| Particulars | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue from Operations | 15.22 | 15.79 | 23.53 | 10.44 | 20.29 | 9.80 | 14.65 | 10.52 | 16.23 | 13.24 | 14.73 | 11.43 |
| YOY Revenue Growth % | -13.94% | 32.95% | 195.67% | 10.59% | 33.3% | -37.94% | -37.77% | 0.75% | -20% | 35.14% | 0.61% | 8.67% |
| Other Income | 0.84 | 0.76 | 1.00 | 1.04 | 0.95 | 1.30 | 1.20 | 1.19 | 1.25 | 1.22 | 1.29 | 1.39 |
| Total Income | 16.05 | 16.55 | 24.54 | 11.48 | 21.23 | 11.10 | 15.85 | 11.71 | 17.48 | 14.47 | 16.02 | 12.82 |
| Total Expenses + | 12.60 | 12.95 | 20.26 | 8.47 | 18.30 | 9.48 | 9.18 | 9.27 | 15.48 | 13.00 | 14.28 | 11.64 |
| Cost of Materials Consumed | 5.09 | 6.78 | 14.70 | 2.75 | 11.17 | 3.51 | 2.28 | 2.94 | 5.48 | 6.70 | 4.93 | 3.18 |
| Employee Benefit Expense | 4.82 | 4.22 | 3.72 | 4.29 | 4.66 | 4.24 | 5.03 | 4.35 | 5.99 | 4.29 | 5.10 | 4.48 |
| Other Expenses | 2.69 | 1.95 | 1.85 | 1.42 | 2.48 | 1.72 | 1.87 | 1.98 | 2.96 | 2.06 | 2.41 | 2.55 |
| Operating Profit | 2.62 | 2.84 | 3.27 | 1.97 | 1.99 | 0.32 | 5.47 | 1.25 | 0.75 | 0.24 | 0.45 | -0.21 |
| OPM % | 17.2% | 18% | 13.9% | 18.9% | 9.8% | 3.3% | 37.3% | 11.9% | 4.6% | 1.8% | 3.1% | -1.8% |
| Profit Before Tax + | 2.31 | 2.56 | 3.26 | 1.83 | 2.55 | 1.80 | 2.97 | 1.38 | 2.00 | 1.46 | 1.74 | 1.18 |
| Tax Expense | 1.46 | 0.95 | 0.88 | -0.04 | 0.83 | 0.64 | 0.92 | 0.55 | 0.69 | 0.45 | 0.48 | 0.33 |
| Tax % | 63.4% | 37.1% | 26.8% | -2.3% | 32.6% | 35.4% | 30.9% | 40.3% | 34.8% | 30.6% | 27.5% | 27.6% |
| Profit After Tax | 0.84 | 1.61 | 2.39 | 1.87 | 1.72 | 1.16 | 2.05 | 0.82 | 1.30 | 1.02 | 1.26 | 0.85 |
| EPS (Basic) | 0.63 | 1.20 | 1.78 | 1.39 | 1.28 | 0.87 | 1.49 | 0.59 | 0.92 | 0.70 | 0.72 | 0.49 |
| Particulars | Mar 2025 | Mar 2024 | Mar 2023 | Mar 2022 |
|---|---|---|---|---|
| Revenue from Operations | 51.20 | 70.05 | 44.50 | 76.97 |
| YOY Revenue Growth % | -26.92% | 57.43% | -42.18% | - |
| Other Income | 4.93 | 3.75 | 3.27 | 2.49 |
| Total Income | 56.13 | 73.80 | 47.77 | 79.45 |
| Total Expenses + | 47.99 | 59.98 | 37.98 | 71.56 |
| Cost of Materials Consumed | 14.20 | 35.39 | 15.55 | 52.78 |
| Employee Benefit Expense | 19.61 | 16.88 | 15.24 | 12.74 |
| Other Expenses | 8.53 | 7.71 | 7.19 | 6.03 |
| Operating Profit | 3.21 | 10.07 | 6.52 | 5.41 |
| OPM % | 6.3% | 14.4% | 14.7% | 7% |
| Profit Before Exceptional | 8.14 | 10.20 | 6.45 | 4.66 |
| Exceptional Items | 0.00 | 0.00 | 0.00 | 0.00 |
| Profit Before Tax + | 8.14 | 10.20 | 6.45 | 4.66 |
| Tax Expense | 2.80 | 2.62 | 0.65 | 2.48 |
| Tax % | 34.4% | 25.7% | 10.1% | 53.1% |
| Profit After Tax | 5.34 | 7.58 | 5.80 | 2.18 |
| EPS (Basic) | 3.77 | 5.65 | 4.32 | 1.63 |
| Particulars | Mar 2025 | Mar 2024 | Mar 2023 | Mar 2022 |
|---|---|---|---|---|
| ASSETS | ||||
| Non-Current Assets + | 143.92 | 128.88 | 117.63 | 0.00 |
| Property, Plant & Equipment | 30.24 | 28.07 | 24.60 | 0.00 |
| Capital Work in Progress | 1.02 | 0.00 | 0.07 | 0.00 |
| Non-Current Investments | 82.90 | 81.19 | 80.47 | 0.00 |
| Goodwill | 0.00 | 0.00 | 0.00 | 0.00 |
| Other Intangible Assets | 0.68 | 0.86 | 0.81 | 0.00 |
| Current Assets + | 30.76 | 32.93 | 23.64 | 0.00 |
| Inventories | 0.94 | 1.03 | 0.27 | 0.00 |
| Trade Receivables | 24.18 | 19.60 | 16.48 | 0.00 |
| Cash and Cash Equivalents | 0.74 | 7.49 | 0.88 | 0.00 |
| Current Investments | 0.00 | 0.00 | 0.00 | 0.00 |
| LIABILITIES & EQUITY | ||||
| Total Equity | 0.00 | 0.00 | 0.00 | 0.00 |
| Equity Share Capital | 14.50 | 13.43 | 13.42 | 0.00 |
| Other Equity | 116.21 | 104.34 | 96.58 | 0.00 |
| Non-Current Liabilities | 22.70 | 22.26 | 17.86 | 0.00 |
| Current Liabilities | 21.27 | 21.78 | 13.41 | 0.00 |
| Total Liabilities | 43.97 | 44.04 | 31.27 | 0.00 |
| Particulars | Mar 2025 | Mar 2024 | Mar 2023 | Mar 2022 |
|---|---|---|---|---|
| Cash from Operating Activities | -1.63 | 11.58 | 15.97 | -6.04 |
| Cash from Investing Activities | -14.68 | -12.94 | -16.39 | -2.72 |
| Cash from Financing Activities | 9.07 | 5.93 | 0.13 | -1.35 |
| Net Increase/Decrease in Cash | -7.24 | 4.57 | -0.29 | -10.11 |