| 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 | 9.05 | 9.16 | 7.72 | 0.40 | 1.04 | 0.12 | 0.00 | 9.37 | 15.86 | 23.16 | 3.30 | 1.18 |
| YOY Revenue Growth % | 397.11% | 489.76% | 201.74% | -88.73% | -88.52% | -98.72% | -100% | 2239.31% | 1425.71% | 19663.82% | - | -87.35% |
| Other Income | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.26 | 0.05 | 0.01 | 0.00 |
| Total Income | 9.05 | 9.16 | 7.72 | 0.40 | 1.04 | 0.12 | 0.00 | 9.37 | 16.12 | 23.21 | 3.31 | 1.18 |
| Total Expenses + | 8.39 | 9.07 | 7.63 | 0.28 | 0.89 | 0.58 | 0.13 | 9.87 | 15.49 | 21.52 | 3.56 | 1.22 |
| Cost of Materials Consumed | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -5.68 | 0.00 | 0.00 |
| Employee Benefit Expense | 0.13 | 0.11 | 0.10 | 0.09 | 0.09 | 0.03 | 0.03 | 0.03 | 0.06 | 0.05 | 0.05 | 0.05 |
| Other Expenses | 0.29 | 0.29 | 0.10 | 0.10 | 0.07 | 0.53 | 0.08 | 0.57 | -0.14 | 0.14 | 0.06 | 0.04 |
| Operating Profit | 0.66 | 0.09 | 0.08 | 0.12 | 0.14 | -0.46 | -0.13 | -0.50 | 0.37 | 1.65 | -0.26 | -0.04 |
| OPM % | 7.3% | 1% | 1.1% | 29.2% | 13.9% | -392.9% | 0% | -5.4% | 2.3% | 7.1% | -7.9% | -3.2% |
| Profit Before Tax + | 0.66 | 0.09 | 0.08 | 0.12 | 0.14 | -0.46 | -0.13 | -0.50 | 0.63 | 1.69 | -0.25 | -0.04 |
| Tax Expense | 0.17 | 0.02 | 0.02 | 0.03 | 0.04 | 0.00 | 0.00 | 0.00 | 0.00 | 0.35 | -0.07 | 0.00 |
| Tax % | 26.1% | 26.1% | 25.9% | 26% | 26.1% | - | - | - | 0.1% | 20.5% | - | - |
| Profit After Tax | 0.49 | 0.07 | 0.06 | 0.09 | 0.11 | -0.46 | -0.13 | -0.50 | 0.63 | 1.35 | -0.19 | -0.04 |
| EPS (Basic) | 0.61 | 0.06 | 0.50 | 0.07 | 0.09 | -0.38 | -0.11 | -0.08 | 0.11 | 0.22 | -0.07 | 0.07 |
| Particulars | Mar 2025 | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 |
|---|---|---|---|---|---|---|
| Revenue from Operations | 25.34 | 18.32 | 16.72 | 15.01 | 27.08 | 38.47 |
| YOY Revenue Growth % | 38.37% | 9.57% | 11.36% | -44.57% | -29.6% | - |
| Other Income | 0.26 | 0.00 | 0.00 | 0.04 | 0.00 | 0.50 |
| Total Income | 25.61 | 18.32 | 16.72 | 15.05 | 27.08 | 38.96 |
| Total Expenses + | 26.07 | 17.88 | 15.77 | 14.74 | 26.79 | 38.66 |
| Employee Benefit Expense | 0.16 | 0.39 | 0.52 | 0.49 | 0.30 | 0.40 |
| Other Expenses | 1.04 | 0.56 | 0.88 | 1.09 | 1.72 | 2.13 |
| Operating Profit | -0.72 | 0.44 | 0.94 | 0.27 | 0.29 | -0.20 |
| OPM % | -2.9% | 2.4% | 5.7% | 1.8% | 1.1% | -0.5% |
| Profit Before Exceptional | -0.46 | 0.44 | 0.94 | 0.31 | 0.29 | 0.30 |
| Exceptional Items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Profit Before Tax + | -0.46 | 0.44 | 0.94 | 0.31 | 0.29 | 0.30 |
| Tax Expense | 0.00 | 0.11 | 0.25 | 0.08 | 0.08 | 0.08 |
| Tax % | - | 26% | 26.1% | 26% | 26.6% | 26.1% |
| Profit After Tax | -0.46 | 0.32 | 0.70 | 0.23 | 0.21 | 0.22 |
| EPS (Basic) | -0.08 | 0.27 | 0.87 | 0.29 | 0.26 | 0.56 |
| Particulars | Mar 2025 | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 |
|---|---|---|---|---|---|---|
| ASSETS | ||||||
| Non-Current Assets + | 2.30 | 0.39 | 0.50 | 2.04 | 1.55 | 118,022.73 |
| Property, Plant & Equipment | 0.34 | 0.34 | 0.45 | 0.48 | 0.57 | 71,242.88 |
| Capital Work in Progress | 1.90 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Non-Current Investments | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Goodwill | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Other Intangible Assets | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Current Assets + | 57.81 | 14.10 | 19.30 | 15.56 | 16.42 | 1,771,873.76 |
| Inventories | 7.03 | 0.00 | 2.11 | 1.03 | 0.79 | 179,907.76 |
| Trade Receivables | 7.21 | 0.72 | 3.07 | 2.73 | 4.43 | 632,172.38 |
| Cash and Cash Equivalents | 2.64 | 0.06 | 0.04 | 0.07 | 9.67 | 15,149.64 |
| Current Investments | 4.22 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| LIABILITIES & EQUITY | ||||||
| Total Equity | 59.42 | 13.62 | 13.29 | 12.67 | 12.44 | 1,226,379.05 |
| Equity Share Capital | 59.94 | 11.99 | 7.99 | 7.99 | 7.99 | 799,190.00 |
| Other Equity | -0.52 | 1.63 | 5.30 | 4.68 | 4.45 | 427,189.05 |
| Non-Current Liabilities | 0.19 | 0.00 | 0.00 | 0.55 | 0.00 | 0.00 |
| Current Liabilities | 0.50 | 0.87 | 6.51 | 4.38 | 5.53 | 663,517.44 |
| Total Liabilities | 0.69 | 0.87 | 6.51 | 4.93 | 5.53 | 663,517.44 |
| Particulars | Mar 2025 | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 |
|---|---|---|---|---|---|---|
| Cash from Operating Activities | -38.74 | -0.53 | -0.30 | -10.62 | 8.42 | 0.00 |
| Cash from Investing Activities | -6.19 | 0.55 | 0.82 | 0.88 | 0.70 | 0.00 |
| Cash from Financing Activities | 47.50 | 0.00 | -0.55 | 0.15 | 0.00 | 0.00 |
| Net Increase/Decrease in Cash | 2.57 | 0.02 | -0.03 | -9.60 | 9.12 | 0.00 |