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 | 66.50 | 83.74 | 74.61 | 63.98 | 87.45 | 96.12 | 129.68 | 125.39 | 126.15 | 92.43 | 134.93 | 165.70 |
| YOY Revenue Growth % | -8.75% | 37.65% | 8.56% | 23.89% | 31.52% | 14.78% | 73.8% | 95.98% | 44.26% | -3.84% | 4.05% | 32.16% |
| Other Income | 20.33 | 20.78 | 22.76 | 22.33 | 23.25 | 31.45 | 21.47 | 16.83 | 14.08 | 17.79 | 16.94 | 11.29 |
| Total Income | 86.83 | 104.52 | 97.38 | 86.31 | 110.70 | 127.57 | 151.15 | 142.21 | 140.24 | 110.22 | 151.88 | 176.99 |
| Total Expenses + | 70.01 | 62.77 | 70.92 | 59.27 | 75.15 | 62.70 | 85.33 | 104.56 | 105.35 | 90.26 | 111.39 | 151.00 |
| Cost of Materials Consumed | 15.09 | 13.77 | 22.27 | 10.46 | 27.13 | 14.20 | 22.11 | 28.97 | 34.54 | 38.03 | 45.73 | 54.03 |
| Employee Benefit Expense | 26.27 | 27.80 | 26.23 | 25.34 | 24.28 | 26.36 | 27.02 | 23.54 | 22.69 | 27.68 | 28.47 | 30.75 |
| Other Expenses | 28.65 | 21.20 | 22.42 | 23.48 | 23.73 | 22.14 | 36.20 | 52.06 | 22.23 | 20.07 | 21.41 | 32.04 |
| Operating Profit | -3.51 | 20.97 | 3.69 | 4.71 | 12.31 | 33.42 | 44.35 | 20.83 | 20.81 | 2.18 | 23.55 | 14.70 |
| OPM % | -5.3% | 25% | 4.9% | 7.4% | 14.1% | 34.8% | 34.2% | 16.6% | 16.5% | 2.4% | 17.5% | 8.9% |
| Profit Before Tax + | -26.99 | 10.76 | 11.99 | 3.91 | 11.43 | 40.69 | 50.65 | 25.33 | -9.43 | 14.79 | 38.92 | 23.79 |
| Tax Expense | 1.94 | 2.86 | 5.39 | 1.21 | 1.69 | 12.34 | 20.16 | 9.21 | -4.28 | -5.91 | 8.10 | 7.85 |
| Tax % | - | 26.6% | 45% | 31% | 14.8% | 30.3% | 39.8% | 36.4% | - | -40% | 20.8% | 33% |
| Profit After Tax | -28.93 | 7.90 | 6.60 | 2.70 | 9.74 | 28.35 | 30.49 | 16.12 | -5.15 | 20.70 | 30.83 | 15.93 |
| EPS (Basic) | -3.33 | 0.91 | 0.76 | 0.31 | 1.12 | 2.94 | 3.12 | 1.65 | -0.53 | 2.12 | 1.58 | 0.84 |
| Particulars | Mar 2025 | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 |
|---|---|---|---|---|---|---|---|
| Revenue from Operations | 477.34 | 309.79 | 247.70 | 356.95 | 830.32 | 805.97 | 663.88 |
| YOY Revenue Growth % | 54.09% | 25.06% | -30.61% | -57.01% | 3.02% | 21.4% | - |
| Other Income | 83.83 | 89.12 | 68.64 | 40.86 | 33.90 | 11.26 | 15.79 |
| Total Income | 561.18 | 398.90 | 316.35 | 397.81 | 864.22 | 817.23 | 679.67 |
| Total Expenses + | 408.20 | 268.11 | 268.63 | 331.67 | 650.29 | 571.40 | 492.90 |
| Cost of Materials Consumed | 99.83 | 73.87 | 59.12 | 75.19 | 303.57 | 275.90 | 237.55 |
| Employee Benefit Expense | 99.61 | 103.64 | 110.45 | 110.57 | 175.62 | 149.28 | 136.22 |
| Other Expenses | 132.63 | 90.60 | 99.05 | 145.91 | 171.09 | 146.22 | 119.13 |
| Operating Profit | 69.14 | 41.68 | -20.93 | 25.28 | 180.03 | 234.57 | 170.98 |
| OPM % | 14.5% | 13.5% | -8.4% | 7.1% | 21.7% | 29.1% | 25.8% |
| Profit Before Exceptional | 152.98 | 48.54 | -42.73 | 18.68 | 202.59 | 216.88 | 149.37 |
| Exceptional Items | -45.74 | -10.45 | -15.55 | 8.81 | 52.95 | -4.54 | 6.22 |
| Profit Before Tax + | 107.24 | 38.09 | -58.28 | 27.49 | 255.54 | 212.34 | 155.60 |
| Tax Expense | 37.43 | 11.15 | -115.47 | -113.50 | 71.15 | 18.62 | 31.49 |
| Tax % | 34.9% | 29.3% | - | -413% | 27.8% | 8.8% | 20.2% |
| Profit After Tax | 69.80 | 26.94 | 57.19 | 140.99 | 184.39 | 193.72 | 124.11 |
| EPS (Basic) | 7.16 | 3.10 | 6.59 | 16.87 | 22.62 | 23.76 | 15.22 |
| Particulars | Mar 2025 | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 |
|---|---|---|---|---|---|---|---|
| ASSETS | |||||||
| Non-Current Assets + | 2,529.38 | 2,041.66 | 1,882.41 | 0.00 | 0.00 | 0.00 | 0.00 |
| Property, Plant & Equipment | 440.61 | 483.46 | 495.63 | 0.00 | 0.00 | 0.00 | 0.00 |
| Capital Work in Progress | 39.46 | 9.92 | 41.84 | 0.00 | 0.00 | 0.00 | 0.00 |
| Non-Current Investments | 1,279.50 | 246.45 | 243.92 | 0.00 | 0.00 | 0.00 | 0.00 |
| Goodwill | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Other Intangible Assets | 129.47 | 102.87 | 91.95 | 0.00 | 0.00 | 0.00 | 0.00 |
| Current Assets + | 477.29 | 376.93 | 634.95 | 0.00 | 0.00 | 0.00 | 0.00 |
| Inventories | 148.58 | 111.92 | 94.50 | 0.00 | 0.00 | 0.00 | 0.00 |
| Trade Receivables | 190.52 | 143.82 | 111.90 | 0.00 | 0.00 | 0.00 | 0.00 |
| Cash and Cash Equivalents | 3.29 | 2.92 | 4.58 | 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 | 9.78 | 8.68 | 8.68 | 0.00 | 0.00 | 0.00 | 0.00 |
| Other Equity | 2,690.81 | 2,134.04 | 2,108.90 | 0.00 | 0.00 | 0.00 | 0.00 |
| Non-Current Liabilities | 79.18 | 49.53 | 158.37 | 0.00 | 0.00 | 0.00 | 0.00 |
| Current Liabilities | 226.89 | 226.34 | 241.41 | 0.00 | 0.00 | 0.00 | 0.00 |
| Total Liabilities | 306.07 | 275.87 | 399.77 | 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 | -19.06 | 8.03 | 2.08 | 173.87 | 0.00 | 0.00 | 0.00 |
| Cash from Investing Activities | -433.29 | 155.82 | -94.80 | -378.97 | 0.00 | 0.00 | 0.00 |
| Cash from Financing Activities | 450.09 | -163.07 | 87.68 | 97.23 | 0.00 | 0.00 | 0.00 |
| Net Increase/Decrease in Cash | -2.26 | 0.78 | -5.04 | -107.88 | 0.00 | 0.00 | 0.00 |