| 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 | 1.27 | 0.59 | 1.18 | 0.69 | 1.01 | 0.57 | 1.19 | 0.39 | 0.89 | 0.63 | 0.28 | 0.41 |
| YOY Revenue Growth % | 54.31% | 28.8% | 255.89% | 82.59% | -19.83% | -4.33% | 0.98% | -43.01% | -11.86% | 10.53% | -76.55% | 4.39% |
| Other Income | 0.03 | 0.00 | 0.00 | 0.04 | -0.04 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Total Income | 1.29 | 0.59 | 1.18 | 0.73 | 0.97 | 0.57 | 1.19 | 0.39 | 0.90 | 0.63 | 0.28 | 0.41 |
| Total Expenses + | -0.41 | 0.36 | 0.25 | 0.35 | 1.77 | 0.93 | 0.52 | 2.19 | 0.98 | 0.46 | 1.18 | 0.47 |
| 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 | 0.02 |
| Employee Benefit Expense | 0.10 | 0.09 | 0.10 | 0.08 | 0.41 | 0.08 | 0.08 | 0.09 | 0.47 | 0.07 | 0.03 | 0.04 |
| Other Expenses | -0.47 | 0.26 | 0.08 | 0.09 | 1.13 | 0.51 | -0.01 | 1.71 | 0.11 | 0.04 | 0.87 | 0.15 |
| Operating Profit | 1.67 | 0.23 | 0.93 | 0.34 | -0.76 | -0.36 | 0.67 | -1.80 | -0.09 | 0.17 | -0.90 | -0.06 |
| OPM % | 132.4% | 39.4% | 79% | 49.5% | -74.6% | -63.9% | 56.3% | -458.7% | -9.9% | 26.9% | -323.3% | -15.5% |
| Profit Before Tax + | 1.70 | 0.23 | 0.93 | 0.38 | -0.80 | -0.36 | 0.67 | -1.80 | -0.09 | 0.17 | -0.90 | -0.06 |
| Tax Expense | 0.10 | 0.06 | 0.23 | 0.10 | -0.20 | 0.00 | 0.08 | -0.08 | 0.09 | 0.04 | -0.04 | 0.00 |
| Tax % | 6% | 25.2% | 25.2% | 25.2% | - | - | 11.6% | - | - | 26% | - | - |
| Profit After Tax | 1.60 | 0.17 | 0.70 | 0.28 | -0.59 | -0.36 | 0.59 | -1.72 | -0.18 | 0.12 | -0.86 | -0.06 |
| EPS (Basic) | 1.59 | 0.17 | 0.69 | 0.28 | -0.06 | -0.04 | 0.12 | -0.17 | -0.02 | 0.01 | -0.09 | -0.01 |
| Particulars | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 |
|---|---|---|---|---|
| Revenue from Operations | 3.04 | 2.85 | 2.40 | 1.22 |
| YOY Revenue Growth % | 6.81% | 18.64% | 96.37% | - |
| Other Income | 0.00 | 0.00 | 0.08 | 0.00 |
| Total Income | 3.04 | 2.85 | 2.48 | 1.22 |
| Total Expenses + | 4.62 | 2.10 | 2.07 | 1.02 |
| Employee Benefit Expense | 0.71 | 0.68 | 0.39 | 0.31 |
| Other Expenses | 2.33 | 0.93 | 1.65 | 0.63 |
| Operating Profit | -1.58 | 0.75 | 0.33 | 0.20 |
| OPM % | -51.9% | 26.3% | 13.7% | 16.6% |
| Profit Before Exceptional | -1.57 | 0.75 | 0.41 | 0.20 |
| Exceptional Items | 0.00 | 0.00 | 0.00 | 0.00 |
| Profit Before Tax + | -1.57 | 0.75 | 0.41 | 0.20 |
| Tax Expense | 0.09 | 0.19 | 0.10 | 0.08 |
| Tax % | - | 24.9% | 25.2% | 39.7% |
| Profit After Tax | -1.67 | 0.56 | 0.30 | 0.12 |
| EPS (Basic) | -0.17 | 0.06 | 0.30 | 0.12 |
| Particulars | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 |
|---|---|---|---|---|
| ASSETS | ||||
| Non-Current Assets + | 0.00 | 0.00 | 0.00 | 0.00 |
| Property, Plant & Equipment | 0.01 | 0.01 | 0.02 | 0.03 |
| 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 | 0.00 | 0.00 | 0.00 | 0.00 |
| Current Assets + | 0.00 | 0.00 | 0.00 | 0.00 |
| Inventories | 0.02 | 0.02 | 0.02 | 0.02 |
| Trade Receivables | 0.00 | 0.00 | 0.00 | 0.00 |
| Cash and Cash Equivalents | 0.14 | 1.67 | 0.10 | 0.11 |
| Current Investments | 0.00 | 0.00 | 0.00 | 0.00 |
| LIABILITIES & EQUITY | ||||
| Total Equity | 11.91 | 13.58 | 13.01 | 12.71 |
| Equity Share Capital | 10.05 | 10.05 | 10.05 | 10.05 |
| Other Equity | 1.86 | 3.53 | 2.96 | 2.66 |
| Non-Current Liabilities | 0.00 | 0.00 | 0.00 | 0.00 |
| Current Liabilities | 0.00 | 0.00 | 0.00 | 0.00 |
| Total Liabilities | 16.82 | 13.76 | 1.45 | 6.20 |
| Particulars | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 |
|---|---|---|---|---|
| Cash from Operating Activities | -2.79 | -9.44 | 4.25 | 5.71 |
| Cash from Investing Activities | 0.00 | 0.00 | 0.00 | 0.00 |
| Cash from Financing Activities | 1.25 | 11.01 | -4.25 | -5.91 |
| Net Increase/Decrease in Cash | -1.55 | 1.57 | 0.00 | -0.20 |