PANACHE DIGILIFE LIMITED (PANACHE)

NSE: ₹354.05
Back to Home
Stock Performance

Quarterly Financials

Consolidated Standalone
Particulars Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026
Revenue from Operations 5.97 20.58 15.21 54.78 11.76 23.46 20.81 60.08 29.54 39.06 74.47 99.90
YOY Revenue Growth % -79.53% -12.17% 218.58% 0.61% 97.15% 13.98% 36.82% 9.67% 151.17% 66.5% 257.82% 66.28%
Other Income 1.16 0.09 0.08 1.72 0.16 0.13 0.17 0.25 0.23 0.36 0.23 1.58
Total Income 7.12 20.67 15.29 56.51 11.92 23.58 20.98 60.34 29.77 39.42 74.71 101.49
Total Expenses + 5.69 21.05 13.67 49.63 9.66 19.20 18.12 57.35 28.57 37.54 69.03 84.74
Cost of Materials Consumed 4.00 19.35 11.83 46.71 7.92 17.14 15.99 58.01 26.65 35.50 78.03 76.20
Employee Benefit Expense 0.91 0.91 0.89 1.07 0.91 0.96 1.09 1.44 1.55 1.79 1.57 2.07
Other Expenses 0.78 0.79 0.95 1.84 0.83 1.09 1.04 1.23 1.20 1.09 1.75 3.03
Operating Profit 0.27 -0.47 1.54 5.16 2.10 4.26 2.69 2.73 0.96 1.52 5.44 15.16
OPM % 4.6% -2.3% 10.1% 9.4% 17.8% 18.1% 12.9% 4.5% 3.3% 3.9% 7.3% 15.2%
Profit Before Tax + -0.06 0.01 -0.33 -0.10 0.03 2.01 2.48 2.98 1.20 1.88 5.68 13.28
Tax Expense 0.02 -0.28 -0.89 0.12 -0.38 -0.21 0.50 0.73 0.36 0.46 1.42 3.26
Tax % - -4081.2% - - -1274.2% -10.3% 20.2% 24.3% 30.1% 24.6% 25% 24.5%
Profit After Tax -0.08 0.29 0.56 -0.22 0.41 2.22 1.98 2.26 0.84 1.42 4.26 10.03
EPS (Basic) -0.07 0.24 0.47 -0.18 0.34 1.59 1.42 1.62 0.55 0.93 2.80 6.51

Yearly Financial Results

Consolidated Standalone
Particulars Mar 2025 Mar 2024 Mar 2023 Mar 2022 Mar 2021 Mar 2020
Revenue from Operations 116.11 96.54 111.80 85.28 77.58 71.28
YOY Revenue Growth % 20.27% -13.64% 31.1% 9.92% 8.83% -
Other Income 0.70 3.05 0.90 2.64 0.89 0.50
Total Income 116.82 99.59 112.70 87.91 78.47 71.78
Total Expenses + 109.31 90.04 105.40 90.25 59.77 8.67
Cost of Materials Consumed 99.07 81.90 98.10 83.23 52.66 0.00
Employee Benefit Expense 4.40 3.78 3.61 3.68 3.85 5.82
Other Expenses 4.20 4.36 3.70 3.34 3.26 2.85
Operating Profit 6.80 6.50 6.39 -4.98 17.81 62.62
OPM % 5.9% 6.7% 5.7% -5.8% 23% 87.8%
Profit Before Exceptional 7.51 3.87 1.78 2.48 4.30 2.80
Exceptional Items 0.00 -4.35 0.00 -0.15 0.00 0.00
Profit Before Tax + 7.51 -0.48 1.78 2.34 4.30 2.80
Tax Expense 0.64 -1.03 0.95 1.54 3.94 5.74
Tax % 8.5% - 53.7% 65.8% 91.7% 204.8%
Profit After Tax 6.87 0.55 0.82 0.80 0.36 -2.93
EPS (Basic) 4.90 0.46 0.69 0.67 0.30 -2.45

Balance Sheet

Particulars Mar 2025 Mar 2024 Mar 2023 Mar 2022 Mar 2021 Mar 2020
ASSETS
Non-Current Assets + 12.44 12.08 11.94 0.00 0.00 0.00
Property, Plant & Equipment 8.00 8.60 9.40 0.00 0.00 0.00
Capital Work in Progress 0.00 0.00 0.00 0.00 0.00 0.00
Non-Current Investments 0.07 0.07 0.00 0.00 0.00 0.00
Goodwill 0.00 0.00 0.00 0.00 0.00 0.00
Other Intangible Assets 1.71 0.63 0.00 0.00 0.00 0.00
Current Assets + 101.11 80.55 78.88 0.00 0.00 0.00
Inventories 27.39 25.21 25.56 0.00 0.00 0.00
Trade Receivables 64.69 47.71 47.94 0.00 0.00 0.00
Cash and Cash Equivalents 1.05 0.59 0.23 0.00 0.00 0.00
Current Investments 0.00 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
Equity Share Capital 15.23 12.00 12.00 0.00 0.00 0.00
Other Equity 50.66 19.87 19.44 0.00 0.00 0.00
Non-Current Liabilities 1.97 2.88 4.76 0.00 0.00 0.00
Current Liabilities 45.20 57.52 53.58 0.00 0.00 0.00
Total Liabilities 47.78 64.67 70.69 0.00 0.00 0.00

Cash Flow Statement

Particulars Mar 2025 Mar 2024 Mar 2023 Mar 2022 Mar 2021 Mar 2020
Cash from Operating Activities -15.45 4.83 -6.61 7.30 0.00 0.00
Cash from Investing Activities 3.51 8.54 5.74 5.59 0.00 0.00
Cash from Financing Activities 21.86 -12.35 -15.03 -6.22 0.00 0.00
Net Increase/Decrease in Cash 9.92 1.02 -15.90 6.67 0.00 0.00