Current Price: ₹0.00
| 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 | 41.30 | 40.43 | 61.10 | 53.82 | 39.20 | 38.77 | 41.74 | 48.10 | 38.11 | 36.73 | 45.33 | 46.46 |
| YOY Revenue Growth % | 33.46% | -42.83% | 31.93% | 60.32% | -5.09% | -4.1% | -31.69% | -10.63% | -2.77% | -5.26% | 8.59% | -3.41% |
| Other Income | 5.47 | 1.51 | 1.85 | 1.18 | 9.52 | 2.44 | 1.92 | 1.77 | 7.01 | 3.01 | 1.03 | 1.97 |
| Total Income | 46.78 | 41.94 | 62.96 | 55.00 | 48.72 | 41.21 | 43.67 | 49.87 | 45.13 | 39.74 | 46.36 | 48.43 |
| Total Expenses + | 42.91 | 36.72 | 47.18 | 44.21 | 45.80 | 38.75 | 38.32 | 40.91 | 47.49 | 45.70 | 49.90 | 48.56 |
| Cost of Materials Consumed | 0.00 | 0.00 | 0.00 | 0.00 | 1.05 | 0.00 | 0.00 | 0.00 | 1.20 | 0.00 | 0.00 | 0.00 |
| Employee Benefit Expense | 9.76 | 9.22 | 9.88 | 9.68 | 11.11 | 9.42 | 9.95 | 10.30 | 10.79 | 9.03 | 11.10 | 11.13 |
| Other Expenses | 33.15 | 27.50 | 37.30 | 34.53 | 33.64 | 29.33 | 28.37 | 30.61 | 26.94 | 26.96 | 28.42 | 28.80 |
| Operating Profit | -1.61 | 3.70 | 13.92 | 9.61 | -6.60 | 0.02 | 3.42 | 7.19 | -9.38 | -8.97 | -4.58 | -2.10 |
| OPM % | -3.9% | 9.2% | 22.8% | 17.8% | -16.8% | 0% | 8.2% | 15% | -24.6% | -24.4% | -10.1% | -4.5% |
| Profit Before Tax + | -6.39 | -5.89 | 4.58 | 0.32 | -7.34 | -6.67 | -4.20 | -1.78 | -2.72 | -5.96 | -3.55 | -1.40 |
| Tax Expense | 0.47 | -0.22 | 0.26 | 0.51 | -0.35 | 0.12 | -0.05 | 0.40 | 1.48 | 0.13 | 0.01 | 0.05 |
| Tax % | - | - | 5.6% | 158.7% | - | - | - | - | - | - | - | - |
| Profit After Tax | -6.86 | -5.66 | 4.32 | -0.19 | -6.99 | -6.78 | -4.15 | -2.17 | -4.20 | -6.09 | -3.56 | -1.46 |
| EPS (Basic) | -3.07 | -1.69 | 1.91 | -0.04 | -3.06 | -3.00 | -1.84 | -0.96 | -1.79 | -2.70 | -1.57 | -0.64 |
| Particulars | Mar 2025 | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 |
|---|---|---|---|---|---|---|---|
| Revenue from Operations | 166.72 | 194.55 | 163.18 | 131.73 | 72.89 | 171.69 | 161.89 |
| YOY Revenue Growth % | -14.3% | 19.22% | 23.87% | 80.74% | -57.55% | 6.06% | - |
| Other Income | 13.15 | 14.06 | 11.08 | 21.50 | 14.80 | 8.57 | 11.74 |
| Total Income | 179.87 | 208.60 | 174.26 | 153.23 | 87.69 | 180.26 | 173.62 |
| Total Expenses + | 194.88 | 180.35 | 152.53 | 112.76 | 65.29 | 153.46 | 141.02 |
| Cost of Materials Consumed | 6.92 | 7.48 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Employee Benefit Expense | 40.46 | 39.89 | 34.94 | 23.41 | 21.08 | 32.98 | 27.56 |
| Other Expenses | 115.25 | 132.98 | 117.60 | 89.36 | 44.20 | 120.48 | 113.46 |
| Operating Profit | -28.16 | 14.20 | 10.64 | 18.97 | 7.60 | 18.23 | 20.87 |
| OPM % | -16.9% | 7.3% | 6.5% | 14.4% | 10.4% | 10.6% | 12.9% |
| Profit Before Exceptional | -15.01 | -6.37 | -17.47 | 10.49 | -10.80 | -7.81 | 4.31 |
| Exceptional Items | -0.36 | -0.10 | -0.25 | 0.00 | 0.00 | 0.00 | 0.00 |
| Profit Before Tax + | -15.37 | -6.47 | -17.72 | 10.49 | -10.80 | -7.81 | 4.31 |
| Tax Expense | 1.94 | 0.19 | 1.04 | 4.27 | 1.50 | 0.67 | 1.70 |
| Tax % | - | - | - | 40.7% | - | - | 39.4% |
| Profit After Tax | -17.31 | -6.66 | -18.75 | 6.22 | -12.30 | -8.49 | 2.61 |
| EPS (Basic) | -7.60 | -2.92 | -8.33 | 2.90 | -10.94 | -8.02 | 1.80 |
| Particulars | Mar 2025 | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 |
|---|---|---|---|---|---|---|---|
| ASSETS | |||||||
| Non-Current Assets + | 183.39 | 166.39 | 180.87 | 0.00 | 0.00 | 0.00 | 0.00 |
| Property, Plant & Equipment | 60.31 | 64.50 | 65.85 | 0.00 | 0.00 | 0.00 | 0.00 |
| Capital Work in Progress | 3.64 | 2.74 | 2.08 | 0.00 | 0.00 | 0.00 | 0.00 |
| Non-Current Investments | 4.46 | 0.00 | 4.06 | 0.00 | 0.00 | 0.00 | 0.00 |
| Goodwill | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Other Intangible Assets | 10.10 | 8.74 | 53.13 | 0.00 | 0.00 | 0.00 | 0.00 |
| Current Assets + | 59.02 | 57.30 | 62.03 | 0.00 | 0.00 | 0.00 | 0.00 |
| Inventories | 1.35 | 1.15 | 1.28 | 0.00 | 0.00 | 0.00 | 0.00 |
| Trade Receivables | 2.06 | 7.97 | 9.01 | 0.00 | 0.00 | 0.00 | 0.00 |
| Cash and Cash Equivalents | 2.34 | 2.71 | 7.94 | 0.00 | 0.00 | 0.00 | 0.00 |
| Current Investments | 17.66 | 0.95 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| LIABILITIES & EQUITY | |||||||
| Total Equity | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Equity Share Capital | 11.29 | 11.29 | 11.29 | 0.00 | 0.00 | 0.00 | 0.00 |
| Other Equity | -57.42 | -38.98 | -31.90 | 0.00 | 0.00 | 0.00 | 0.00 |
| Non-Current Liabilities | 176.24 | 124.85 | 146.50 | 0.00 | 0.00 | 0.00 | 0.00 |
| Current Liabilities | 105.22 | 120.92 | 109.07 | 0.00 | 0.00 | 0.00 | 0.00 |
| Total Liabilities | 281.47 | 245.77 | 255.57 | 0.00 | 0.00 | 0.00 | 0.00 |
| Particulars | Mar 2025 | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 |
|---|---|---|---|---|---|---|---|
| Cash from Operating Activities | 23.62 | 10.26 | 11.55 | 35.89 | 0.00 | 0.00 | 0.00 |
| Cash from Investing Activities | -2.93 | -4.78 | -3.66 | -24.67 | 0.00 | 0.00 | 0.00 |
| Cash from Financing Activities | -21.07 | -10.94 | -9.22 | -15.94 | 0.00 | 0.00 | 0.00 |
| Net Increase/Decrease in Cash | -0.37 | -5.46 | -1.33 | -4.72 | 0.00 | 0.00 | 0.00 |