| Particulars | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue from Operations | 31.35 | 22.37 | 19.56 | 23.31 | 32.37 | 27.21 | 31.75 | 34.32 | 37.84 | 39.64 | 35.41 | 40.40 |
| YOY Revenue Growth % | -14.77% | -19.62% | -7.8% | 9.8% | 3.24% | 21.61% | 62.3% | 47.24% | 16.9% | 45.69% | 11.51% | 17.69% |
| Other Income | 3.21 | 5.92 | -1.25 | 5.82 | 3.21 | 1.52 | 2.00 | 2.59 | 2.38 | 2.29 | 1.06 | 1.92 |
| Total Income | 34.56 | 28.30 | 18.31 | 29.13 | 35.58 | 28.73 | 33.75 | 36.92 | 40.22 | 41.93 | 36.47 | 42.31 |
| Total Expenses + | 30.95 | 27.47 | 25.06 | 26.97 | 35.85 | 32.57 | 32.25 | 36.08 | 36.12 | 37.88 | 42.62 | 38.70 |
| 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 | 2.91 | 3.11 | 2.91 | 3.38 | 3.39 | 3.60 | 3.98 | 4.08 | 3.79 | 3.90 | 3.66 | 4.03 |
| Other Expenses | 7.25 | 6.63 | 6.25 | 6.05 | 8.68 | 9.09 | 6.51 | 6.96 | 5.56 | 5.23 | 14.61 | 6.80 |
| Operating Profit | 0.40 | -5.09 | -5.49 | -3.65 | -3.48 | -5.37 | -0.50 | -1.76 | 1.73 | 1.76 | -7.21 | 1.70 |
| OPM % | 1.3% | -22.8% | -28.1% | -15.7% | -10.8% | -19.7% | -1.6% | -5.1% | 4.6% | 4.4% | -20.4% | 4.2% |
| Profit Before Tax + | 3.61 | 0.83 | -6.74 | 2.16 | -0.27 | -3.85 | 1.50 | 0.83 | 4.11 | 4.05 | -6.15 | 3.62 |
| Tax Expense | 0.97 | 0.75 | -2.33 | 0.97 | 0.38 | -0.56 | -0.57 | 0.28 | 0.97 | 0.82 | 0.47 | 1.19 |
| Tax % | 26.9% | 90.6% | - | 44.7% | - | - | -38.3% | 33.7% | 23.5% | 20.2% | - | 32.8% |
| Profit After Tax | 2.64 | 0.08 | -4.41 | 1.20 | -0.65 | -3.29 | 2.07 | 0.55 | 3.14 | 3.23 | -6.63 | 2.43 |
| EPS (Basic) | 2.64 | 0.08 | -4.41 | 1.19 | -0.65 | -3.29 | 2.07 | 0.55 | 3.14 | 3.39 | -6.95 | 2.55 |
| Particulars | Mar 2026 | Mar 2025 | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 |
|---|---|---|---|---|---|---|
| Revenue from Operations | 147.21 | 114.64 | 94.52 | 111.90 | 255.55 | 213.33 |
| YOY Revenue Growth % | 28.41% | 21.29% | -15.53% | -56.21% | 19.79% | - |
| Other Income | 8.32 | 12.54 | 10.56 | 7.17 | 7.72 | 2.82 |
| Total Income | 155.53 | 127.18 | 105.09 | 119.06 | 263.27 | 216.15 |
| Total Expenses + | 152.69 | 127.64 | 108.35 | 130.02 | 201.94 | 153.66 |
| Employee Benefit Expense | 15.43 | 14.36 | 11.57 | 15.51 | 9.83 | 4.58 |
| Other Expenses | 32.36 | 30.33 | 26.74 | 33.98 | 57.33 | 47.70 |
| Operating Profit | -5.48 | -13.00 | -13.83 | -18.12 | 53.61 | 59.68 |
| OPM % | -3.7% | -11.3% | -14.6% | -16.2% | 21% | 28% |
| Profit Before Exceptional | 2.84 | -0.46 | -3.27 | -10.96 | 61.33 | 62.49 |
| Exceptional Items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Profit Before Tax + | 2.84 | -0.46 | -3.27 | -10.96 | 61.33 | 62.49 |
| Tax Expense | 2.54 | 0.21 | -0.83 | -2.54 | 16.02 | 15.96 |
| Tax % | 89.5% | - | - | - | 26.1% | 25.5% |
| Profit After Tax | 0.30 | -0.67 | -2.44 | -8.42 | 45.31 | 46.53 |
| EPS (Basic) | 0.30 | -0.67 | -2.44 | -8.42 | 45.31 | 62.25 |
| Particulars | Mar 2026 | Mar 2025 | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 |
|---|---|---|---|---|---|---|
| ASSETS | ||||||
| Non-Current Assets + | 83.07 | 21.78 | 15.19 | 22.68 | 13.82 | 5.12 |
| Property, Plant & Equipment | 9.39 | 3.63 | 2.39 | 2.63 | 3.27 | 0.44 |
| Capital Work in Progress | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Non-Current Investments | 3.05 | 3.06 | 3.06 | 3.06 | 1.31 | 0.00 |
| Goodwill | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Other Intangible Assets | 1.69 | 1.97 | 2.25 | 5.45 | 6.51 | 3.23 |
| Current Assets + | 110.47 | 184.38 | 189.15 | 184.00 | 205.71 | 180.76 |
| Inventories | 45.41 | 35.55 | 28.76 | 32.83 | 63.17 | 36.78 |
| Trade Receivables | 9.78 | 4.53 | 1.81 | 4.27 | 2.87 | 3.70 |
| Cash and Cash Equivalents | 1.40 | 3.19 | 13.96 | 0.40 | 8.16 | 17.00 |
| Current Investments | 1.01 | 1.04 | 93.63 | 59.09 | 33.19 | 0.00 |
| LIABILITIES & EQUITY | ||||||
| Total Equity | 177.16 | 192.48 | 192.86 | 195.26 | 203.74 | 163.29 |
| Equity Share Capital | 9.54 | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 |
| Other Equity | 167.62 | 182.48 | 182.86 | 185.26 | 193.74 | 153.29 |
| Non-Current Liabilities | 1.59 | 3.24 | 2.71 | 2.80 | 3.70 | 3.79 |
| Current Liabilities | 14.80 | 10.44 | 8.77 | 8.62 | 12.10 | 18.80 |
| Total Liabilities | 16.38 | 13.68 | 11.47 | 11.42 | 15.79 | 22.59 |
| Particulars | Mar 2026 | Mar 2025 | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 |
|---|---|---|---|---|---|---|
| Cash from Operating Activities | 0.32 | -18.55 | -3.00 | 12.05 | 1.83 | 35.10 |
| Cash from Investing Activities | 16.50 | 8.56 | 17.84 | -18.30 | -3.37 | -110.48 |
| Cash from Financing Activities | -18.61 | -0.79 | -1.28 | -1.51 | -7.30 | 92.34 |
| Net Increase/Decrease in Cash | -1.79 | -10.77 | 13.56 | -7.76 | -8.84 | 16.96 |