| 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 | 22.53 | 23.77 | 18.29 | 21.47 | 19.96 | 16.91 | 21.46 | 24.12 | 32.43 | 30.47 | 33.80 | 24.93 |
| YOY Revenue Growth % | 7.97% | 7.49% | -19.04% | -9.77% | -11.38% | -28.86% | 17.36% | 12.32% | 62.44% | 80.2% | 57.52% | 3.36% |
| Other Income | 0.18 | 0.34 | 0.17 | 0.12 | 0.29 | 0.89 | 0.11 | 0.11 | 0.29 | 0.18 | 0.27 | 0.20 |
| Total Income | 22.71 | 24.11 | 18.46 | 21.60 | 20.25 | 17.80 | 21.57 | 24.23 | 32.72 | 30.65 | 34.08 | 25.12 |
| Total Expenses + | 18.63 | 20.58 | 17.06 | 19.12 | 19.04 | 18.44 | 20.65 | 21.74 | 24.01 | 25.03 | 28.00 | 22.46 |
| 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 | 7.72 | 9.07 | 7.60 | 8.26 | 8.43 | 0.85 | 9.01 | 9.09 | 8.99 | 9.44 | 10.84 | 9.76 |
| Other Expenses | 2.85 | 2.62 | 2.58 | 2.79 | 3.01 | 3.06 | 2.93 | 3.03 | 3.49 | 3.52 | 3.50 | 3.43 |
| Operating Profit | 3.90 | 3.19 | 1.23 | 2.35 | 0.93 | -1.53 | 0.81 | 2.38 | 8.42 | 5.44 | 5.80 | 2.47 |
| OPM % | 17.3% | 13.4% | 6.7% | 10.9% | 4.6% | -9% | 3.8% | 9.9% | 26% | 17.9% | 17.2% | 9.9% |
| Profit Before Tax + | 4.08 | 3.53 | 1.40 | 2.47 | 1.21 | -0.64 | 0.92 | 2.49 | 8.71 | 5.62 | 6.08 | 2.66 |
| Tax Expense | 1.20 | 0.58 | 0.40 | 0.73 | 0.34 | -0.19 | 0.26 | 0.74 | 3.04 | 1.52 | 1.53 | 0.76 |
| Tax % | 29.5% | 16.6% | 28.5% | 29.6% | 27.8% | - | 28.1% | 29.6% | 34.9% | 27.1% | 25.1% | 28.4% |
| Profit After Tax | 2.88 | 2.94 | 1.00 | 1.74 | 0.88 | -0.45 | 0.66 | 1.75 | 5.66 | 4.10 | 4.55 | 1.91 |
| EPS (Basic) | 0.39 | 0.40 | 0.13 | 0.24 | 0.12 | -0.06 | 0.08 | 0.22 | 0.71 | 0.50 | 0.56 | 0.23 |
| Particulars | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 |
|---|---|---|---|---|---|
| Revenue from Operations | 96.18 | 76.43 | 92.65 | 83.74 | 73.04 |
| YOY Revenue Growth % | 25.85% | -17.51% | 10.63% | 14.65% | - |
| Other Income | 1.10 | 1.47 | 0.76 | 0.65 | 0.55 |
| Total Income | 97.28 | 77.90 | 93.41 | 84.39 | 73.59 |
| Total Expenses + | 84.04 | 73.45 | 75.36 | 78.86 | 71.39 |
| Employee Benefit Expense | 35.61 | 32.44 | 32.16 | 30.84 | 31.10 |
| Other Expenses | 12.06 | 11.45 | 10.48 | 10.89 | 11.48 |
| Operating Profit | 12.14 | 2.97 | 17.28 | 4.89 | 1.65 |
| OPM % | 12.6% | 3.9% | 18.7% | 5.8% | 2.3% |
| Profit Before Exceptional | 13.24 | 4.44 | 18.04 | 5.54 | 2.20 |
| Exceptional Items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Profit Before Tax + | 13.24 | 4.44 | 18.04 | 5.54 | 2.20 |
| Tax Expense | 3.74 | 1.28 | 4.74 | 1.62 | 0.63 |
| Tax % | 28.2% | 28.8% | 26.2% | 29.3% | 28.6% |
| Profit After Tax | 9.50 | 3.16 | 13.31 | 3.92 | 1.57 |
| EPS (Basic) | 1.19 | 0.42 | 1.79 | 0.53 | 0.21 |
| 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 | 4.66 | 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 | 0.67 | 0.47 | 0.69 | 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 | 10.03 | 22.23 | 83.25 | 60.58 | 29.88 |
| Current Investments | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| LIABILITIES & EQUITY | |||||
| Total Equity | 78.61 | 65.12 | 56.89 | 43.71 | 39.56 |
| Equity Share Capital | 16.33 | 15.68 | 14.97 | 14.79 | 14.79 |
| Other Equity | 62.27 | 49.44 | 41.93 | 28.93 | 24.77 |
| 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 | 173.01 | 100.83 | 153.56 | 150.98 | 104.70 |
| Particulars | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 |
|---|---|---|---|---|---|
| Cash from Operating Activities | 40.49 | -72.82 | 27.60 | 47.05 | 0.00 |
| Cash from Investing Activities | -50.24 | 12.85 | 0.00 | -9.78 | 0.00 |
| Cash from Financing Activities | -2.45 | -1.06 | -4.93 | -6.55 | 0.00 |
| Net Increase/Decrease in Cash | -12.20 | -61.03 | 22.67 | 30.72 | 0.00 |