| 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 | 4.69 | 3.76 | 4.46 | 4.87 | 5.09 | 5.04 | 6.13 | 6.44 | 6.79 | 6.30 | 8.41 | 7.73 |
| YOY Revenue Growth % | 88.26% | -12.26% | 3.88% | 9.46% | 8.62% | 34.01% | 37.33% | 32.17% | 33.29% | 24.89% | 37.3% | 19.99% |
| Other Income | 0.09 | 0.10 | 0.12 | 0.15 | 0.04 | 0.24 | 0.34 | 0.58 | 0.70 | 0.63 | 0.87 | 0.30 |
| Total Income | 4.78 | 3.86 | 4.58 | 5.02 | 5.13 | 5.28 | 6.47 | 7.02 | 7.49 | 6.93 | 9.28 | 8.03 |
| Total Expenses + | 4.32 | 3.57 | 4.30 | 4.97 | 5.08 | 5.19 | 6.20 | 6.62 | 6.77 | 6.20 | 7.95 | 7.79 |
| Cost of Materials Consumed | 1.28 | 1.05 | 1.55 | 1.14 | 1.33 | 1.18 | 1.61 | 1.55 | 1.36 | 1.77 | 2.32 | 2.19 |
| Employee Benefit Expense | 1.16 | 1.20 | 1.17 | 1.15 | 1.57 | 1.58 | 1.61 | 1.75 | 1.85 | 1.82 | 2.04 | 1.73 |
| Other Expenses | 1.79 | 1.29 | 1.58 | 2.11 | 1.61 | 1.78 | 2.30 | 2.70 | 2.62 | 2.04 | 2.19 | 2.55 |
| Operating Profit | 0.37 | 0.19 | 0.16 | -0.10 | 0.01 | -0.15 | -0.08 | -0.17 | 0.01 | 0.09 | 0.46 | -0.06 |
| OPM % | 7.8% | 5% | 3.7% | -2% | 0.3% | -3% | -1.3% | -2.7% | 0.2% | 1.5% | 5.5% | -0.8% |
| Profit Before Tax + | 0.46 | 0.28 | 0.28 | 0.05 | 0.06 | 0.08 | 0.26 | 0.40 | 0.72 | 0.73 | 1.30 | 0.24 |
| Tax Expense | 0.12 | 0.08 | 0.07 | 0.11 | 0.01 | 0.02 | 0.07 | 0.10 | 0.19 | 0.19 | 0.36 | 0.09 |
| Tax % | 25.9% | 26.6% | 25% | 212% | 16.6% | 24.2% | 27.9% | 24% | 26% | 26% | 28% | 40.3% |
| Profit After Tax | 0.34 | 0.21 | 0.21 | -0.06 | 0.05 | 0.06 | 0.19 | 0.31 | 0.53 | 0.54 | 0.94 | 0.14 |
| EPS (Basic) | 0.31 | 0.19 | 0.19 | -0.05 | 0.04 | 0.05 | 0.13 | 0.21 | 0.35 | 0.34 | 0.56 | 0.08 |
| Particulars | Mar 2026 | Mar 2025 | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 |
|---|---|---|---|---|---|---|---|
| Revenue from Operations | 29.22 | 22.70 | 17.78 | 17.18 | 3.96 | 2.63 | 4.45 |
| YOY Revenue Growth % | 28.73% | 27.65% | 3.49% | 333.75% | 50.9% | -41.07% | - |
| Other Income | 2.51 | 1.20 | 0.45 | 0.40 | 0.20 | 0.40 | 0.46 |
| Total Income | 31.73 | 23.90 | 18.24 | 17.58 | 4.16 | 3.02 | 4.92 |
| Total Expenses + | 28.72 | 23.09 | 17.16 | 16.57 | 4.10 | 2.98 | 4.70 |
| Cost of Materials Consumed | 7.64 | 5.67 | 5.03 | 5.28 | 0.00 | 0.00 | 0.00 |
| Employee Benefit Expense | 7.44 | 6.51 | 4.68 | 3.74 | 1.05 | 0.69 | 1.49 |
| Other Expenses | 9.41 | 8.38 | 6.77 | 7.35 | 1.27 | 1.00 | 1.71 |
| Operating Profit | 0.51 | -0.39 | 0.62 | 0.61 | -0.14 | -0.36 | -0.25 |
| OPM % | 1.7% | -1.7% | 3.5% | 3.6% | -3.5% | -13.5% | -5.6% |
| Profit Before Exceptional | 3.01 | 0.81 | 1.07 | 1.01 | 0.00 | 0.00 | 0.00 |
| Exceptional Items | -0.03 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Profit Before Tax + | 2.98 | 0.81 | 1.07 | 1.01 | 0.06 | 0.04 | 0.21 |
| Tax Expense | 0.83 | 0.20 | 0.37 | 0.25 | 0.06 | 0.04 | 0.21 |
| Tax % | 28% | 24.8% | 34.7% | 24.7% | 100% | 100% | 100% |
| Profit After Tax | 2.14 | 0.61 | 0.70 | 0.76 | 0.00 | 0.00 | 0.00 |
| EPS (Basic) | 1.33 | 0.48 | 0.64 | 0.73 | 0.11 | 0.11 | 0.38 |
| Particulars | Mar 2026 | Mar 2025 | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 |
|---|---|---|---|---|---|---|---|
| ASSETS | |||||||
| Non-Current Assets + | 93.25 | 64.08 | 38.23 | 13.72 | 10.46 | 5.79 | 6.36 |
| Property, Plant & Equipment | 15.90 | 14.52 | 8.94 | 4.31 | 0.00 | 0.00 | 0.00 |
| Capital Work in Progress | 14.79 | 9.50 | 2.92 | 1.58 | 0.00 | 0.00 | 0.00 |
| Non-Current Investments | 11.07 | 7.54 | 4.64 | 4.19 | 4.23 | 0.14 | 0.20 |
| Goodwill | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Other Intangible Assets | 0.19 | 0.17 | 0.17 | 0.18 | 0.00 | 0.00 | 0.00 |
| Current Assets + | 7.21 | 13.75 | 9.52 | 4.39 | 1.86 | 2.77 | 2.29 |
| Inventories | 1.60 | 1.22 | 0.86 | 0.53 | 0.32 | 0.27 | 0.26 |
| Trade Receivables | 2.79 | 1.41 | 1.17 | 1.78 | 0.00 | 0.00 | 0.00 |
| Cash and Cash Equivalents | 0.92 | 5.64 | 4.54 | 1.16 | 0.00 | 1.37 | 0.01 |
| Current Investments | 0.00 | 0.01 | 1.46 | 0.09 | 0.04 | 0.04 | 0.01 |
| LIABILITIES & EQUITY | |||||||
| Total Equity | 58.69 | 43.22 | 19.69 | 12.64 | 0.00 | 0.00 | 0.00 |
| Equity Share Capital | 17.29 | 15.16 | 11.86 | 10.83 | 0.00 | 0.00 | 0.00 |
| Other Equity | 41.40 | 28.05 | 7.84 | 1.81 | 0.00 | 0.00 | 0.00 |
| Non-Current Liabilities | 28.68 | 26.27 | 22.09 | 1.57 | 1.31 | 1.94 | 2.44 |
| Current Liabilities | 13.09 | 8.35 | 5.97 | 3.90 | 2.32 | 1.23 | 0.88 |
| Total Liabilities | 41.77 | 34.62 | 28.06 | 5.47 | 0.00 | 0.00 | 0.00 |
| Particulars | Mar 2026 | Mar 2025 | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 |
|---|---|---|---|---|---|---|---|
| Cash from Operating Activities | 8.89 | -0.34 | -13.42 | 0.20 | -0.92 | -2.89 | 0.00 |
| Cash from Investing Activities | -24.59 | -25.28 | -7.48 | -2.97 | -2.79 | 3.25 | 0.00 |
| Cash from Financing Activities | 9.68 | 26.72 | 24.28 | 3.82 | 3.11 | 0.06 | 0.00 |
| Net Increase/Decrease in Cash | -6.02 | 1.10 | 3.38 | 1.05 | -0.59 | 0.42 | 0.00 |