| Particulars | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue from Operations | 26.69 | 31.03 | 34.23 | 39.48 | 34.33 | 42.55 | 43.70 | 60.76 | 57.43 | 63.56 |
| YOY Revenue Growth % | - | - | - | - | 28.62% | 37.12% | 27.68% | 53.91% | 67.31% | 49.37% |
| Other Income | 0.45 | 20.29 | 2.07 | 3.15 | 1.81 | 0.63 | 2.36 | 3.26 | 3.86 | 5.15 |
| Total Income | 27.14 | 51.32 | 36.30 | 42.63 | 36.13 | 43.19 | 46.07 | 64.02 | 61.29 | 68.71 |
| Total Expenses + | 21.10 | 19.26 | 24.99 | 27.81 | 32.51 | 28.40 | 35.21 | 41.21 | 45.54 | 49.31 |
| Cost of Materials Consumed | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Employee Benefit Expense | 5.89 | 4.13 | 4.73 | 6.68 | 6.80 | 6.55 | 6.96 | 12.58 | 11.18 | 11.91 |
| Other Expenses | 12.99 | 11.85 | 14.97 | 15.48 | 20.17 | 15.89 | 22.32 | 23.18 | 28.61 | 27.69 |
| Operating Profit | 5.58 | 11.78 | 9.24 | 11.67 | 1.82 | 14.16 | 8.49 | 19.55 | 11.89 | 14.25 |
| OPM % | 20.9% | 37.9% | 27% | 29.6% | 5.3% | 33.3% | 19.4% | 32.2% | 20.7% | 22.4% |
| Profit Before Tax + | 6.04 | 32.06 | 11.32 | 14.83 | 3.62 | 14.79 | 10.85 | 22.82 | 15.70 | 19.40 |
| Tax Expense | 0.97 | 4.16 | 2.64 | 4.69 | -0.04 | 4.06 | 2.83 | 5.18 | 3.87 | 4.90 |
| Tax % | 16.1% | 13% | 23.3% | 31.6% | -1.2% | 27.4% | 26.1% | 22.7% | 24.6% | 25.3% |
| Profit After Tax | 5.06 | 27.91 | 8.67 | 10.14 | 3.67 | 10.73 | 8.02 | 17.64 | 11.83 | 14.50 |
| EPS (Basic) | 0.74 | 3.71 | 1.24 | 1.44 | 0.52 | 1.53 | 1.14 | 2.50 | 1.59 | 1.95 |
| Particulars | Mar 2026 | Mar 2025 | Mar 2024 |
|---|---|---|---|
| Revenue from Operations | 225.46 | 150.59 | 108.42 |
| YOY Revenue Growth % | 49.72% | 38.89% | - |
| Other Income | 14.63 | 7.67 | 22.17 |
| Total Income | 240.09 | 158.25 | 130.59 |
| Total Expenses + | 171.27 | 113.70 | 82.34 |
| Employee Benefit Expense | 42.62 | 24.76 | 20.35 |
| Other Expenses | 101.80 | 66.51 | 50.30 |
| Operating Profit | 54.19 | 36.89 | 26.08 |
| OPM % | 24% | 24.5% | 24.1% |
| Profit Before Exceptional | 68.82 | 44.55 | 48.25 |
| Exceptional Items | -0.05 | 0.00 | -21.00 |
| Profit Before Tax + | 68.77 | 44.55 | 27.25 |
| Tax Expense | 16.78 | 11.35 | 7.80 |
| Tax % | 24.4% | 25.5% | 28.6% |
| Profit After Tax | 51.99 | 33.21 | 19.45 |
| EPS (Basic) | 7.18 | 4.72 | 2.74 |
| Particulars | Mar 2026 | Mar 2025 | Mar 2024 |
|---|---|---|---|
| ASSETS | |||
| Non-Current Assets + | 389.86 | 166.56 | 119.40 |
| Property, Plant & Equipment | 8.25 | 3.24 | 4.79 |
| Capital Work in Progress | 0.00 | 0.00 | 0.00 |
| Non-Current Investments | 82.68 | 82.75 | 83.10 |
| Goodwill | 0.39 | 0.39 | 0.39 |
| Other Intangible Assets | 38.76 | 60.88 | 12.19 |
| Current Assets + | 160.43 | 164.55 | 132.18 |
| Inventories | 0.00 | 0.00 | 0.00 |
| Trade Receivables | 33.89 | 23.93 | 15.47 |
| Cash and Cash Equivalents | 11.36 | 12.09 | 10.36 |
| Current Investments | 90.71 | 37.02 | 49.45 |
| LIABILITIES & EQUITY | |||
| Total Equity | 489.39 | 229.69 | 215.64 |
| Equity Share Capital | 37.31 | 35.26 | 35.11 |
| Other Equity | 452.08 | 194.43 | 180.54 |
| Non-Current Liabilities | 7.29 | 26.10 | 1.13 |
| Current Liabilities | 53.62 | 75.33 | 34.81 |
| Total Liabilities | 60.90 | 101.43 | 35.93 |
| Particulars | Mar 2026 | Mar 2025 | Mar 2024 |
|---|---|---|---|
| Cash from Operating Activities | 59.27 | 62.66 | 39.87 |
| Cash from Investing Activities | -253.26 | -49.12 | -49.41 |
| Cash from Financing Activities | 193.26 | -11.81 | 0.18 |
| Net Increase/Decrease in Cash | -0.73 | 1.73 | -9.37 |