| 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 | 10.59 | 7.04 | 7.11 | 7.27 | 9.30 | 7.92 | 8.10 | 13.63 | 16.99 | 8.39 | 8.73 | 5.40 |
| YOY Revenue Growth % | 9.15% | 50.54% | -2.33% | -28.51% | -12.13% | 12.56% | 13.91% | 87.41% | 82.66% | 6.01% | 7.76% | -60.42% |
| Other Income | 0.00 | 0.00 | 0.00 | 0.00 | 0.03 | 0.00 | 0.00 | 0.00 | 0.01 | 0.00 | 0.00 | 0.00 |
| Total Income | 10.59 | 7.04 | 7.11 | 7.27 | 9.33 | 7.92 | 8.10 | 13.63 | 17.00 | 8.39 | 8.73 | 5.40 |
| Total Expenses + | 7.02 | 5.23 | 5.00 | 6.10 | 5.83 | 6.09 | 5.75 | 11.69 | 13.38 | 6.34 | 6.55 | 3.10 |
| 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 | 0.09 | 0.10 | 0.10 | 0.13 | 0.10 | 0.11 | 0.11 | 0.14 | 0.11 | 0.11 | 0.10 | 0.12 |
| Other Expenses | 0.42 | 0.08 | 0.02 | 0.02 | 0.35 | 0.05 | 0.03 | 0.05 | 0.61 | 0.08 | 0.03 | 0.02 |
| Operating Profit | 3.56 | 1.80 | 2.11 | 1.17 | 3.48 | 1.83 | 2.35 | 1.94 | 3.61 | 2.06 | 2.18 | 2.30 |
| OPM % | 33.6% | 25.6% | 29.7% | 16.1% | 37.4% | 23.1% | 29% | 14.2% | 21.2% | 24.5% | 25% | 42.6% |
| Profit Before Tax + | 3.56 | 1.80 | 2.11 | 1.17 | 3.51 | 1.83 | 2.35 | 1.94 | 3.62 | 2.06 | 2.18 | 2.30 |
| Tax Expense | 0.93 | 0.47 | 0.50 | 0.28 | 0.96 | 0.46 | 0.58 | 0.48 | 1.10 | 0.55 | 0.54 | 0.53 |
| Tax % | 26% | 26% | 23.8% | 23.9% | 27.3% | 25.2% | 24.5% | 24.8% | 30.5% | 26.6% | 24.7% | 23% |
| Profit After Tax | 2.63 | 1.33 | 1.61 | 0.89 | 2.55 | 1.37 | 1.77 | 1.46 | 2.52 | 1.51 | 1.64 | 1.77 |
| EPS (Basic) | 2.44 | 1.23 | 1.49 | 0.82 | 2.35 | 1.27 | 1.64 | 1.35 | 2.33 | 1.40 | 1.52 | 1.63 |
| Particulars | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 |
|---|---|---|---|---|---|
| Revenue from Operations | 46.64 | 30.72 | 32.71 | 20.93 | 15.59 |
| YOY Revenue Growth % | 51.82% | -6.09% | 56.28% | 34.24% | - |
| Other Income | 0.01 | 0.03 | 0.00 | 0.10 | 0.00 |
| Total Income | 46.65 | 30.75 | 32.71 | 21.04 | 15.60 |
| Total Expenses + | 36.91 | 22.16 | 24.49 | 15.96 | 10.32 |
| Employee Benefit Expense | 0.48 | 0.44 | 0.37 | 0.34 | 0.34 |
| Other Expenses | 0.74 | 0.46 | 0.60 | 0.14 | 0.40 |
| Operating Profit | 9.73 | 8.56 | 8.22 | 4.97 | 5.27 |
| OPM % | 20.9% | 27.9% | 25.1% | 23.8% | 33.8% |
| Profit Before Exceptional | 9.74 | 8.59 | 8.22 | 5.08 | 5.27 |
| Exceptional Items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Profit Before Tax + | 9.74 | 8.59 | 8.22 | 5.08 | 5.27 |
| Tax Expense | 2.62 | 2.19 | 2.10 | 1.29 | 1.33 |
| Tax % | 26.9% | 25.5% | 25.5% | 25.4% | 25.3% |
| Profit After Tax | 7.12 | 6.40 | 6.13 | 3.79 | 3.94 |
| EPS (Basic) | 6.58 | 5.91 | 5.66 | 3.50 | 3.64 |
| Particulars | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 |
|---|---|---|---|---|---|
| ASSETS | |||||
| Non-Current Assets + | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Property, Plant & Equipment | 1.49 | 1.11 | 1.61 | 0.00 | 0.11 |
| Capital Work in Progress | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Non-Current Investments | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Goodwill | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Other Intangible Assets | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Current Assets + | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Inventories | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Trade Receivables | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Cash and Cash Equivalents | 0.00 | 0.00 | 0.01 | 0.02 | 0.02 |
| Current Investments | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| LIABILITIES & EQUITY | |||||
| Total Equity | 50.46 | 44.81 | 39.87 | 35.10 | 32.66 |
| Equity Share Capital | 10.82 | 10.82 | 10.82 | 10.82 | 10.82 |
| Other Equity | 39.64 | 33.99 | 29.05 | 24.28 | 21.84 |
| Non-Current Liabilities | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Current Liabilities | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Total Liabilities | 251.38 | 270.47 | 260.48 | 163.05 | 173.42 |
| Particulars | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 |
|---|---|---|---|---|---|
| Cash from Operating Activities | 49.28 | -7.99 | -26.14 | 31.42 | 0.00 |
| Cash from Investing Activities | -30.59 | 0.00 | -1.99 | 0.09 | 0.00 |
| Cash from Financing Activities | -1.46 | -1.46 | -1.35 | -1.35 | 0.00 |
| Net Increase/Decrease in Cash | 17.23 | -9.45 | -29.49 | 30.16 | 0.00 |