| 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 | 4.21 | 12.08 | 7.01 | 8.18 | 6.09 | 9.23 | 10.41 | 15.71 | 6.87 | 14.80 | 20.52 | 24.45 |
| YOY Revenue Growth % | -46.35% | 71.41% | -7.42% | -8.31% | 44.64% | -23.64% | 48.44% | 91.97% | 12.77% | 60.36% | 97.08% | 55.61% |
| Other Income | 0.17 | -0.17 | 0.02 | 0.80 | 0.01 | 0.54 | 0.19 | 1.02 | 0.50 | 0.02 | 0.65 | 1.05 |
| Total Income | 4.38 | 11.91 | 7.03 | 8.98 | 6.10 | 9.77 | 10.61 | 16.73 | 7.37 | 14.81 | 21.17 | 25.50 |
| Total Expenses + | 6.38 | 7.37 | 5.77 | 10.72 | 8.86 | 11.56 | 10.88 | 10.21 | 10.10 | 16.97 | 12.70 | 23.96 |
| 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 | 12.39 |
| Employee Benefit Expense | 0.27 | 0.19 | 0.34 | 0.82 | 0.72 | 0.49 | 0.34 | 0.49 | 0.48 | 0.62 | 0.58 | 0.72 |
| Other Expenses | 5.94 | 7.01 | 5.20 | 9.73 | 7.91 | 10.85 | 10.14 | 9.00 | 9.17 | 15.95 | 11.36 | 9.84 |
| Operating Profit | -2.17 | 4.71 | 1.24 | -2.54 | -2.77 | -2.33 | -0.46 | 5.50 | -3.23 | -2.18 | 7.82 | 0.48 |
| OPM % | -51.6% | 39% | 17.7% | -31% | -45.5% | -25.2% | -4.5% | 35% | -47.1% | -14.7% | 38.1% | 2% |
| Profit Before Tax + | -2.01 | 4.54 | 1.26 | -1.74 | -2.77 | -1.79 | -0.27 | 6.53 | -2.73 | -2.16 | 8.48 | 1.54 |
| Tax Expense | -0.03 | 0.57 | 0.36 | -0.39 | 0.00 | 0.01 | 0.01 | 0.52 | -0.01 | -0.01 | 0.92 | 0.39 |
| Tax % | - | 12.6% | 28.6% | - | - | - | - | 7.9% | - | - | 10.9% | 25.4% |
| Profit After Tax | -1.99 | 3.97 | 0.90 | -1.34 | -2.77 | -1.79 | -0.28 | 6.02 | -2.72 | -2.15 | 7.56 | 1.15 |
| EPS (Basic) | -1.73 | 3.12 | 0.54 | -1.06 | -2.41 | -1.07 | -0.17 | 2.92 | -1.62 | -1.28 | 4.50 | 0.65 |
| Particulars | Mar 2026 | Mar 2025 | Mar 2024 | Mar 2023 | Mar 2022 |
|---|---|---|---|---|---|
| Revenue from Operations | 66.63 | 41.44 | 31.49 | 31.40 | 15.35 |
| YOY Revenue Growth % | 60.79% | 31.58% | 0.3% | 104.6% | - |
| Other Income | 2.22 | 1.76 | 0.82 | 0.08 | 0.17 |
| Total Income | 68.86 | 43.20 | 32.31 | 31.48 | 15.51 |
| Total Expenses + | 64.23 | 41.50 | 30.24 | 30.77 | 14.60 |
| Cost of Materials Consumed | 45.05 | 0.00 | 0.00 | 0.00 | 0.00 |
| Employee Benefit Expense | 2.40 | 2.04 | 1.61 | 3.57 | 1.59 |
| Other Expenses | 13.66 | 37.89 | 27.88 | 26.81 | 13.01 |
| Operating Profit | 2.40 | -0.06 | 1.25 | 0.63 | 0.75 |
| OPM % | 3.6% | -0.1% | 4% | 2% | 4.9% |
| Profit Before Exceptional | 4.62 | 1.70 | 2.07 | 0.71 | 0.91 |
| Exceptional Items | 0.00 | 0.00 | -0.02 | -0.60 | 0.00 |
| Profit Before Tax + | 4.62 | 1.70 | 2.05 | 0.11 | 0.91 |
| Tax Expense | 1.29 | 0.53 | 0.52 | 0.56 | 0.23 |
| Tax % | 28% | 31% | 25.1% | 502.3% | 25.2% |
| Profit After Tax | 3.33 | 1.17 | 1.54 | -0.45 | 0.68 |
| EPS (Basic) | 1.86 | 0.70 | 0.92 | -0.39 | 0.59 |
| Particulars | Mar 2026 | Mar 2025 | Mar 2024 | Mar 2023 | Mar 2022 |
|---|---|---|---|---|---|
| ASSETS | |||||
| Non-Current Assets + | 31.96 | 27.36 | 27.87 | 13.10 | 3.64 |
| Property, Plant & Equipment | 3.19 | 1.91 | 2.45 | 1.18 | 0.03 |
| Capital Work in Progress | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Non-Current Investments | 0.00 | 17.49 | 7.00 | 7.58 | 3.50 |
| Goodwill | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Other Intangible Assets | 2.76 | 0.00 | 0.00 | 0.00 | 0.00 |
| Current Assets + | 56.88 | 25.70 | 14.80 | 32.31 | 18.16 |
| Inventories | 1.61 | 1.80 | 0.00 | 0.00 | 0.04 |
| Trade Receivables | 18.35 | 5.48 | 7.00 | 7.93 | 4.95 |
| Cash and Cash Equivalents | 0.02 | 0.40 | 0.03 | 0.42 | 0.18 |
| Current Investments | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| LIABILITIES & EQUITY | |||||
| Total Equity | 41.88 | 21.95 | 21.93 | 13.70 | 12.43 |
| Equity Share Capital | 28.63 | 16.78 | 16.78 | 11.50 | 11.50 |
| Other Equity | 13.24 | 5.17 | 5.15 | 2.20 | 0.93 |
| Non-Current Liabilities | 17.35 | 9.72 | 1.60 | 1.90 | 0.00 |
| Current Liabilities | 29.60 | 21.39 | 19.14 | 29.81 | 9.37 |
| Total Liabilities | 46.96 | 31.12 | 20.74 | 31.70 | 9.37 |
| Particulars | Mar 2026 | Mar 2025 | Mar 2024 | Mar 2023 | Mar 2022 |
|---|---|---|---|---|---|
| Cash from Operating Activities | -19.18 | -6.12 | 7.94 | 7.11 | -0.80 |
| Cash from Investing Activities | -3.37 | -0.80 | -1.10 | -1.46 | 0.14 |
| Cash from Financing Activities | 22.16 | 7.29 | -7.22 | -5.41 | 0.00 |
| Net Increase/Decrease in Cash | -0.38 | 0.37 | -0.39 | 0.23 | -0.66 |