| Particulars | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|
| Revenue from Operations | 174.29 | 189.85 | 221.68 | 215.55 | 224.40 |
| YOY Revenue Growth % | - | - | - | - | 28.76% |
| Other Income | 1.07 | 1.44 | 2.57 | 3.42 | 14.33 |
| Total Income | 175.35 | 191.29 | 224.25 | 218.97 | 238.73 |
| Total Expenses + | 106.84 | 112.56 | 135.32 | 157.74 | 151.20 |
| Cost of Materials Consumed | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Employee Benefit Expense | 29.96 | 33.17 | 39.29 | 45.99 | 44.18 |
| Other Expenses | 54.48 | 40.56 | 57.47 | 66.74 | 62.49 |
| Operating Profit | 67.44 | 77.28 | 86.36 | 57.81 | 73.20 |
| OPM % | 38.7% | 40.7% | 39% | 26.8% | 32.6% |
| Profit Before Tax + | 68.51 | 78.73 | 88.93 | 61.23 | 87.53 |
| Tax Expense | 17.24 | 19.98 | 22.33 | 16.15 | 21.64 |
| Tax % | 25.2% | 25.4% | 25.1% | 26.4% | 24.7% |
| Profit After Tax | 51.27 | 58.75 | 66.60 | 45.08 | 65.89 |
| EPS (Basic) | 4.13 | 4.73 | 5.36 | 3.63 | 5.30 |
| Particulars | Mar 2026 | Mar 2022 |
|---|---|---|
| Revenue from Operations | 801.36 | 146.55 |
| YOY Revenue Growth % | 446.8% | - |
| Other Income | 8.50 | 1.49 |
| Total Income | 809.86 | 148.04 |
| Total Expenses + | 512.47 | 113.31 |
| Employee Benefit Expense | 148.40 | 33.80 |
| Other Expenses | 212.01 | 79.51 |
| Operating Profit | 288.90 | 33.25 |
| OPM % | 36.1% | 22.7% |
| Profit Before Exceptional | 297.39 | 15.09 |
| Exceptional Items | 0.00 | 0.00 |
| Profit Before Tax + | 297.39 | 15.09 |
| Tax Expense | 75.70 | 3.90 |
| Tax % | 25.5% | 25.8% |
| Profit After Tax | 221.70 | 11.19 |
| EPS (Basic) | 17.84 | 11.11 |
| Particulars | Mar 2026 | Mar 2022 |
|---|---|---|
| ASSETS | ||
| Non-Current Assets + | 333.37 | 40.02 |
| Property, Plant & Equipment | 118.18 | 28.46 |
| Capital Work in Progress | 2.06 | 5.04 |
| Non-Current Investments | 14.60 | 0.00 |
| Goodwill | 58.12 | 0.00 |
| Other Intangible Assets | 2.60 | 0.13 |
| Current Assets + | 340.87 | 21.53 |
| Inventories | 20.22 | 6.36 |
| Trade Receivables | 69.93 | 9.04 |
| Cash and Cash Equivalents | 16.37 | 2.59 |
| Current Investments | 95.12 | 0.00 |
| LIABILITIES & EQUITY | ||
| Total Equity | 466.95 | 0.00 |
| Equity Share Capital | 24.86 | 10.11 |
| Other Equity | 442.22 | 26.40 |
| Non-Current Liabilities | 102.31 | 1.17 |
| Current Liabilities | 104.98 | 23.89 |
| Total Liabilities | 207.29 | 25.06 |
| Particulars | Mar 2026 | Mar 2022 |
|---|---|---|
| Cash from Operating Activities | 253.75 | 16.35 |
| Cash from Investing Activities | -201.68 | -18.22 |
| Cash from Financing Activities | -58.68 | -4.51 |
| Net Increase/Decrease in Cash | -6.61 | -6.37 |