| Particulars | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
| Revenue from Operations | 2,146.14 | 2,297.82 | 2,399.63 | 2,693.00 | 3,000.00 | 3,166.00 | 2,194.00 |
| YOY Revenue Growth % | - | - | - | - | 39.79% | 37.78% | -8.57% |
| Other Income | 156.63 | 160.78 | 160.60 | 131.00 | 109.00 | 118.00 | 301.00 |
| Total Income | 2,302.76 | 2,458.60 | 2,560.23 | 2,824.00 | 3,109.00 | 3,284.00 | 2,495.00 |
| Total Expenses + | 2,772.85 | 3,089.96 | 3,487.68 | 3,815.00 | 3,990.00 | 4,170.00 | 2,216.00 |
| Cost of Materials Consumed | 8.87 | 6.49 | 5.23 | 13.00 | 13.00 | 8.00 | 11.00 |
| Employee Benefit Expense | 558.47 | 612.87 | 646.00 | 620.00 | 616.00 | 597.00 | 452.00 |
| Other Expenses | 2,175.10 | 2,441.76 | 2,808.71 | 3,154.00 | 3,334.00 | 3,536.00 | 1,674.00 |
| Operating Profit | -626.71 | -792.14 | -1,088.05 | -1,122.00 | -990.00 | -1,004.00 | -22.00 |
| OPM % | -29.2% | -34.5% | -45.3% | -41.7% | -33% | -31.7% | -1% |
| Profit Before Tax + | -490.88 | -625.88 | -927.45 | -991.00 | -881.00 | -895.00 | 266.00 |
| Tax Expense | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 918.00 |
| Tax % | - | - | - | - | - | - | 345.1% |
| Profit After Tax | -490.88 | -625.88 | -927.45 | -991.00 | -881.00 | -895.00 | -652.00 |
| EPS (Basic) | -2.20 | -2.73 | -3.95 | -4.18 | -3.70 | -3.66 | -2.45 |
| Particulars | Mar 2026 | Mar 2025 |
|---|---|---|
| Revenue from Operations | 8,258.00 | 8,796.48 |
| YOY Revenue Growth % | -6.12% | - |
| Other Income | 629.00 | 633.46 |
| Total Income | 8,887.00 | 9,429.94 |
| Total Expenses + | 8,451.00 | 11,927.69 |
| Cost of Materials Consumed | 45.00 | 28.36 |
| Employee Benefit Expense | 1,882.00 | 2,368.74 |
| Other Expenses | 6,361.00 | 9,412.87 |
| Operating Profit | -193.00 | -3,131.21 |
| OPM % | -2.3% | -35.6% |
| Profit Before Exceptional | 436.00 | -2,497.75 |
| Exceptional Items | -20.00 | -43.92 |
| Profit Before Tax + | 416.00 | -2,541.67 |
| Tax Expense | 3,835.00 | 0.00 |
| Tax % | 921.9% | - |
| Profit After Tax | -3,419.00 | -2,541.67 |
| EPS (Basic) | -13.88 | -11.19 |
| Particulars | Mar 2026 | Mar 2025 |
|---|---|---|
| ASSETS | ||
| Non-Current Assets + | 12,287.00 | 8,348.53 |
| Property, Plant & Equipment | 872.00 | 47.87 |
| Capital Work in Progress | 0.00 | 0.00 |
| Non-Current Investments | 7,261.00 | 4,513.09 |
| Goodwill | 315.00 | 314.86 |
| Other Intangible Assets | 183.00 | 209.57 |
| Current Assets + | 10,985.00 | 6,396.52 |
| Inventories | 0.00 | 0.63 |
| Trade Receivables | 213.00 | 377.04 |
| Cash and Cash Equivalents | 1,832.00 | 1,082.93 |
| Current Investments | 1,000.00 | 1,000.00 |
| LIABILITIES & EQUITY | ||
| Total Equity | 20,839.00 | 12,009.68 |
| Equity Share Capital | 261.00 | 228.65 |
| Other Equity | 20,578.00 | 11,781.03 |
| Non-Current Liabilities | 256.00 | 175.91 |
| Current Liabilities | 2,282.00 | 2,559.46 |
| Total Liabilities | 3,180.00 | 2,735.37 |
| Particulars | Mar 2026 | Mar 2025 |
|---|---|---|
| Cash from Operating Activities | -2,845.00 | -1,444.15 |
| Cash from Investing Activities | -6,298.00 | -2,607.54 |
| Cash from Financing Activities | 9,892.00 | 4,347.50 |
| Net Increase/Decrease in Cash | 749.00 | 295.81 |