| Particulars | 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 | 20.49 | 24.17 | 30.01 | 40.49 | 40.18 | 40.04 | 39.78 | 51.47 | 48.77 | 49.77 | 49.43 |
| YOY Revenue Growth % | - | - | - | - | 96.12% | 65.63% | 32.58% | 27.14% | 21.39% | 24.31% | 24.26% |
| Other Income | 7.29 | 6.30 | 8.55 | 7.21 | 12.60 | 31.85 | 37.52 | 28.66 | 25.86 | 21.68 | 21.15 |
| Total Income | 27.78 | 30.48 | 38.56 | 47.70 | 52.77 | 71.89 | 77.30 | 80.13 | 74.63 | 71.45 | 70.59 |
| Total Expenses + | 36.81 | 38.68 | 44.87 | 50.58 | 53.98 | 51.46 | 56.03 | 63.29 | 63.01 | 70.49 | 76.76 |
| Cost of Materials Consumed | 0.00 | 0.00 | 0.00 | 0.00 | 2.68 | 0.00 | 0.00 | 3.84 | 0.00 | 0.00 | 0.00 |
| Employee Benefit Expense | 3.10 | 2.99 | 3.52 | 3.82 | 3.99 | 4.18 | 5.65 | 7.32 | 7.08 | 7.86 | 11.00 |
| Other Expenses | 16.83 | 14.91 | 18.68 | 19.57 | 24.97 | 24.30 | 25.08 | 26.40 | 31.61 | 38.98 | 41.64 |
| Operating Profit | -16.33 | -14.51 | -14.86 | -10.09 | -13.81 | -11.42 | -16.25 | -11.82 | -14.23 | -20.72 | -27.33 |
| OPM % | -79.7% | -60% | -49.5% | -24.9% | -34.4% | -28.5% | -40.8% | -23% | -29.2% | -41.6% | -55.3% |
| Profit Before Tax + | -9.03 | -8.20 | -6.31 | -2.88 | -1.21 | 20.43 | 21.28 | 16.84 | 11.63 | 0.96 | -6.17 |
| Tax Expense | -4.52 | -0.69 | -1.58 | -0.88 | 0.17 | 4.62 | 7.28 | 4.90 | 3.81 | 0.93 | -2.09 |
| Tax % | - | - | - | - | - | 22.6% | 34.2% | 29.1% | 32.8% | 97.4% | - |
| Profit After Tax | -4.52 | -7.51 | -4.73 | -2.00 | -1.38 | 15.81 | 13.99 | 11.93 | 7.81 | 0.03 | -4.08 |
| EPS (Basic) | -0.31 | -0.51 | -0.32 | -0.14 | -0.09 | 1.04 | 0.90 | 0.74 | 0.49 | 0.00 | -0.26 |
| Particulars | Mar 2026 | Mar 2025 | Mar 2024 |
|---|---|---|---|
| Revenue from Operations | 199.45 | 160.49 | 92.94 |
| YOY Revenue Growth % | 24.28% | 72.67% | - |
| Other Income | 97.35 | 89.19 | 27.33 |
| Total Income | 296.80 | 249.67 | 120.27 |
| Total Expenses + | 273.55 | 212.05 | 143.56 |
| Cost of Materials Consumed | 3.84 | 2.68 | 0.00 |
| Employee Benefit Expense | 33.26 | 17.63 | 12.28 |
| Other Expenses | 138.62 | 93.91 | 62.89 |
| Operating Profit | -74.10 | -51.57 | -50.62 |
| OPM % | -37.1% | -32.1% | -54.5% |
| Profit Before Exceptional | 23.25 | 37.62 | -23.29 |
| Exceptional Items | 0.00 | 0.00 | -44.45 |
| Profit Before Tax + | 23.25 | 37.62 | -67.74 |
| Tax Expense | 7.56 | 11.19 | -12.62 |
| Tax % | 32.5% | 29.7% | - |
| Profit After Tax | 15.69 | 26.43 | -55.12 |
| EPS (Basic) | 0.97 | 1.70 | -3.75 |
| Particulars | Mar 2026 | Mar 2025 | Mar 2024 |
|---|---|---|---|
| ASSETS | |||
| Non-Current Assets + | 3,909.49 | 3,027.91 | 2,107.50 |
| Property, Plant & Equipment | 11.10 | 6.12 | 19.00 |
| Capital Work in Progress | 0.00 | 0.00 | 0.00 |
| Non-Current Investments | 5.18 | 5.12 | 2.69 |
| Goodwill | 0.00 | 0.00 | 0.00 |
| Other Intangible Assets | 2.54 | 2.83 | 3.04 |
| Current Assets + | 8,527.71 | 4,218.15 | 993.90 |
| Inventories | 6,888.06 | 2,285.00 | 532.87 |
| Trade Receivables | 12.27 | 14.50 | 8.01 |
| Cash and Cash Equivalents | 204.88 | 229.02 | 230.74 |
| Current Investments | 380.18 | 582.01 | 89.96 |
| LIABILITIES & EQUITY | |||
| Total Equity | 3,161.18 | 2,660.94 | 1,450.53 |
| Equity Share Capital | 163.45 | 161.00 | 147.52 |
| Other Equity | 2,256.46 | 2,117.47 | 1,023.38 |
| Non-Current Liabilities | 4,512.95 | 2,477.95 | 1,008.34 |
| Current Liabilities | 4,763.07 | 2,107.16 | 642.53 |
| Total Liabilities | 9,276.03 | 4,585.11 | 1,650.87 |
| Particulars | Mar 2026 | Mar 2025 | Mar 2024 |
|---|---|---|---|
| Cash from Operating Activities | -615.65 | 225.01 | 270.70 |
| Cash from Investing Activities | -291.19 | -1,993.08 | -291.66 |
| Cash from Financing Activities | 879.03 | 1,766.36 | 234.07 |
| Net Increase/Decrease in Cash | -24.14 | -1.72 | 213.11 |