| 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 | 13.60 | 17.52 | 21.13 | 27.18 | 32.21 | 37.02 | 40.31 | 43.09 | 40.55 | 48.02 | 51.42 | 55.93 |
| YOY Revenue Growth % | 21.94% | 304.74% | 220.69% | 154.96% | 136.91% | 111.28% | 90.76% | 58.54% | 25.89% | 29.72% | 27.54% | 29.8% |
| Other Income | 0.01 | 0.03 | 0.00 | 0.04 | 0.57 | 0.37 | 0.14 | 0.39 | 0.13 | 0.12 | 0.17 | 0.02 |
| Total Income | 13.60 | 17.55 | 21.14 | 27.22 | 32.78 | 37.38 | 40.45 | 43.47 | 40.68 | 48.14 | 51.59 | 55.94 |
| Total Expenses + | 10.05 | 12.91 | 15.77 | 21.11 | 27.13 | 31.15 | 32.39 | 35.27 | 35.86 | 42.63 | 43.33 | 46.55 |
| 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 | 2.88 | 3.47 | 3.42 | 4.28 | 5.77 | 5.78 | 5.46 | 6.03 | 6.31 | 6.37 | 6.31 | 5.97 |
| Other Expenses | 1.87 | 2.33 | 2.29 | 2.36 | 2.90 | 3.30 | 2.75 | 4.02 | 4.15 | 9.25 | 7.53 | 6.89 |
| Operating Profit | 3.54 | 4.61 | 5.37 | 6.07 | 5.07 | 5.87 | 7.92 | 7.82 | 4.69 | 5.39 | 8.08 | 9.38 |
| OPM % | 26.1% | 26.3% | 25.4% | 22.3% | 15.8% | 15.9% | 19.6% | 18.2% | 11.6% | 11.2% | 15.7% | 16.8% |
| Profit Before Tax + | 3.55 | 4.64 | 5.37 | 6.10 | 5.13 | 6.24 | 8.06 | 8.21 | 4.82 | 5.50 | 8.25 | 9.40 |
| Tax Expense | 0.89 | 1.19 | 1.36 | 1.55 | 1.07 | 1.62 | 2.35 | 2.15 | 0.92 | 1.39 | 2.19 | 2.39 |
| Tax % | 25.2% | 25.6% | 25.3% | 25.4% | 20.9% | 25.9% | 29.1% | 26.2% | 19.2% | 25.3% | 26.6% | 25.4% |
| Profit After Tax | 2.66 | 3.45 | 4.01 | 4.55 | 4.05 | 4.62 | 5.71 | 6.06 | 3.90 | 4.11 | 6.06 | 7.01 |
| EPS (Basic) | 0.53 | 0.23 | 0.26 | 0.30 | 0.26 | 0.28 | 0.35 | 0.37 | 0.24 | 0.25 | 0.35 | 0.41 |
| Particulars | Mar 2025 | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 |
|---|---|---|---|---|---|---|
| Revenue from Operations | 160.96 | 97.80 | 35.16 | 15.26 | 22.83 | 1.69 |
| YOY Revenue Growth % | 64.59% | 178.13% | 130.47% | -33.18% | 1250.56% | - |
| Other Income | 1.02 | 0.64 | 0.14 | 0.02 | 0.00 | 0.01 |
| Total Income | 161.99 | 98.44 | 35.30 | 15.28 | 22.84 | 1.70 |
| Total Expenses + | 134.67 | 76.68 | 24.51 | 2.60 | 0.29 | 8.38 |
| Employee Benefit Expense | 23.58 | 16.95 | 8.82 | 0.19 | 0.06 | 0.06 |
| Other Expenses | 14.21 | 9.88 | 4.96 | 2.15 | 0.35 | 0.52 |
| Operating Profit | 26.30 | 21.12 | 10.65 | 12.66 | 22.55 | -6.69 |
| OPM % | 16.3% | 21.6% | 30.3% | 83% | 98.7% | -395.6% |
| Profit Before Exceptional | 27.32 | 21.76 | 10.79 | 12.68 | 22.55 | -6.68 |
| Exceptional Items | 0.00 | -0.52 | 0.00 | 0.00 | 0.00 | 0.00 |
| Profit Before Tax + | 27.32 | 21.23 | 10.79 | 12.68 | 22.55 | -6.68 |
| Tax Expense | 7.04 | 5.17 | 2.67 | 1.80 | 2.68 | -0.58 |
| Tax % | 25.8% | 24.3% | 24.8% | 14.2% | 11.9% | - |
| Profit After Tax | 20.29 | 16.06 | 8.12 | 10.88 | 19.87 | -6.10 |
| EPS (Basic) | 1.24 | 1.05 | 1.73 | 5.04 | 9.20 | -2.82 |
| Particulars | Mar 2025 | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 |
|---|---|---|---|---|---|---|
| ASSETS | ||||||
| Non-Current Assets + | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Property, Plant & Equipment | 0.77 | 0.46 | 0.43 | 0.68 | 0.06 | 0.09 |
| Capital Work in Progress | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Non-Current Investments | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Goodwill | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Other Intangible Assets | 5.54 | 8.37 | 2.73 | 1.33 | 0.00 | 0.00 |
| Current Assets + | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Inventories | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Trade Receivables | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Cash and Cash Equivalents | 91.74 | 87.45 | 17.15 | 9.23 | 0.45 | 0.62 |
| Current Investments | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| LIABILITIES & EQUITY | ||||||
| Total Equity | 0.00 | 244.10 | 153.68 | 101.61 | 90.72 | 70.85 |
| Equity Share Capital | 16.35 | 16.21 | 5.03 | 4.32 | 4.32 | 4.32 |
| Other Equity | 253.90 | 227.89 | 148.65 | 97.29 | 86.40 | 66.53 |
| Non-Current Liabilities | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Current Liabilities | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Total Liabilities | 751.13 | 681.49 | 241.79 | 1.29 | 1.99 | 10.75 |
| Particulars | Mar 2025 | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 |
|---|---|---|---|---|---|---|
| Cash from Operating Activities | -142.39 | -358.70 | -175.31 | -58.43 | 4.30 | 0.00 |
| Cash from Investing Activities | 90.27 | -57.18 | -85.43 | 67.41 | 5.82 | 0.00 |
| Cash from Financing Activities | 56.40 | 486.18 | 268.65 | -0.20 | -10.29 | 0.00 |
| Net Increase/Decrease in Cash | 4.28 | 70.30 | 7.91 | 8.78 | -0.17 | 0.00 |