| Particulars | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Dec 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue from Operations | 0.25 | 0.26 | 0.27 | 0.34 | 0.25 | 0.24 | 0.23 | 0.22 | 0.23 | 0.23 | 0.08 | 0.08 |
| YOY Revenue Growth % | 192.84% | 4.98% | 106.03% | -41.9% | -3.12% | -7.45% | -14.19% | -33.36% | -8.26% | -5.93% | -63.56% | -64.31% |
| Other Income | 0.25 | 0.25 | 0.10 | 0.52 | 0.10 | 0.08 | 0.08 | 0.05 | 0.00 | 0.00 | 0.00 | 0.00 |
| Total Income | 0.50 | 0.52 | 0.37 | 0.86 | 0.34 | 0.32 | 0.31 | 0.27 | 0.23 | 0.23 | 0.08 | 0.08 |
| Total Expenses + | 0.38 | 0.26 | 0.34 | 0.78 | 0.41 | 0.41 | 0.28 | 0.28 | 0.19 | 0.09 | 0.16 | 0.06 |
| 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 | 0.17 | 0.18 | 0.20 | 0.34 | 0.23 | 0.20 | 0.19 | 0.19 | 0.14 | 0.09 | 0.14 | 0.06 |
| Other Expenses | 0.19 | 0.06 | 0.13 | 0.41 | 0.18 | 0.21 | 0.08 | 0.07 | 0.05 | 0.00 | 0.02 | 0.01 |
| Operating Profit | -0.13 | 0.00 | -0.07 | -0.45 | -0.16 | -0.17 | -0.04 | -0.06 | 0.03 | 0.14 | -0.07 | 0.02 |
| OPM % | -49.4% | 0.9% | -27.3% | -132.6% | -65.2% | -70.7% | -19% | -25% | 14.5% | 60.1% | -88.7% | 19.1% |
| Profit Before Tax + | 0.12 | 0.26 | 0.02 | 0.07 | -0.06 | -0.09 | 0.04 | -0.01 | 0.03 | 0.14 | -0.07 | 0.02 |
| Tax Expense | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Tax % | 0% | 0% | 0% | 0% | - | - | 0% | - | 0% | 0% | - | 0% |
| Profit After Tax | 0.12 | 0.26 | 0.02 | 0.07 | -0.06 | -0.09 | 0.04 | -0.01 | 0.03 | 0.14 | -0.07 | 0.02 |
| EPS (Basic) | 0.04 | 0.09 | 0.01 | 0.02 | -0.02 | -0.03 | 0.01 | 0.00 | 0.01 | 0.05 | -0.02 | 0.00 |
| Particulars | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 |
|---|---|---|---|---|
| Revenue from Operations | 0.94 | 1.12 | 1.05 | 3.00 |
| YOY Revenue Growth % | -16.44% | 7.28% | -65.18% | - |
| Other Income | 0.30 | 1.12 | 0.36 | 1.04 |
| Total Income | 1.24 | 2.24 | 1.40 | 4.04 |
| Total Expenses + | 1.15 | 1.79 | 1.15 | 3.75 |
| Employee Benefit Expense | 0.81 | 0.89 | 0.36 | 0.23 |
| Other Expenses | 0.32 | 0.82 | 0.79 | 3.51 |
| Operating Profit | -0.22 | -0.67 | -0.10 | -0.74 |
| OPM % | -23% | -59.3% | -9.7% | -24.7% |
| Profit Before Exceptional | 0.09 | 0.45 | 0.26 | 0.30 |
| Exceptional Items | 0.00 | 0.00 | 0.00 | 0.00 |
| Profit Before Tax + | 0.09 | 0.45 | 0.26 | 0.30 |
| Tax Expense | 0.02 | 0.12 | 0.07 | 0.08 |
| Tax % | 28.7% | 26% | 26% | 25.9% |
| Profit After Tax | 0.06 | 0.33 | 0.19 | 0.22 |
| EPS (Basic) | 0.02 | 0.11 | 0.63 | 0.74 |
| Particulars | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 |
|---|---|---|---|---|
| ASSETS | ||||
| Non-Current Assets + | 0.48 | 0.00 | 0.00 | 0.00 |
| Property, Plant & Equipment | 0.27 | 0.10 | 0.01 | 0.02 |
| Capital Work in Progress | 0.00 | 0.00 | 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 | 0.01 | 0.02 | 0.02 | 0.02 |
| Current Assets + | 48.48 | 0.00 | 0.00 | 0.00 |
| Inventories | 0.00 | 0.00 | 0.00 | 0.00 |
| Trade Receivables | 0.00 | 0.00 | 0.00 | 0.00 |
| Cash and Cash Equivalents | 0.74 | 0.97 | 0.75 | 0.88 |
| Current Investments | 1.15 | 0.00 | 0.00 | 0.00 |
| LIABILITIES & EQUITY | ||||
| Total Equity | 3.84 | 3.78 | 3.45 | 3.26 |
| Equity Share Capital | 3.00 | 3.00 | 3.00 | 3.00 |
| Other Equity | 0.84 | 0.78 | 0.44 | 0.25 |
| Non-Current Liabilities | 0.11 | 0.00 | 0.00 | 0.00 |
| Current Liabilities | 45.00 | 0.00 | 0.00 | 0.00 |
| Total Liabilities | 45.12 | 45.12 | 45.10 | 72.99 |
| Particulars | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 |
|---|---|---|---|---|
| Cash from Operating Activities | -1.29 | -1.34 | 22.23 | -44.19 |
| Cash from Investing Activities | 0.76 | 1.53 | 5.66 | -1.61 |
| Cash from Financing Activities | 0.28 | 0.02 | -28.02 | 44.81 |
| Net Increase/Decrease in Cash | -0.25 | 0.22 | -0.12 | -1.00 |