| Particulars | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue from Operations | 12.45 | 27.54 | 34.84 | 43.87 | 52.46 | 58.55 | 44.59 | 30.89 | 42.49 | 74.72 | 86.28 | 105.41 |
| YOY Revenue Growth % | 872.13% | 10958.35% | 683036.08% | 2916.09% | 321.26% | 112.64% | 28% | -29.58% | -19.01% | 27.61% | 93.48% | 241.21% |
| Other Income | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.25 |
| Total Income | 12.45 | 27.54 | 34.84 | 43.87 | 52.46 | 58.55 | 44.59 | 30.89 | 42.49 | 74.72 | 86.28 | 105.65 |
| Total Expenses + | 6.14 | 8.80 | 13.94 | 20.59 | 23.52 | 26.64 | 18.34 | 10.22 | 10.34 | 36.28 | 43.23 | 49.45 |
| 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 | 0.48 | 1.35 | 1.77 | 2.74 | 2.56 | 3.22 | 3.34 | 3.89 | 2.99 | 3.54 | 2.05 | 3.55 |
| Other Expenses | 0.68 | 1.28 | 0.52 | 1.56 | 1.88 | 3.52 | 2.62 | 2.89 | 3.08 | 2.49 | 3.43 | 2.54 |
| Operating Profit | 6.31 | 18.74 | 20.90 | 23.28 | 28.94 | 31.91 | 26.26 | 20.67 | 32.15 | 38.44 | 43.05 | 55.96 |
| OPM % | 50.7% | 68.1% | 60% | 53.1% | 55.2% | 54.5% | 58.9% | 66.9% | 75.7% | 51.4% | 49.9% | 53.1% |
| Profit Before Tax + | 6.31 | 18.74 | 20.90 | 23.28 | 28.94 | 31.91 | 26.26 | 20.67 | 32.15 | 38.44 | 43.05 | 56.21 |
| Tax Expense | 1.71 | 4.69 | 5.26 | 5.79 | 7.29 | 8.11 | 6.87 | 6.55 | 8.47 | 10.04 | 10.58 | 13.94 |
| Tax % | 27% | 25% | 25.2% | 24.9% | 25.2% | 25.4% | 26.2% | 31.7% | 26.3% | 26.1% | 24.6% | 24.8% |
| Profit After Tax | 4.61 | 14.05 | 15.64 | 17.49 | 21.65 | 23.80 | 19.39 | 14.12 | 23.69 | 28.40 | 32.47 | 42.27 |
| EPS (Basic) | 2.13 | 6.49 | 3.77 | 3.60 | 2.90 | 4.33 | 3.52 | 2.56 | 4.24 | 5.08 | 5.81 | 7.45 |
| Particulars | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 |
|---|---|---|---|---|
| Revenue from Operations | 189.72 | 41.45 | 1.92 | 1.71 |
| YOY Revenue Growth % | 357.72% | 2057.22% | 12.08% | - |
| Other Income | 0.00 | 0.51 | 0.27 | 0.68 |
| Total Income | 189.72 | 41.96 | 2.19 | 2.40 |
| Total Expenses + | 84.69 | 16.94 | 1.08 | 0.74 |
| Employee Benefit Expense | 10.29 | 2.08 | 0.50 | 0.24 |
| Other Expenses | 7.48 | 6.09 | 0.57 | 0.46 |
| Operating Profit | 105.03 | 24.50 | 0.84 | 0.97 |
| OPM % | 55.4% | 59.1% | 43.9% | 56.6% |
| Profit Before Exceptional | 105.03 | 25.02 | 1.12 | 1.65 |
| Exceptional Items | 0.00 | 0.00 | 0.00 | 0.00 |
| Profit Before Tax + | 105.03 | 25.02 | 1.12 | 1.65 |
| Tax Expense | 26.44 | 6.61 | 0.33 | 0.07 |
| Tax % | 25.2% | 26.4% | 29.8% | 4.3% |
| Profit After Tax | 78.58 | 18.41 | 0.78 | 1.58 |
| EPS (Basic) | 15.72 | 8.50 | 1.57 | 3.15 |
| Particulars | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 |
|---|---|---|---|---|
| ASSETS | ||||
| Non-Current Assets + | 0.00 | 0.00 | 0.00 | 0.00 |
| Property, Plant & Equipment | 0.56 | 0.22 | 0.01 | 0.01 |
| Capital Work in Progress | 0.00 | 0.85 | 0.00 | 0.00 |
| Non-Current Investments | 0.00 | 0.00 | 0.00 | 0.00 |
| Goodwill | 0.00 | 0.00 | 0.00 | 0.00 |
| Other Intangible Assets | 1.36 | 0.00 | 0.00 | 0.00 |
| Current Assets + | 0.00 | 0.00 | 0.00 | 0.00 |
| Inventories | 0.00 | 0.00 | 4.64 | 3.00 |
| Trade Receivables | 0.00 | 0.00 | 0.00 | 0.00 |
| Cash and Cash Equivalents | 23.81 | 41.40 | 0.11 | 0.02 |
| Current Investments | 0.00 | 0.00 | 0.00 | 0.00 |
| LIABILITIES & EQUITY | ||||
| Total Equity | 806.38 | 573.08 | 8.87 | 8.09 |
| Equity Share Capital | 54.98 | 41.27 | 5.01 | 5.01 |
| Other Equity | 751.40 | 531.80 | 3.86 | 3.08 |
| Non-Current Liabilities | 0.00 | 0.00 | 0.00 | 0.00 |
| Current Liabilities | 0.00 | 0.00 | 0.00 | 0.00 |
| Total Liabilities | 973.04 | 506.15 | 0.18 | 0.08 |
| Particulars | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 |
|---|---|---|---|---|
| Cash from Operating Activities | -564.75 | -999.12 | 0.45 | 0.18 |
| Cash from Investing Activities | -1.01 | 2.03 | -0.35 | 0.93 |
| Cash from Financing Activities | 551.60 | 1,038.38 | 0.00 | -1.10 |
| Net Increase/Decrease in Cash | -14.16 | 41.29 | 0.09 | 0.00 |