| Particulars | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue from Operations | 6.90 | 5.91 | 7.94 | 8.55 | 8.52 | 8.44 | 10.34 | 11.61 | 12.95 | 12.00 | 13.92 | 17.12 |
| YOY Revenue Growth % | 25.33% | 3.29% | 18.93% | 26.31% | 23.38% | 42.7% | 30.21% | 35.86% | 52.02% | 42.24% | 34.67% | 47.44% |
| Other Income | 0.22 | 0.25 | 0.18 | 0.25 | 0.10 | 0.39 | 0.35 | 0.56 | 0.29 | 0.38 | 0.34 | 0.74 |
| Total Income | 7.13 | 6.16 | 8.12 | 8.80 | 8.62 | 8.83 | 10.69 | 12.18 | 13.24 | 12.38 | 14.27 | 17.87 |
| Total Expenses + | 6.29 | 5.62 | 7.28 | 8.53 | 8.39 | 8.65 | 10.30 | 11.96 | 12.87 | 12.18 | 14.86 | 15.31 |
| Cost of Materials Consumed | 1.38 | 1.20 | 1.77 | 1.35 | 1.56 | 1.41 | 1.90 | 2.06 | 1.92 | 2.37 | 3.02 | 2.71 |
| Employee Benefit Expense | 1.82 | 1.94 | 2.19 | 2.11 | 2.70 | 2.71 | 3.10 | 3.19 | 3.71 | 3.68 | 4.02 | 3.65 |
| Other Expenses | 2.63 | 2.06 | 2.66 | 3.80 | 2.68 | 2.85 | 3.31 | 4.55 | 4.41 | 3.75 | 4.36 | 5.68 |
| Operating Profit | 0.62 | 0.30 | 0.66 | 0.01 | 0.13 | -0.22 | 0.04 | -0.34 | 0.08 | -0.18 | -0.94 | 1.82 |
| OPM % | 8.9% | 5% | 8.3% | 0.2% | 1.5% | -2.6% | 0.4% | -2.9% | 0.6% | -1.5% | -6.8% | 10.6% |
| Profit Before Tax + | 0.84 | 0.55 | 0.84 | 0.27 | 0.23 | 0.18 | 0.39 | 0.22 | 0.38 | 0.20 | -2.15 | 2.56 |
| Tax Expense | 0.22 | 0.14 | 0.22 | 0.19 | 0.06 | 0.05 | 0.13 | 0.11 | 0.25 | 0.18 | -0.36 | 0.76 |
| Tax % | 25.9% | 26.3% | 25.7% | 72% | 26.2% | 25.6% | 33.7% | 51.9% | 66.1% | 92.8% | - | 29.8% |
| Profit After Tax | 0.62 | 0.40 | 0.62 | 0.08 | 0.17 | 0.13 | 0.26 | 0.11 | 0.13 | 0.01 | -1.79 | 1.80 |
| EPS (Basic) | 0.53 | 0.34 | 0.52 | 0.07 | 0.14 | 0.11 | 0.18 | 0.07 | 0.08 | 0.01 | -1.07 | 1.06 |
| Particulars | Mar 2026 | Mar 2025 | Mar 2024 | Mar 2023 | Mar 2022 |
|---|---|---|---|---|---|
| Revenue from Operations | 56.00 | 38.91 | 29.31 | 25.12 | 8.13 |
| YOY Revenue Growth % | 43.92% | 32.77% | 16.64% | 208.94% | - |
| Other Income | 1.76 | 1.41 | 0.91 | 0.95 | 0.63 |
| Total Income | 57.76 | 40.32 | 30.21 | 26.08 | 8.76 |
| Total Expenses + | 55.22 | 39.30 | 27.72 | 23.84 | 8.56 |
| Cost of Materials Consumed | 10.02 | 6.92 | 5.70 | 6.26 | 0.00 |
| Employee Benefit Expense | 15.06 | 11.70 | 8.06 | 5.77 | 2.45 |
| Other Expenses | 18.19 | 13.38 | 11.14 | 11.28 | 3.64 |
| Operating Profit | 0.78 | -0.39 | 1.59 | 1.29 | -0.43 |
| OPM % | 1.4% | -1% | 5.4% | 5.1% | -5.3% |
| Profit Before Exceptional | 2.54 | 1.02 | 2.49 | 2.24 | 0.00 |
| Exceptional Items | -1.55 | 0.00 | 0.00 | 0.00 | 0.00 |
| Profit Before Tax + | 0.98 | 1.02 | 2.49 | 2.24 | 0.20 |
| Tax Expense | 0.84 | 0.35 | 0.77 | 0.56 | 0.20 |
| Tax % | 85.3% | 34.5% | 30.9% | 25.1% | 100% |
| Profit After Tax | 0.14 | 0.67 | 1.72 | 1.67 | 0.00 |
| EPS (Basic) | 0.09 | 0.53 | 1.58 | 1.46 | -0.02 |
| Particulars | Mar 2026 | Mar 2025 | Mar 2024 | Mar 2023 | Mar 2022 |
|---|---|---|---|---|---|
| ASSETS | |||||
| Non-Current Assets + | 116.76 | 84.49 | 47.64 | 14.64 | 13.66 |
| Property, Plant & Equipment | 17.95 | 15.92 | 9.52 | 4.66 | 0.00 |
| Capital Work in Progress | 30.44 | 13.55 | 2.93 | 1.58 | 0.00 |
| Non-Current Investments | 1.10 | 0.60 | 0.56 | 0.11 | 0.15 |
| Goodwill | 0.83 | 0.83 | 0.83 | 0.83 | 0.00 |
| Other Intangible Assets | 0.30 | 0.43 | 0.23 | 0.26 | 0.00 |
| Current Assets + | 17.90 | 18.05 | 12.32 | 7.66 | 4.17 |
| Inventories | 2.32 | 1.86 | 1.15 | 0.70 | 0.47 |
| Trade Receivables | 7.35 | 3.10 | 3.01 | 2.51 | 0.00 |
| Cash and Cash Equivalents | 1.56 | 6.29 | 5.17 | 1.77 | 0.02 |
| Current Investments | 0.46 | 0.01 | 1.46 | 0.09 | 0.04 |
| LIABILITIES & EQUITY | |||||
| Total Equity | 59.11 | 45.64 | 22.05 | 14.05 | 0.00 |
| Equity Share Capital | 17.29 | 15.16 | 11.86 | 10.83 | 0.00 |
| Other Equity | 40.84 | 29.51 | 9.29 | 2.47 | 0.00 |
| Non-Current Liabilities | 51.97 | 41.80 | 28.46 | 1.53 | 3.63 |
| Current Liabilities | 23.57 | 15.09 | 9.45 | 6.72 | 5.31 |
| Total Liabilities | 75.54 | 56.90 | 37.91 | 8.25 | 0.00 |
| Particulars | Mar 2026 | Mar 2025 | Mar 2024 | Mar 2023 | Mar 2022 |
|---|---|---|---|---|---|
| Cash from Operating Activities | 11.99 | -1.52 | -12.66 | 3.34 | -0.12 |
| Cash from Investing Activities | -22.74 | -20.34 | -6.48 | -2.85 | -2.99 |
| Cash from Financing Activities | 4.73 | 22.98 | 22.54 | 0.64 | 2.77 |
| Net Increase/Decrease in Cash | -6.02 | 1.12 | 3.40 | 1.13 | -0.34 |