| Particulars | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue from Operations | 43.54 | 11.85 | 4.26 | 7.49 | 49.95 | 6.04 | 4.79 | 4.86 | 51.91 | 10.16 | 14.73 | 21.67 |
| YOY Revenue Growth % | 11.5% | 36.05% | 5.45% | -9.88% | 14.7% | -49.04% | 12.51% | -35.13% | 3.94% | 68.24% | 207.57% | 345.74% |
| Other Income | 0.45 | 0.55 | 1.72 | 3.38 | 0.26 | 0.45 | 0.12 | 0.16 | 0.24 | 0.27 | 0.20 | 0.83 |
| Total Income | 44.00 | 12.40 | 5.97 | 10.87 | 50.20 | 6.48 | 4.91 | 5.03 | 52.16 | 10.43 | 14.93 | 22.50 |
| Total Expenses + | 38.17 | 17.36 | 13.93 | 16.45 | 43.58 | 13.76 | 13.42 | 11.67 | 44.70 | 14.93 | 22.75 | 26.62 |
| Cost of Materials Consumed | 0.00 | 0.00 | 0.00 | 0.00 | 15.37 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Employee Benefit Expense | 5.54 | 4.47 | 3.65 | 4.01 | 4.55 | 3.43 | 3.80 | 3.25 | 3.48 | 3.02 | 3.66 | 2.11 |
| Other Expenses | 4.96 | 4.92 | 3.80 | 5.12 | 3.85 | 3.60 | 3.55 | 3.75 | 4.31 | 4.11 | 3.28 | 2.00 |
| Operating Profit | 5.38 | -5.50 | -9.67 | -8.96 | 6.37 | -7.72 | -8.63 | -6.81 | 7.22 | -4.77 | -8.02 | -4.96 |
| OPM % | 12.3% | -46.5% | -227.2% | -119.6% | 12.8% | -127.9% | -180.2% | -140.1% | 13.9% | -46.9% | -54.5% | -22.9% |
| Profit Before Tax + | 5.83 | -4.96 | -7.95 | -5.58 | 6.62 | -7.28 | -8.51 | -6.64 | 7.46 | -4.50 | -7.82 | -4.12 |
| Tax Expense | 1.05 | -0.61 | -2.06 | -1.84 | 1.64 | -1.99 | -2.25 | -1.63 | 2.06 | -1.08 | -2.12 | -2.85 |
| Tax % | 18.1% | - | - | - | 24.7% | - | - | - | 27.6% | - | - | - |
| Profit After Tax | 4.78 | -4.35 | -5.89 | -3.74 | 4.99 | -5.29 | -6.26 | -5.02 | 5.40 | -3.42 | -5.69 | -1.27 |
| EPS (Basic) | 0.85 | -0.79 | -1.07 | -0.68 | 0.81 | -0.81 | -0.96 | -0.77 | 0.83 | -0.53 | -0.89 | -0.21 |
| Particulars | Mar 2026 | Mar 2025 | Mar 2024 | Mar 2023 | Mar 2022 |
|---|---|---|---|---|---|
| Revenue from Operations | 98.47 | 65.63 | 67.14 | 60.11 | 56.61 |
| YOY Revenue Growth % | 50.03% | -2.25% | 11.69% | 6.2% | - |
| Other Income | 1.54 | 0.98 | 6.10 | 0.60 | 0.18 |
| Total Income | 100.01 | 66.62 | 73.24 | 60.71 | 56.79 |
| Total Expenses + | 109.00 | 82.42 | 85.90 | 98.70 | 74.85 |
| Employee Benefit Expense | 12.28 | 15.03 | 17.67 | 17.02 | 14.25 |
| Other Expenses | 13.70 | 14.75 | 18.79 | 15.92 | 10.69 |
| Operating Profit | -10.53 | -16.79 | -18.76 | -38.59 | -18.24 |
| OPM % | -10.7% | -25.6% | -27.9% | -64.2% | -32.2% |
| Profit Before Exceptional | -8.99 | -15.81 | -12.66 | -37.99 | -18.06 |
| Exceptional Items | 0.00 | 0.00 | 0.00 | 0.00 | 0.02 |
| Profit Before Tax + | -8.99 | -15.81 | -12.66 | -37.99 | -18.04 |
| Tax Expense | -4.00 | -4.22 | -3.45 | -9.78 | -4.42 |
| Tax % | - | - | - | - | - |
| Profit After Tax | -4.98 | -11.58 | -9.21 | -28.21 | -13.62 |
| EPS (Basic) | -0.78 | -1.81 | -1.77 | -11.22 | 0.00 |
| Particulars | Mar 2026 | Mar 2025 | Mar 2024 | Mar 2023 | Mar 2022 |
|---|---|---|---|---|---|
| ASSETS | |||||
| Non-Current Assets + | 97.41 | 90.84 | 109.13 | 106.82 | 95.87 |
| Property, Plant & Equipment | 1.14 | 1.54 | 2.08 | 1.02 | 0.91 |
| Capital Work in Progress | 0.63 | 0.00 | 0.00 | 1.10 | 1.10 |
| Non-Current Investments | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Goodwill | 15.99 | 14.46 | 41.76 | 41.76 | 30.30 |
| Other Intangible Assets | 37.72 | 38.39 | 41.95 | 41.10 | 52.63 |
| Current Assets + | 93.17 | 83.71 | 65.63 | 66.02 | 77.76 |
| Inventories | 71.84 | 65.00 | 41.46 | 38.08 | 51.12 |
| Trade Receivables | 16.33 | 9.67 | 12.96 | 16.34 | 18.54 |
| Cash and Cash Equivalents | 0.33 | 3.54 | 1.92 | 2.82 | 0.52 |
| Current Investments | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| LIABILITIES & EQUITY | |||||
| Total Equity | 98.13 | 103.34 | 97.69 | 15.09 | 43.45 |
| Equity Share Capital | 65.59 | 65.59 | 55.93 | 25.16 | 25.16 |
| Other Equity | 32.54 | 37.74 | 41.75 | -10.06 | 18.30 |
| Non-Current Liabilities | 6.07 | 4.97 | 4.80 | 46.14 | 61.30 |
| Current Liabilities | 86.38 | 66.24 | 72.26 | 111.60 | 68.88 |
| Total Liabilities | 92.45 | 71.21 | 77.07 | 157.74 | 130.18 |
| Particulars | Mar 2026 | Mar 2025 | Mar 2024 | Mar 2023 | Mar 2022 |
|---|---|---|---|---|---|
| Cash from Operating Activities | -16.31 | -29.59 | -5.59 | -6.74 | -15.02 |
| Cash from Investing Activities | -3.05 | 0.25 | 3.47 | -1.50 | -1.88 |
| Cash from Financing Activities | 16.23 | 27.67 | 16.84 | 25.69 | 15.95 |
| Net Increase/Decrease in Cash | -3.14 | -1.67 | 14.72 | 17.45 | -0.96 |