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 | 57.23 | 59.80 | 56.85 | 54.76 | 53.65 | 54.87 | 62.61 | 67.64 | 116.59 | 125.47 | 128.08 | 121.23 |
| YOY Revenue Growth % | 32.54% | 25.94% | 10.95% | 2.47% | -6.25% | -8.25% | 10.14% | 23.54% | 117.3% | 128.67% | 104.57% | 79.22% |
| Other Income | -0.39 | 0.30 | 4.05 | 5.41 | 0.85 | 0.52 | 5.25 | 5.10 | 2.75 | 2.00 | 14.15 | 0.90 |
| Total Income | 56.85 | 60.10 | 60.90 | 60.17 | 54.51 | 55.38 | 67.86 | 72.75 | 119.34 | 127.47 | 142.23 | 122.13 |
| Total Expenses + | 47.33 | 48.05 | 47.99 | 47.67 | 46.91 | 46.83 | 52.19 | 59.51 | 100.52 | 102.90 | 104.35 | 103.52 |
| 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 | 37.61 | 39.43 | 38.53 | 38.43 | 36.84 | 36.66 | 39.63 | 44.57 | 76.18 | 79.34 | 83.64 | 83.93 |
| Other Expenses | 9.72 | 8.62 | 9.46 | 9.24 | 10.07 | 10.17 | 12.56 | 14.94 | 20.06 | 19.46 | 16.72 | 15.99 |
| Operating Profit | 9.90 | 11.75 | 8.86 | 7.09 | 6.74 | 8.03 | 10.42 | 8.14 | 16.07 | 22.56 | 23.73 | 17.72 |
| OPM % | 17.3% | 19.6% | 15.6% | 12.9% | 12.6% | 14.6% | 16.6% | 12% | 13.8% | 18% | 18.5% | 14.6% |
| Profit Before Tax + | 7.96 | 10.60 | 11.38 | 11.01 | 5.83 | 6.91 | 13.55 | 10.41 | 18.83 | 24.56 | 37.88 | 14.87 |
| Tax Expense | 1.31 | 2.16 | 2.45 | 2.24 | 1.38 | 1.49 | 2.45 | 1.72 | 5.18 | 5.73 | 9.37 | 3.51 |
| Tax % | 16.4% | 20.4% | 21.5% | 20.4% | 23.6% | 21.6% | 18.1% | 16.5% | 27.5% | 23.3% | 24.7% | 23.6% |
| Profit After Tax | 6.66 | 8.44 | 8.93 | 8.77 | 4.45 | 5.42 | 11.10 | 8.69 | 13.65 | 18.83 | 28.52 | 11.36 |
| EPS (Basic) | 0.63 | 0.80 | 0.84 | 0.83 | 0.43 | 0.51 | 0.84 | 0.65 | 1.03 | 1.42 | 2.15 | 0.86 |
| Particulars | Mar 2025 | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 |
|---|---|---|---|---|---|---|---|
| Revenue from Operations | 431.74 | 225.06 | 209.39 | 159.88 | 125.60 | 115.89 | 94.54 |
| YOY Revenue Growth % | 91.83% | 7.48% | 30.97% | 27.29% | 8.38% | 22.58% | - |
| Other Income | 13.76 | 10.18 | 8.17 | 12.77 | 0.73 | 12.64 | 5.42 |
| Total Income | 445.50 | 235.24 | 217.56 | 172.64 | 126.33 | 128.52 | 99.96 |
| Total Expenses + | 363.88 | 190.17 | 177.38 | 131.81 | 94.49 | 84.72 | 73.90 |
| Employee Benefit Expense | 281.02 | 153.24 | 139.51 | 99.17 | 75.77 | 68.03 | 52.51 |
| Other Expenses | 66.74 | 36.94 | 37.87 | 32.64 | 18.72 | 16.69 | 21.39 |
| Operating Profit | 67.86 | 34.89 | 32.01 | 28.07 | 31.11 | 31.17 | 20.65 |
| OPM % | 15.7% | 15.5% | 15.3% | 17.6% | 24.8% | 26.9% | 21.8% |
| Profit Before Exceptional | 81.63 | 38.82 | 34.53 | 34.52 | 25.20 | 35.70 | 20.92 |
| Exceptional Items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Profit Before Tax + | 81.63 | 38.82 | 34.53 | 34.52 | 25.20 | 35.70 | 20.92 |
| Tax Expense | 20.14 | 8.23 | 6.68 | 7.30 | 6.39 | 6.24 | 4.61 |
| Tax % | 24.7% | 21.2% | 19.3% | 21.1% | 25.4% | 17.5% | 22% |
| Profit After Tax | 61.48 | 30.59 | 27.85 | 27.22 | 18.81 | 29.46 | 16.31 |
| EPS (Basic) | 4.64 | 2.90 | 2.64 | 51.78 | 17.94 | 28.12 | 15.57 |
| Particulars | Mar 2025 | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 |
|---|---|---|---|---|---|---|---|
| ASSETS | |||||||
| Non-Current Assets + | 319.05 | 136.54 | 132.31 | 0.00 | 0.00 | 0.00 | 0.00 |
| Property, Plant & Equipment | 6.60 | 3.01 | 4.27 | 0.00 | 0.00 | 0.00 | 0.00 |
| Capital Work in Progress | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Non-Current Investments | 237.64 | 120.50 | 117.25 | 0.00 | 0.00 | 0.00 | 0.00 |
| Goodwill | 50.49 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Other Intangible Assets | 0.25 | 0.15 | 0.21 | 0.00 | 0.00 | 0.00 | 0.00 |
| Current Assets + | 200.71 | 104.44 | 72.60 | 0.00 | 0.00 | 0.00 | 0.00 |
| Inventories | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Trade Receivables | 99.44 | 43.15 | 32.38 | 0.00 | 0.00 | 0.00 | 0.00 |
| Cash and Cash Equivalents | 58.30 | 25.54 | 14.38 | 0.00 | 0.00 | 0.00 | 0.00 |
| Current Investments | 0.00 | 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 | 0.00 |
| Equity Share Capital | 13.26 | 10.60 | 10.57 | 0.00 | 0.00 | 0.00 | 0.00 |
| Other Equity | 319.44 | 191.47 | 163.90 | 0.00 | 0.00 | 0.00 | 0.00 |
| Non-Current Liabilities | 65.25 | 12.13 | 5.75 | 0.00 | 0.00 | 0.00 | 0.00 |
| Current Liabilities | 121.82 | 26.78 | 24.70 | 0.00 | 0.00 | 0.00 | 0.00 |
| Total Liabilities | 187.07 | 38.91 | 30.44 | 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 | 51.63 | 25.74 | 13.65 | 27.37 | 0.00 | 0.00 | 0.00 |
| Cash from Investing Activities | -36.20 | -3.95 | 0.50 | -5.65 | 0.00 | 0.00 | 0.00 |
| Cash from Financing Activities | 1.01 | -10.63 | -10.16 | -26.44 | 0.00 | 0.00 | 0.00 |
| Net Increase/Decrease in Cash | 16.44 | 11.16 | 4.00 | -4.71 | 0.00 | 0.00 | 0.00 |