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 | 106.55 | 99.02 | 93.97 | 87.65 | 59.67 | 47.45 | 43.45 | 40.81 | 35.96 | 11.02 | 33.80 | 9.61 |
| YOY Revenue Growth % | 0.04% | -10.23% | -21.66% | -27.93% | -44% | -52.08% | -53.76% | -53.44% | -39.74% | -76.77% | -22.2% | -76.45% |
| Other Income | 0.10 | 0.27 | 0.23 | 0.30 | 0.82 | 0.00 | 0.17 | 1.46 | 1.32 | 0.22 | 7.34 | 0.46 |
| Total Income | 106.66 | 99.30 | 94.20 | 87.95 | 60.50 | 47.45 | 43.61 | 42.27 | 37.27 | 11.24 | 41.15 | 10.07 |
| Total Expenses + | 129.89 | 106.58 | 101.40 | 92.08 | 104.20 | 55.42 | 48.24 | 46.40 | 49.40 | 11.88 | 55.42 | 12.26 |
| 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 | 98.98 | 91.71 | 86.64 | 80.04 | 58.03 | 44.43 | 41.81 | 37.45 | 32.11 | 7.77 | 37.55 | 8.41 |
| Other Expenses | 30.91 | 14.86 | 14.76 | 12.05 | 46.17 | 10.99 | 6.44 | 8.95 | 9.83 | 2.11 | 15.21 | 2.37 |
| Operating Profit | -23.34 | -7.55 | -7.43 | -4.43 | -44.52 | -7.97 | -4.80 | -5.59 | -13.44 | -0.85 | -21.62 | -2.64 |
| OPM % | -21.9% | -7.6% | -7.9% | -5.1% | -74.6% | -16.8% | -11% | -13.7% | -37.4% | -7.7% | -64% | -27.5% |
| Profit Before Tax + | -30.36 | -15.32 | -16.95 | -12.96 | -49.89 | -14.15 | -10.64 | -8.53 | -12.13 | -140.13 | -14.28 | -2.19 |
| Tax Expense | -4.14 | 0.59 | 0.16 | 0.50 | -0.54 | 0.01 | 0.09 | 0.32 | -0.02 | 0.00 | 1.04 | -0.05 |
| Tax % | - | - | - | - | - | - | - | - | - | - | - | - |
| Profit After Tax | -26.22 | -15.91 | -17.11 | -13.46 | -49.34 | -14.16 | -10.73 | -8.85 | -12.10 | -140.13 | -15.32 | -2.14 |
| EPS (Basic) | -2.46 | -2.22 | -1.80 | -1.66 | -5.19 | -1.91 | -0.12 | -2.88 | 0.81 | -41.94 | -2.35 | -0.64 |
| Particulars | Mar 2025 | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 |
|---|---|---|---|---|---|
| Revenue from Operations | 167.67 | 340.32 | 458.44 | 379.40 | 350.55 |
| YOY Revenue Growth % | -50.73% | -25.77% | 20.83% | 8.23% | - |
| Other Income | 2.95 | 1.62 | 2.07 | 1.03 | -0.94 |
| Total Income | 170.61 | 341.94 | 460.50 | 380.43 | 349.61 |
| Total Expenses + | 216.06 | 404.25 | 531.47 | 462.32 | 317.57 |
| Employee Benefit Expense | 155.80 | 316.42 | 399.64 | 337.77 | 191.58 |
| Other Expenses | 36.21 | 87.84 | 131.84 | 124.55 | 126.00 |
| Operating Profit | -48.39 | -63.94 | -73.04 | -82.92 | 32.97 |
| OPM % | -28.9% | -18.8% | -15.9% | -21.9% | 9.4% |
| Profit Before Exceptional | -45.44 | -95.11 | -99.27 | -105.26 | 1.53 |
| Exceptional Items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Profit Before Tax + | -45.44 | -95.11 | -99.27 | -105.26 | 1.53 |
| Tax Expense | 0.39 | 0.71 | -0.51 | -7.32 | 0.35 |
| Tax % | - | - | - | - | 22.9% |
| Profit After Tax | -45.83 | -95.82 | -98.76 | -97.93 | 1.18 |
| EPS (Basic) | -4.10 | -10.86 | -14.62 | -21.37 | 0.52 |
| Particulars | Mar 2025 | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 |
|---|---|---|---|---|---|
| ASSETS | |||||
| Non-Current Assets + | 143.18 | 150.94 | 204.06 | 0.00 | 0.00 |
| Property, Plant & Equipment | 2.38 | 4.41 | 7.38 | 0.00 | 0.00 |
| Capital Work in Progress | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Non-Current Investments | 0.00 | 0.00 | 1.25 | 0.00 | 0.00 |
| Goodwill | 128.27 | 128.27 | 138.01 | 0.00 | 0.00 |
| Other Intangible Assets | 11.21 | 16.18 | 56.56 | 0.00 | 0.00 |
| Current Assets + | 92.48 | 44.64 | 83.56 | 0.00 | 0.00 |
| Inventories | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Trade Receivables | 19.67 | 32.83 | 66.53 | 0.00 | 0.00 |
| Cash and Cash Equivalents | 59.81 | 3.57 | 4.94 | 0.00 | 0.00 |
| Current Investments | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| LIABILITIES & EQUITY | |||||
| Total Equity | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Equity Share Capital | 16.71 | 16.71 | 16.71 | 0.00 | 0.00 |
| Other Equity | 7.80 | -22.72 | 4.97 | 0.00 | 0.00 |
| Non-Current Liabilities | 40.55 | 39.57 | 43.73 | 0.00 | 0.00 |
| Current Liabilities | 119.17 | 171.99 | 176.44 | 0.00 | 0.00 |
| Total Liabilities | 159.72 | 211.56 | 220.17 | 0.00 | 0.00 |
| Particulars | Mar 2025 | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 |
|---|---|---|---|---|---|
| Cash from Operating Activities | -48.71 | 4.52 | -48.33 | -68.06 | 0.00 |
| Cash from Investing Activities | -0.53 | -0.24 | -1.42 | -37.15 | 0.00 |
| Cash from Financing Activities | 100.38 | -8.85 | 37.75 | 72.65 | 0.00 |
| Net Increase/Decrease in Cash | 56.25 | -1.37 | -10.81 | -31.30 | 0.00 |