| Particulars | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue from Operations | 23.27 | 42.15 | 45.01 | 29.43 | 27.36 | 48.54 | 73.84 | 40.22 | 62.44 | 62.67 | 77.70 | 61.68 |
| YOY Revenue Growth % | -9.91% | 69.66% | 17.52% | 28.03% | 17.57% | 15.15% | 64.04% | 36.65% | 128.23% | 29.1% | 5.22% | 53.38% |
| Other Income | 0.88 | 0.49 | 0.53 | 2.65 | 1.56 | 0.92 | 0.84 | 1.09 | 0.92 | 0.73 | 0.85 | 0.44 |
| Total Income | 24.15 | 42.64 | 45.55 | 32.08 | 28.92 | 49.47 | 74.68 | 41.31 | 63.37 | 63.40 | 78.55 | 62.12 |
| Total Expenses + | 22.84 | 37.88 | 42.32 | 29.43 | 28.49 | 44.44 | 62.73 | 38.51 | 53.21 | 50.18 | 62.66 | 51.54 |
| Cost of Materials Consumed | 4.16 | 6.83 | 7.04 | 5.80 | 6.66 | 6.73 | 9.39 | 6.68 | 6.48 | 10.02 | 13.40 | 12.93 |
| Employee Benefit Expense | 4.64 | 7.06 | 7.39 | 6.83 | 6.27 | 6.74 | 7.60 | 7.14 | 8.58 | 9.11 | 10.87 | 11.25 |
| Other Expenses | 4.61 | 4.35 | 6.32 | 4.41 | 5.60 | 9.23 | 26.63 | 0.90 | 32.95 | 25.81 | 33.04 | 22.59 |
| Operating Profit | 0.43 | 4.28 | 2.69 | 0.00 | -1.13 | 4.10 | 11.12 | 1.70 | 9.23 | 12.49 | 15.04 | 10.14 |
| OPM % | 1.9% | 10.1% | 6% | 0% | -4.1% | 8.5% | 15.1% | 4.2% | 14.8% | 19.9% | 19.4% | 16.4% |
| Profit Before Tax + | 1.31 | 4.76 | 3.82 | 2.65 | 0.43 | 5.03 | 11.95 | 3.10 | 11.01 | 13.22 | 15.89 | 11.90 |
| Tax Expense | 0.40 | 0.57 | 0.43 | 0.78 | 0.03 | 0.87 | 1.96 | 0.70 | 2.65 | 4.00 | 2.84 | 2.56 |
| Tax % | 30.8% | 11.9% | 11.2% | 29.5% | 5.9% | 17.2% | 16.4% | 22.5% | 24.1% | 30.3% | 17.9% | 21.5% |
| Profit After Tax | 0.91 | 4.20 | 3.40 | 1.87 | 0.40 | 4.16 | 9.99 | 2.40 | 8.36 | 9.22 | 13.05 | 9.34 |
| EPS (Basic) | 0.33 | 1.50 | 1.00 | 0.67 | 0.14 | 1.49 | 3.56 | 0.81 | 2.80 | 3.09 | 4.37 | 3.13 |
| Particulars | Mar 2026 | Mar 2025 | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 |
|---|---|---|---|---|---|---|---|
| Revenue from Operations | 243.02 | 180.30 | 133.42 | 124.26 | 117.86 | 103.56 | 85.80 |
| YOY Revenue Growth % | 34.79% | 35.13% | 7.37% | 5.43% | 13.81% | 20.7% | - |
| Other Income | 3.60 | 4.85 | 2.42 | 4.19 | 2.79 | 2.87 | 1.68 |
| Total Income | 246.62 | 185.14 | 135.85 | 128.45 | 120.65 | 106.43 | 87.48 |
| Total Expenses + | 204.56 | 165.08 | 126.08 | 77.82 | 93.00 | 80.09 | 69.71 |
| Cost of Materials Consumed | 36.59 | 28.58 | 25.11 | 28.29 | 20.92 | 16.94 | 13.28 |
| Employee Benefit Expense | 35.71 | 27.44 | 24.63 | 19.03 | 18.51 | 17.05 | 18.31 |
| Other Expenses | 112.40 | 45.87 | 18.32 | 30.49 | 53.57 | 46.10 | 38.13 |
| Operating Profit | 38.46 | 15.21 | 7.34 | 46.45 | 24.86 | 23.47 | 16.09 |
| OPM % | 15.8% | 8.4% | 5.5% | 37.4% | 21.1% | 22.7% | 18.7% |
| Profit Before Exceptional | 42.07 | 20.06 | 9.76 | 11.31 | 15.24 | 13.21 | 5.80 |
| Exceptional Items | 0.00 | 0.00 | 1.14 | 0.00 | 0.00 | 0.00 | 0.00 |
| Profit Before Tax + | 42.07 | 20.06 | 10.91 | 11.31 | 15.24 | 13.21 | 5.80 |
| Tax Expense | 9.04 | 3.63 | 1.49 | 2.34 | 4.32 | 2.99 | 2.51 |
| Tax % | 21.5% | 18.1% | 13.7% | 20.7% | 28.3% | 22.6% | 43.2% |
| Profit After Tax | 33.03 | 16.43 | 9.41 | 8.97 | 10.92 | 10.22 | 3.30 |
| EPS (Basic) | 11.07 | 5.84 | 2.96 | 3.21 | 3.91 | 3.66 | 1.17 |
| Particulars | Mar 2026 | Mar 2025 | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 |
|---|---|---|---|---|---|---|---|
| ASSETS | |||||||
| Non-Current Assets + | 137.79 | 96.95 | 100.33 | 78.71 | 0.00 | 0.00 | 0.00 |
| Property, Plant & Equipment | 91.78 | 62.50 | 72.52 | 53.71 | 0.00 | 0.00 | 0.00 |
| Capital Work in Progress | 0.40 | 0.67 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Non-Current Investments | 8.96 | 5.27 | 4.06 | 3.05 | 0.00 | 0.00 | 0.00 |
| Goodwill | 0.11 | 0.11 | 0.11 | 0.11 | 0.00 | 0.00 | 0.00 |
| Other Intangible Assets | 0.00 | 1.41 | 1.66 | 1.92 | 0.00 | 0.00 | 0.00 |
| Current Assets + | 194.33 | 179.09 | 127.67 | 119.02 | 0.00 | 0.00 | 0.00 |
| Inventories | 50.94 | 46.24 | 43.42 | 41.45 | 0.00 | 0.00 | 0.00 |
| Trade Receivables | 116.55 | 76.34 | 57.45 | 56.19 | 0.00 | 0.00 | 0.00 |
| Cash and Cash Equivalents | 1.29 | 19.44 | 0.61 | 0.32 | 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 | 203.53 | 170.63 | 121.50 | 0.00 | 0.00 | 0.00 | 0.00 |
| Equity Share Capital | 29.83 | 29.83 | 27.90 | 27.90 | 0.00 | 0.00 | 0.00 |
| Other Equity | 173.70 | 140.80 | 93.60 | 85.82 | 0.00 | 0.00 | 0.00 |
| Non-Current Liabilities | 22.89 | 20.30 | 35.85 | 20.69 | 0.00 | 0.00 | 0.00 |
| Current Liabilities | 105.70 | 85.13 | 77.58 | 63.33 | 0.00 | 0.00 | 0.00 |
| Total Liabilities | 128.59 | 105.42 | 113.44 | 84.01 | 0.00 | 0.00 | 0.00 |
| Particulars | Mar 2026 | Mar 2025 | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 |
|---|---|---|---|---|---|---|---|
| Cash from Operating Activities | 12.07 | 26.67 | 18.68 | 3.50 | 9.66 | 0.00 | 0.00 |
| Cash from Investing Activities | -37.53 | -4.27 | -37.83 | -13.54 | -3.11 | 0.00 | 0.00 |
| Cash from Financing Activities | 7.32 | -3.57 | 19.44 | 7.39 | -4.12 | 0.00 | 0.00 |
| Net Increase/Decrease in Cash | -18.15 | 18.83 | 0.29 | -2.65 | 2.43 | 0.00 | 0.00 |