| Particulars | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue from Operations | 1.18 | 1.40 | 1.24 | 1.26 | 1.17 | 1.32 | 1.36 | 1.15 | 1.04 | 1.02 | 1.39 | 5.30 |
| YOY Revenue Growth % | -12.82% | -15.74% | -4.16% | 27.5% | -0.75% | -5.57% | 10.21% | -8.61% | -11.34% | -22.96% | 1.82% | 359.18% |
| Other Income | 0.00 | 0.00 | 0.00 | 0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.06 | 0.00 | 0.00 | 0.09 |
| Total Income | 1.18 | 1.40 | 1.24 | 1.27 | 1.17 | 1.32 | 1.37 | 1.15 | 1.09 | 1.02 | 1.39 | 5.38 |
| Total Expenses + | 1.03 | 1.33 | 1.08 | 1.00 | 1.07 | 1.10 | 1.21 | 1.34 | 1.05 | 0.98 | 1.20 | 4.05 |
| 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 | 0.28 | 0.42 | 0.37 | 0.33 | 0.34 | 0.30 | 0.29 | 0.28 | 0.28 | 0.23 | 0.24 | 0.81 |
| Other Expenses | 0.26 | 0.37 | 0.33 | 0.25 | 0.31 | 0.71 | 0.41 | 0.30 | 0.32 | 0.29 | 0.30 | 1.12 |
| Operating Profit | 0.15 | 0.07 | 0.16 | 0.27 | 0.10 | 0.22 | 0.16 | -0.19 | -0.01 | 0.04 | 0.19 | 1.24 |
| OPM % | 13.1% | 4.9% | 13.1% | 21.1% | 8.7% | 16.4% | 11.7% | -16.5% | -0.8% | 4.1% | 13.8% | 23.5% |
| Profit Before Tax + | 0.16 | 0.07 | 0.16 | 0.27 | 0.10 | 0.22 | 0.16 | -0.19 | 0.04 | 0.04 | 0.19 | 1.31 |
| Tax Expense | 0.04 | 0.04 | 0.06 | 0.04 | 0.03 | 0.05 | 0.06 | 0.01 | 0.01 | 0.01 | 0.03 | 0.52 |
| Tax % | 25.3% | 52.2% | 34.1% | 13% | 25% | 25% | 36.6% | - | 29% | 22.5% | 15.7% | 39.2% |
| Profit After Tax | 0.12 | 0.03 | 0.11 | 0.24 | 0.08 | 0.16 | 0.10 | -0.20 | 0.03 | 0.03 | 0.16 | 0.80 |
| EPS (Basic) | 0.19 | 0.05 | 0.18 | 0.40 | 0.26 | 0.54 | 0.17 | 0.00 | 0.05 | 0.10 | 0.16 | 0.74 |
| Particulars | Mar 2026 | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 |
|---|---|---|---|---|---|
| Revenue from Operations | 6.84 | 5.01 | 5.08 | 5.30 | 3.49 |
| YOY Revenue Growth % | 36.45% | -1.36% | -4.09% | 51.6% | - |
| Other Income | 0.09 | 0.00 | 0.01 | 0.01 | 0.00 |
| Total Income | 6.93 | 5.01 | 5.09 | 5.30 | 3.49 |
| Total Expenses + | 5.36 | 4.72 | 4.43 | 4.83 | 3.13 |
| Employee Benefit Expense | 1.10 | 1.21 | 1.39 | 1.24 | 0.68 |
| Other Expenses | 1.46 | 1.72 | 1.20 | 1.53 | 0.78 |
| Operating Profit | 1.48 | 0.29 | 0.65 | 0.47 | 0.37 |
| OPM % | 21.7% | 5.7% | 12.8% | 8.8% | 10.5% |
| Profit Before Exceptional | 1.57 | 0.29 | 0.66 | 0.48 | 0.37 |
| Exceptional Items | -0.02 | 0.00 | 0.00 | 0.00 | 0.00 |
| Profit Before Tax + | 1.55 | 0.29 | 0.66 | 0.48 | 0.37 |
| Tax Expense | 0.58 | 0.15 | 0.17 | 0.13 | 0.10 |
| Tax % | 37.1% | 52% | 25.2% | 26.7% | 26.3% |
| Profit After Tax | 0.98 | 0.14 | 0.49 | 0.35 | 0.27 |
| EPS (Basic) | 0.88 | 0.00 | 0.82 | 0.58 | 0.45 |
| Particulars | Mar 2026 | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 |
|---|---|---|---|---|---|
| ASSETS | |||||
| Non-Current Assets + | 60.92 | 28.74 | 25.15 | 0.00 | 0.00 |
| Property, Plant & Equipment | 0.71 | 0.69 | 0.79 | 0.81 | 0.82 |
| Capital Work in Progress | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Non-Current Investments | 0.01 | 0.12 | 0.00 | 0.00 | 0.00 |
| Goodwill | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Other Intangible Assets | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Current Assets + | 1.43 | 2.48 | 1.07 | 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 | 1.33 | 2.48 | 0.53 | 0.35 | 0.94 |
| Current Investments | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| LIABILITIES & EQUITY | |||||
| Total Equity | 34.62 | 12.06 | 6.60 | 6.11 | 5.76 |
| Equity Share Capital | 14.20 | 6.00 | 6.00 | 6.00 | 6.00 |
| Other Equity | 20.42 | 6.06 | 0.60 | 0.11 | -0.24 |
| Non-Current Liabilities | 27.41 | 0.00 | 0.50 | 0.00 | 0.00 |
| Current Liabilities | 0.33 | 19.16 | 19.11 | 0.00 | 0.00 |
| Total Liabilities | 27.74 | 19.16 | 19.62 | 24.86 | 31.26 |
| Particulars | Mar 2026 | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 |
|---|---|---|---|---|---|
| Cash from Operating Activities | 4.71 | -1.35 | 7.44 | 7.95 | -22.46 |
| Cash from Investing Activities | -0.57 | 0.00 | 0.09 | -0.07 | -0.70 |
| Cash from Financing Activities | -3.74 | 3.31 | -7.35 | -8.47 | 23.21 |
| Net Increase/Decrease in Cash | 0.39 | 1.95 | 0.18 | -0.60 | 0.05 |