| Particulars | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue from Operations | 22.85 | 24.01 | 18.49 | 21.73 | 20.29 | 17.38 | 21.70 | 24.43 | 32.78 | 30.71 | 33.98 | 25.10 |
| YOY Revenue Growth % | 8.67% | 9.99% | -18.75% | -9.43% | -11.21% | -27.62% | 17.33% | 12.39% | 61.57% | 76.69% | 56.59% | 2.76% |
| Other Income | 0.18 | 0.34 | 0.17 | 0.12 | 0.29 | 0.90 | 0.11 | 0.11 | 0.28 | 0.18 | 0.27 | 0.23 |
| Total Income | 23.02 | 24.35 | 18.66 | 21.86 | 20.57 | 18.27 | 21.81 | 24.54 | 33.06 | 30.89 | 34.24 | 25.33 |
| Total Expenses + | 18.86 | 20.76 | 17.17 | 19.27 | 19.11 | 18.58 | 20.80 | 22.19 | 24.33 | 25.21 | 28.19 | 22.64 |
| 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 | 7.80 | 9.15 | 7.63 | 8.28 | 8.43 | 8.14 | 9.01 | 9.09 | 9.02 | 9.47 | 10.88 | 9.80 |
| Other Expenses | 2.87 | 2.62 | 2.59 | 2.80 | 3.02 | 3.14 | 3.03 | 3.11 | 3.69 | 3.58 | 3.59 | 3.50 |
| Operating Profit | 3.99 | 3.25 | 1.33 | 2.46 | 1.17 | -1.20 | 0.90 | 2.23 | 8.45 | 5.50 | 5.79 | 2.46 |
| OPM % | 17.4% | 13.5% | 7.2% | 11.3% | 5.8% | -6.9% | 4.2% | 9.1% | 25.8% | 17.9% | 17% | 9.8% |
| Profit Before Tax + | 4.16 | 3.59 | 1.50 | 2.59 | 1.46 | -0.31 | 1.01 | 2.35 | 8.73 | 5.68 | 6.06 | 2.69 |
| Tax Expense | 1.22 | 0.60 | 0.43 | 0.75 | 0.39 | -0.07 | 0.26 | 0.75 | 3.17 | 1.57 | 1.56 | 0.78 |
| Tax % | 29.4% | 16.7% | 29% | 29% | 27% | - | 25.5% | 32% | 36.3% | 27.6% | 25.8% | 28.9% |
| Profit After Tax | 2.94 | 2.99 | 1.06 | 1.84 | 1.06 | -0.23 | 0.75 | 1.59 | 5.57 | 4.11 | 4.49 | 1.91 |
| EPS (Basic) | 0.40 | 0.39 | 0.14 | 0.25 | 0.14 | -0.03 | 0.10 | 0.20 | 0.69 | 0.50 | 0.55 | 0.24 |
| Particulars | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 |
|---|---|---|---|---|---|
| Revenue from Operations | 97.35 | 77.69 | 93.58 | 84.53 | 73.85 |
| YOY Revenue Growth % | 25.3% | -16.98% | 10.71% | 14.46% | - |
| Other Income | 1.09 | 1.48 | 0.76 | 0.65 | 0.55 |
| Total Income | 98.44 | 79.17 | 94.34 | 85.18 | 74.40 |
| Total Expenses + | 85.05 | 73.93 | 76.09 | 79.57 | 72.17 |
| Employee Benefit Expense | 35.64 | 32.49 | 32.44 | 30.84 | 31.10 |
| Other Expenses | 12.45 | 11.55 | 10.53 | 11.03 | 11.97 |
| Operating Profit | 12.30 | 3.76 | 17.49 | 4.96 | 1.68 |
| OPM % | 12.6% | 4.8% | 18.7% | 5.9% | 2.3% |
| Profit Before Exceptional | 13.39 | 5.24 | 18.25 | 5.62 | 2.23 |
| Exceptional Items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Profit Before Tax + | 13.39 | 5.24 | 18.25 | 5.62 | 2.23 |
| Tax Expense | 3.89 | 1.50 | 4.78 | 1.64 | 0.60 |
| Tax % | 29.1% | 28.7% | 26.2% | 29.3% | 26.9% |
| Profit After Tax | 9.50 | 3.73 | 13.47 | 3.97 | 1.63 |
| EPS (Basic) | 1.19 | 0.50 | 1.81 | 0.54 | 0.22 |
| 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 | 4.81 | 5.29 | 2.90 | 2.78 | 3.14 |
| Capital Work in Progress | 0.00 | 0.00 | 0.27 | 0.00 | 0.00 |
| Non-Current Investments | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Goodwill | 6.52 | 6.52 | 6.52 | 6.52 | 1.26 |
| Other Intangible Assets | 0.85 | 0.79 | 0.66 | 0.70 | 0.83 |
| 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 | 11.10 | 23.17 | 83.92 | 61.11 | 30.14 |
| Current Investments | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| LIABILITIES & EQUITY | |||||
| Total Equity | 80.01 | 66.52 | 57.73 | 44.39 | 40.18 |
| Equity Share Capital | 16.33 | 15.68 | 14.97 | 14.79 | 14.79 |
| Other Equity | 63.68 | 50.84 | 42.76 | 29.60 | 25.39 |
| 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 | 174.00 | 100.12 | 153.75 | 151.14 | 104.79 |
| Particulars | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 |
|---|---|---|---|---|---|
| Cash from Operating Activities | 40.27 | -72.12 | 27.89 | 47.42 | 0.00 |
| Cash from Investing Activities | -49.77 | 12.38 | -0.12 | -9.88 | 0.00 |
| Cash from Financing Activities | -2.57 | -1.01 | -4.96 | -6.55 | 0.00 |
| Net Increase/Decrease in Cash | -12.07 | -60.75 | 22.81 | 30.99 | 0.00 |