Current Price: ₹0.00
| Particulars | 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 | 6.33 | 6.47 | 7.29 | 5.83 | 8.79 | 8.00 | 12.50 | 6.65 | 9.33 | 7.25 | 14.30 |
| YOY Revenue Growth % | - | - | - | - | 38.76% | 23.69% | 71.38% | 14.12% | 6.24% | -9.37% | 14.43% |
| Other Income | 0.16 | 0.15 | 0.24 | 0.19 | 0.19 | 0.26 | 0.21 | 0.28 | 0.28 | 0.29 | 0.43 |
| Total Income | 6.49 | 6.61 | 7.53 | 6.02 | 8.98 | 8.25 | 12.71 | 6.94 | 9.62 | 7.53 | 14.74 |
| Total Expenses + | 7.40 | 5.07 | 3.88 | 4.63 | 7.62 | 7.15 | 7.46 | 8.12 | 8.43 | 10.06 | 8.75 |
| 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 |
| Employee Benefit Expense | 1.45 | 1.91 | 1.55 | 1.64 | 2.08 | 2.29 | 1.86 | 2.38 | 2.76 | 3.10 | 2.73 |
| Other Expenses | 5.95 | 3.16 | 2.33 | 2.99 | 5.54 | 4.86 | 4.53 | 4.65 | 4.61 | 5.88 | 4.41 |
| Operating Profit | -1.07 | 1.39 | 3.41 | 1.20 | 1.17 | 0.85 | 5.04 | -1.47 | 0.90 | -2.81 | 5.56 |
| OPM % | -16.8% | 21.5% | 46.8% | 20.5% | 13.3% | 10.6% | 40.3% | -22% | 9.7% | -38.8% | 38.8% |
| Profit Before Tax + | -2.21 | 0.21 | 2.41 | 0.20 | 0.21 | -0.02 | 5.25 | -1.18 | 1.19 | -2.53 | 5.99 |
| Tax Expense | -0.55 | 0.05 | 0.57 | 0.04 | 0.04 | -0.01 | 1.31 | -0.29 | 0.33 | -0.65 | 1.50 |
| Tax % | - | 25.2% | 23.7% | 20.7% | 20.9% | - | 25% | - | 27.6% | - | 25% |
| Profit After Tax | -1.66 | 0.16 | 1.84 | 0.16 | 0.16 | -0.01 | 3.93 | -0.90 | 0.86 | -1.88 | 4.49 |
| EPS (Basic) | -1.60 | 0.15 | 1.74 | 0.15 | 0.16 | -0.01 | 3.79 | -0.87 | 0.83 | -1.81 | 4.30 |
| Particulars | Mar 2025 | Mar 2024 |
|---|---|---|
| Revenue from Operations | 35.11 | 24.59 |
| YOY Revenue Growth % | 42.78% | - |
| Other Income | 0.85 | 0.70 |
| Total Income | 35.96 | 25.29 |
| Total Expenses + | 30.33 | 23.36 |
| Employee Benefit Expense | 7.88 | 6.65 |
| Other Expenses | 17.92 | 16.71 |
| Operating Profit | 4.79 | 1.23 |
| OPM % | 13.6% | 5% |
| Profit Before Exceptional | 5.63 | -3.19 |
| Exceptional Items | 0.00 | 0.00 |
| Profit Before Tax + | 5.63 | -3.19 |
| Tax Expense | 1.38 | -0.83 |
| Tax % | 24.6% | - |
| Profit After Tax | 4.25 | -2.36 |
| EPS (Basic) | 4.09 | -2.28 |
| Particulars | Mar 2025 | Mar 2024 |
|---|---|---|
| ASSETS | ||
| Non-Current Assets + | 12.70 | 18.04 |
| Property, Plant & Equipment | 1.60 | 1.60 |
| Capital Work in Progress | 0.29 | 0.08 |
| Non-Current Investments | 0.02 | 0.00 |
| Goodwill | 0.00 | 0.00 |
| Other Intangible Assets | 8.61 | 12.51 |
| Current Assets + | 21.14 | 13.31 |
| Inventories | 0.00 | 0.00 |
| Trade Receivables | 2.88 | 0.98 |
| Cash and Cash Equivalents | 0.01 | 0.01 |
| Current Investments | 0.00 | 0.00 |
| LIABILITIES & EQUITY | ||
| Total Equity | 0.00 | 0.00 |
| Equity Share Capital | 10.41 | 10.38 |
| Other Equity | 10.10 | 5.66 |
| Non-Current Liabilities | 0.44 | 0.30 |
| Current Liabilities | 12.89 | 15.01 |
| Total Liabilities | 13.33 | 15.30 |
| Particulars | Mar 2025 | Mar 2024 |
|---|---|---|
| Cash from Operating Activities | 4.17 | 4.08 |
| Cash from Investing Activities | 0.61 | -6.21 |
| Cash from Financing Activities | -4.77 | -0.09 |
| Net Increase/Decrease in Cash | 0.00 | -2.22 |