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 | 21.23 | 21.23 | 31.35 | 22.37 | 16.97 | 20.27 | 31.19 | 26.46 | 31.74 | 34.18 | 71.92 | 39.64 |
| YOY Revenue Growth % | -48.29% | -16.83% | -14.76% | -19.48% | -20.05% | -4.53% | -0.52% | 18.28% | 87.04% | 68.61% | 130.58% | 49.8% |
| Other Income | 2.15 | 2.67 | 3.20 | 5.90 | -1.26 | 5.79 | 3.17 | 1.48 | 1.99 | 2.57 | 4.89 | 2.19 |
| Total Income | 23.37 | 23.90 | 34.55 | 28.28 | 15.71 | 26.06 | 34.36 | 27.94 | 33.73 | 36.75 | 76.81 | 41.83 |
| Total Expenses + | 11.08 | 11.01 | 13.85 | 15.15 | 11.27 | 11.45 | 15.67 | 17.94 | 31.68 | 35.52 | 70.98 | 37.17 |
| Cost of Materials Consumed | 0.72 | 1.30 | 3.02 | 4.40 | 1.05 | 1.04 | 2.40 | 4.00 | 3.86 | 4.08 | 9.85 | 10.34 |
| Employee Benefit Expense | 2.79 | 2.79 | 3.07 | 3.28 | 3.07 | 3.57 | 3.63 | 3.84 | 4.27 | 4.45 | 8.62 | 4.32 |
| Other Expenses | 7.57 | 6.92 | 7.77 | 7.47 | 7.16 | 6.84 | 9.64 | 10.10 | 7.30 | 8.11 | 14.60 | 6.83 |
| Operating Profit | 10.14 | 10.22 | 17.50 | 7.23 | 5.70 | 8.82 | 15.52 | 8.52 | 0.06 | -1.34 | 0.94 | 2.47 |
| OPM % | 47.8% | 48.1% | 55.8% | 32.3% | 33.6% | 43.5% | 49.8% | 32.2% | 0.2% | -3.9% | 1.3% | 6.2% |
| Profit Before Tax + | -1.97 | -0.93 | 3.91 | 0.95 | -6.47 | 2.62 | -0.08 | -3.25 | 2.05 | 1.23 | 5.83 | 4.66 |
| Tax Expense | -0.44 | -0.22 | 1.02 | 0.78 | -2.33 | 0.96 | 0.41 | -0.45 | -0.42 | 0.42 | 1.39 | 0.93 |
| Tax % | - | - | 26% | 82.5% | - | 36.5% | - | - | -20.3% | 34% | 23.8% | 19.9% |
| Profit After Tax | -1.53 | -0.71 | 2.89 | 0.17 | -4.15 | 1.66 | -0.48 | -2.80 | 2.47 | 0.81 | 4.44 | 3.73 |
| EPS (Basic) | -1.53 | -0.71 | 2.90 | 0.16 | -4.15 | 1.66 | -0.48 | -2.80 | 2.47 | 0.81 | 4.44 | 3.91 |
| Particulars | Mar 2025 | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 |
|---|---|---|---|---|---|
| Revenue from Operations | 109.66 | 91.93 | 111.32 | 255.55 | 213.45 |
| YOY Revenue Growth % | 19.29% | -17.42% | -56.44% | 19.72% | - |
| Other Income | 12.44 | 10.51 | 7.11 | 7.70 | 2.82 |
| Total Income | 122.10 | 102.44 | 118.43 | 263.24 | 216.27 |
| Total Expenses + | 120.75 | 51.28 | 54.32 | 67.42 | 52.43 |
| Cost of Materials Consumed | 11.29 | 9.76 | 3.52 | 0.00 | 0.00 |
| Employee Benefit Expense | 15.31 | 12.20 | 16.06 | 9.91 | 4.58 |
| Other Expenses | 33.88 | 29.32 | 34.74 | 57.50 | 47.85 |
| Operating Profit | -11.09 | 40.65 | 57.00 | 188.13 | 161.02 |
| OPM % | -10.1% | 44.2% | 51.2% | 73.6% | 75.4% |
| Profit Before Exceptional | 1.34 | -2.54 | -10.74 | 60.98 | 62.33 |
| Exceptional Items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Profit Before Tax + | 1.34 | -2.54 | -10.74 | 60.98 | 62.33 |
| Tax Expense | 0.50 | -0.75 | -2.49 | 16.02 | 15.96 |
| Tax % | 37% | - | - | 26.3% | 25.6% |
| Profit After Tax | 0.85 | -1.79 | -8.25 | 44.96 | 46.37 |
| EPS (Basic) | 0.85 | -1.79 | -8.25 | 44.96 | 62.04 |
| Particulars | Mar 2025 | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 |
|---|---|---|---|---|---|
| ASSETS | |||||
| Non-Current Assets + | 20.02 | 12.57 | 20.02 | 0.00 | 0.00 |
| Property, Plant & Equipment | 4.81 | 3.12 | 3.14 | 0.00 | 0.00 |
| Capital Work in Progress | 0.00 | 0.27 | 0.00 | 0.00 | 0.00 |
| Non-Current Investments | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Goodwill | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Other Intangible Assets | 1.98 | 2.30 | 5.52 | 0.00 | 0.00 |
| Current Assets + | 189.95 | 192.59 | 186.56 | 0.00 | 0.00 |
| Inventories | 39.92 | 30.85 | 34.48 | 0.00 | 0.00 |
| Trade Receivables | 3.32 | 1.62 | 4.30 | 0.00 | 0.00 |
| Cash and Cash Equivalents | 3.24 | 14.06 | 0.50 | 0.00 | 0.00 |
| Current Investments | 1.04 | 93.63 | 59.09 | 0.00 | 0.00 |
| LIABILITIES & EQUITY | |||||
| Total Equity | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Equity Share Capital | 10.00 | 10.00 | 10.00 | 0.00 | 0.00 |
| Other Equity | 184.29 | 183.11 | 184.88 | 0.00 | 0.00 |
| Non-Current Liabilities | 3.29 | 2.78 | 2.82 | 0.00 | 0.00 |
| Current Liabilities | 12.40 | 9.27 | 8.88 | 0.00 | 0.00 |
| Total Liabilities | 15.69 | 12.05 | 11.70 | 0.00 | 0.00 |
| Particulars | Mar 2025 | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 |
|---|---|---|---|---|---|
| Cash from Operating Activities | -19.08 | -2.71 | 10.23 | 1.40 | 0.00 |
| Cash from Investing Activities | 8.44 | 17.58 | -16.46 | -3.09 | 0.00 |
| Cash from Financing Activities | -0.17 | -1.30 | -1.51 | -7.30 | 0.00 |
| Net Increase/Decrease in Cash | -10.82 | 13.56 | -7.75 | -8.99 | 0.00 |