| Particulars | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue from Operations | 0.19 | 0.07 | 0.23 | 2.75 | 0.78 | 0.78 | 1.48 | 2.14 | 3.08 | 3.69 | 3.74 | 3.58 |
| YOY Revenue Growth % | -9.41% | -66.47% | 182.88% | 1615.62% | 317.19% | 1024.21% | 553.4% | -22.24% | 294.79% | 370.5% | 153.53% | 67.37% |
| Other Income | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.01 | 0.00 | 0.01 | 0.02 |
| Total Income | 0.19 | 0.07 | 0.23 | 2.75 | 0.78 | 0.78 | 1.48 | 2.14 | 3.07 | 3.69 | 3.75 | 3.59 |
| Total Expenses + | 0.37 | 0.20 | -0.40 | 2.58 | 0.46 | 0.60 | 0.70 | 0.90 | 1.42 | 1.25 | 1.52 | 2.14 |
| 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 | 0.13 | 0.20 | 0.15 | 0.14 | 0.16 | 0.26 | 0.29 | 0.30 | 0.52 | 0.48 | 0.56 | 0.92 |
| Other Expenses | 0.24 | 0.00 | -0.55 | 0.10 | 0.09 | 0.22 | 0.22 | 0.35 | 0.41 | 0.38 | 0.55 | 0.79 |
| Operating Profit | -0.18 | -0.13 | 0.63 | 0.17 | 0.32 | 0.19 | 0.78 | 1.24 | 1.65 | 2.44 | 2.22 | 1.44 |
| OPM % | -98.8% | -183.4% | 277.7% | 6.2% | 40.5% | 24% | 52.9% | 58.1% | 53.7% | 66.1% | 59.2% | 40.2% |
| Profit Before Tax + | -0.18 | -0.13 | 0.63 | 0.17 | 0.32 | 0.19 | 0.78 | 1.25 | 1.64 | 2.44 | 2.23 | 1.46 |
| Tax Expense | -0.15 | -0.03 | 0.00 | 0.03 | 0.15 | 0.00 | 0.32 | 0.22 | 0.41 | 0.62 | 0.56 | 0.44 |
| Tax % | - | - | 0% | 19.5% | 48.3% | 0% | 40.9% | 17.7% | 24.9% | 25.4% | 25.1% | 30.2% |
| Profit After Tax | -0.04 | -0.10 | 0.63 | 0.14 | 0.16 | 0.19 | 0.46 | 1.03 | 1.23 | 1.82 | 1.67 | 1.02 |
| EPS (Basic) | -0.03 | -0.08 | 0.51 | 0.11 | 0.13 | 0.15 | 0.00 | 0.83 | 0.37 | 1.47 | 1.35 | 0.79 |
| Particulars | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 |
|---|---|---|---|---|
| Revenue from Operations | 7.46 | 3.82 | 0.64 | 1.71 |
| YOY Revenue Growth % | 95.25% | 502.04% | -62.78% | - |
| Other Income | 0.00 | 0.00 | 0.00 | 0.00 |
| Total Income | 7.47 | 3.82 | 0.64 | 1.71 |
| Total Expenses + | 3.61 | 2.84 | 0.59 | 1.92 |
| Employee Benefit Expense | 1.37 | 0.65 | 0.23 | 0.17 |
| Other Expenses | 1.21 | -0.36 | 0.08 | 0.84 |
| Operating Profit | 3.85 | 0.98 | 0.05 | -0.21 |
| OPM % | 51.6% | 25.7% | 7.7% | -12.3% |
| Profit Before Exceptional | 3.86 | 0.98 | 0.05 | -0.21 |
| Exceptional Items | 0.00 | 0.00 | 0.00 | 0.00 |
| Profit Before Tax + | 3.86 | 0.98 | 0.05 | -0.21 |
| Tax Expense | 0.95 | 0.15 | 0.00 | 0.05 |
| Tax % | 24.6% | 15.5% | 0% | - |
| Profit After Tax | 2.91 | 0.83 | 0.05 | -0.26 |
| EPS (Basic) | 1.72 | 0.67 | 0.04 | -0.21 |
| Particulars | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 |
|---|---|---|---|---|
| ASSETS | ||||
| Non-Current Assets + | 0.00 | 0.00 | 0.00 | 0.00 |
| Property, Plant & Equipment | 0.45 | 0.35 | 0.03 | 0.00 |
| Capital Work in Progress | 0.00 | 0.00 | 0.00 | 0.00 |
| Non-Current Investments | 0.00 | 0.00 | 0.00 | 0.00 |
| Goodwill | 0.00 | 0.00 | 0.00 | 0.00 |
| Other Intangible Assets | 0.13 | 0.00 | 0.00 | 0.00 |
| Current Assets + | 0.00 | 0.00 | 0.00 | 0.00 |
| Inventories | 0.00 | 0.00 | 0.30 | 0.57 |
| Trade Receivables | 0.00 | 0.00 | 0.00 | 0.00 |
| Cash and Cash Equivalents | 0.05 | 1.23 | 1.66 | 0.12 |
| Current Investments | 0.00 | 0.00 | 0.00 | 0.00 |
| LIABILITIES & EQUITY | ||||
| Total Equity | 15.57 | 12.66 | 11.63 | 11.58 |
| Equity Share Capital | 12.40 | 12.40 | 12.40 | 12.40 |
| Other Equity | 3.17 | 0.26 | -0.77 | -0.82 |
| Non-Current Liabilities | 0.00 | 0.00 | 0.00 | 0.00 |
| Current Liabilities | 0.00 | 0.00 | 0.00 | 0.00 |
| Total Liabilities | 11.88 | 3.15 | 0.17 | 0.80 |
| Particulars | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 |
|---|---|---|---|---|
| Cash from Operating Activities | -8.36 | -2.65 | 2.27 | 1.63 |
| Cash from Investing Activities | -0.19 | -0.76 | -0.03 | 0.00 |
| Cash from Financing Activities | 7.37 | 2.99 | -0.71 | -1.53 |
| Net Increase/Decrease in Cash | -1.18 | -0.42 | 1.54 | 0.10 |