| Particulars | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
| Revenue from Operations | 3,601.45 | 3,993.07 | 4,410.02 | 4,961.00 | 5,561.00 | 6,148.00 | 6,383.00 |
| YOY Revenue Growth % | - | - | - | - | 54.41% | 53.97% | 44.74% |
| Other Income | 84.82 | 102.77 | 120.69 | 87.00 | 59.00 | 96.00 | 266.00 |
| Total Income | 3,686.27 | 4,095.84 | 4,530.71 | 5,048.00 | 5,620.00 | 6,244.00 | 6,649.00 |
| Total Expenses + | 4,309.55 | 4,898.28 | 5,609.67 | 6,244.00 | 6,711.00 | 7,298.00 | 7,448.00 |
| Cost of Materials Consumed | 8.87 | 6.49 | 5.23 | 13.00 | 13.00 | 8.00 | 11.00 |
| Employee Benefit Expense | 607.30 | 656.77 | 695.61 | 686.00 | 690.00 | 673.00 | 667.00 |
| Other Expenses | 2,160.96 | 2,496.97 | 2,822.36 | 3,165.00 | 3,327.00 | 3,511.00 | 3,498.00 |
| Operating Profit | -708.10 | -905.21 | -1,199.65 | -1,283.00 | -1,150.00 | -1,150.00 | -1,065.00 |
| OPM % | -19.7% | -22.7% | -27.2% | -25.9% | -20.7% | -18.7% | -16.7% |
| Profit Before Tax + | -625.40 | -798.95 | -1,078.96 | -1,196.00 | -1,091.00 | -1,064.00 | -799.00 |
| Tax Expense | 0.13 | 0.13 | 2.23 | 1.00 | 1.00 | 1.00 | 1.00 |
| Tax % | - | - | - | - | - | - | - |
| Profit After Tax | -625.53 | -799.08 | -1,081.18 | -1,197.00 | -1,092.00 | -1,065.00 | -800.00 |
| EPS (Basic) | -2.80 | -3.48 | -4.60 | 5.04 | -4.59 | -4.36 | -3.34 |
| Particulars | Mar 2026 | Mar 2025 |
|---|---|---|
| Revenue from Operations | 23,053.00 | 15,226.76 |
| YOY Revenue Growth % | 51.4% | - |
| Other Income | 508.00 | 396.17 |
| Total Income | 23,561.00 | 15,622.93 |
| Total Expenses + | 27,701.00 | 18,725.45 |
| Cost of Materials Consumed | 45.00 | 28.36 |
| Employee Benefit Expense | 2,716.00 | 2,548.86 |
| Other Expenses | 13,501.00 | 9,462.20 |
| Operating Profit | -4,648.00 | -3,498.69 |
| OPM % | -20.2% | -23% |
| Profit Before Exceptional | -4,140.00 | -3,102.52 |
| Exceptional Items | -10.00 | -11.70 |
| Profit Before Tax + | -4,150.00 | -3,114.23 |
| Tax Expense | 4.00 | 2.57 |
| Tax % | - | - |
| Profit After Tax | -4,154.00 | -3,116.80 |
| EPS (Basic) | -16.87 | -13.72 |
| Particulars | Mar 2026 | Mar 2025 |
|---|---|---|
| ASSETS | ||
| Non-Current Assets + | 8,910.00 | 6,099.77 |
| Property, Plant & Equipment | 1,304.00 | 1,059.17 |
| Capital Work in Progress | 0.00 | 0.00 |
| Non-Current Investments | 2,765.00 | 1,354.02 |
| Goodwill | 696.00 | 696.47 |
| Other Intangible Assets | 214.00 | 250.52 |
| Current Assets + | 16,327.00 | 9,105.55 |
| Inventories | 76.00 | 55.49 |
| Trade Receivables | 4,048.00 | 2,462.55 |
| Cash and Cash Equivalents | 2,747.00 | 1,230.57 |
| Current Investments | 1,000.00 | 1,000.00 |
| LIABILITIES & EQUITY | ||
| Total Equity | 18,314.00 | 10,219.49 |
| Equity Share Capital | 261.00 | 228.65 |
| Other Equity | 18,053.00 | 9,990.84 |
| Non-Current Liabilities | 2,046.00 | 1,398.23 |
| Current Liabilities | 4,877.00 | 3,587.60 |
| Total Liabilities | 6,923.00 | 4,985.83 |
| Particulars | Mar 2026 | Mar 2025 |
|---|---|---|
| Cash from Operating Activities | -2,898.00 | -2,169.47 |
| Cash from Investing Activities | -4,983.00 | -1,372.44 |
| Cash from Financing Activities | 9,397.00 | 3,903.37 |
| Net Increase/Decrease in Cash | 1,516.00 | 361.46 |