | 17.26 | 0.00 | 11.43 | 0.00 |
| Other Equity | 33.88 | 0.00 | 16.64 | 0.00 |
| Non-Current Liabilities | 7.87 | 14.63 | 4.96 | 0.00 |
| Current Liabilities | 28.34 | 16.46 | 10.45 | 0.00 |
| Total Liabilities | 36.21 | 0.00 | 15.41 | 0.00 |
| Particulars | Mar 2025 | Mar 2024 | Mar 2023 | Mar 2022 |
|---|---|---|---|---|
| Cash from Operating Activities | -18.01 | -6.84 | -4.42 | -3.43 |
| Cash from Investing Activities | -0.35 | -5.22 | -1.18 | -2.66 |
| Cash from Financing Activities | 18.55 | 8.83 | 8.87 | 6.16 |
| Net Increase/Decrease in Cash | 0.19 | -3.23 | 3.26 | 0.07 |