| Particulars | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue from Operations | 2.28 | 2.97 | 3.44 | 3.28 | 3.41 | 3.03 | 4.24 | 5.83 | 30.11 | 28.67 | 27.94 | 26.85 |
| YOY Revenue Growth % | -81.87% | -77.19% | -74.63% | -78.96% | 49.45% | 2.02% | 23.52% | 77.67% | 782.45% | 845.06% | 558.33% | 360.24% |
| Other Income | -0.18 | 0.35 | 0.19 | 0.15 | 0.20 | 0.40 | 1.79 | 0.12 | 3.93 | 1.76 | 3.66 | 0.52 |
| Total Income | 2.10 | 3.32 | 3.62 | 3.44 | 3.61 | 3.44 | 6.03 | 5.95 | 34.04 | 30.43 | 31.60 | 27.36 |
| Total Expenses + | 1.84 | 2.58 | 3.02 | 2.90 | 2.90 | 2.75 | 3.80 | 5.51 | 29.42 | 28.87 | 27.84 | 27.04 |
| 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 | 1.52 | 1.89 | 2.01 | 2.17 | 2.28 | 2.24 | 2.17 | 2.76 | 3.85 | 3.72 | 3.96 | 3.55 |
| Other Expenses | 0.29 | 0.65 | 0.99 | 0.68 | 0.59 | 0.48 | 1.64 | 2.71 | 25.30 | 24.78 | 23.49 | 22.55 |
| Operating Profit | 0.44 | 0.39 | 0.41 | 0.38 | 0.52 | 0.28 | 0.44 | 0.33 | 0.69 | -0.20 | 0.09 | -0.19 |
| OPM % | 19.3% | 13.3% | 12% | 11.7% | 15.1% | 9.3% | 10.4% | 5.6% | 2.3% | -0.7% | 0.3% | -0.7% |
| Profit Before Tax + | -12.01 | 0.56 | 11.42 | 0.54 | 0.71 | 0.68 | 2.23 | 0.44 | 4.62 | 2.15 | 9.25 | 0.32 |
| Tax Expense | -2.04 | 0.14 | 0.18 | 0.17 | 0.25 | 0.22 | 0.56 | 0.19 | 1.15 | 0.17 | -0.05 | 0.13 |
| Tax % | - | 25.5% | 1.6% | 32.2% | 35.7% | 31.9% | 25.3% | 42.1% | 24.8% | 8% | -0.6% | 39.4% |
| Profit After Tax | -9.97 | 0.41 | 11.24 | 0.36 | 0.46 | 0.47 | 1.67 | 0.26 | 3.48 | 1.98 | 9.31 | 0.20 |
| EPS (Basic) | -8.43 | 0.33 | 7.74 | 0.25 | 0.32 | 0.32 | 1.15 | 0.18 | 1.48 | 0.84 | 3.90 | 0.08 |
| Particulars | Mar 2026 | Mar 2025 | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 |
|---|---|---|---|---|---|---|---|
| Revenue from Operations | 116.54 | 13.97 | 10.86 | 53.23 | 43.95 | 35.01 | 33.44 |
| YOY Revenue Growth % | 734.09% | 28.67% | -79.6% | 21.12% | 25.53% | 4.69% | - |
| Other Income | 9.49 | 2.54 | 0.67 | 1.16 | 1.51 | 1.64 | 7.32 |
| Total Income | 126.03 | 16.51 | 11.53 | 54.38 | 45.46 | 36.65 | 40.76 |
| Total Expenses + | 115.57 | 12.35 | 9.16 | 42.20 | 34.18 | 31.68 | 32.82 |
| Employee Benefit Expense | 15.67 | 8.86 | 6.81 | 27.49 | 24.09 | 20.91 | 25.44 |
| Other Expenses | 98.54 | 3.39 | 2.19 | 14.13 | 10.09 | 8.06 | 7.39 |
| Operating Profit | 0.97 | 1.62 | 1.70 | 11.03 | 9.77 | 3.33 | 0.61 |
| OPM % | 0.8% | 11.6% | 15.6% | 20.7% | 22.2% | 9.5% | 1.8% |
| Profit Before Exceptional | 10.46 | 4.16 | 2.37 | 12.19 | 9.50 | 4.97 | 4.45 |
| Exceptional Items | 6.10 | 0.00 | -1.65 | -90.51 | 0.00 | 0.00 | 0.00 |
| Profit Before Tax + | 16.56 | 4.16 | 0.72 | -78.32 | 9.50 | 4.97 | 4.45 |
| Tax Expense | 1.54 | 1.21 | -4.33 | 3.19 | 2.42 | 1.26 | 1.16 |
| Tax % | 9.3% | 29% | -602.6% | - | 25.4% | 25.3% | 26% |
| Profit After Tax | 15.02 | 2.96 | 5.05 | -81.51 | 7.08 | 3.71 | 3.29 |
| EPS (Basic) | 6.37 | 2.04 | 3.97 | -68.98 | 6.00 | 3.14 | 2.79 |
| Particulars | Mar 2026 | Mar 2025 | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 |
|---|---|---|---|---|---|---|---|
| ASSETS | |||||||
| Non-Current Assets + | 273.77 | 138.43 | 149.95 | 177.34 | 0.00 | 241.28 | 0.00 |
| Property, Plant & Equipment | 0.39 | 0.20 | 0.28 | 0.63 | 0.00 | 0.14 | 0.00 |
| Capital Work in Progress | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Non-Current Investments | 177.29 | 49.39 | 61.68 | 88.66 | 0.00 | 162.97 | 0.00 |
| Goodwill | 4.49 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Other Intangible Assets | 0.04 | 0.05 | 0.05 | 0.00 | 0.00 | 0.57 | 0.00 |
| Current Assets + | 92.82 | 100.63 | 92.00 | 43.08 | 0.00 | 69.29 | 0.00 |
| Inventories | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Trade Receivables | 19.28 | 12.60 | 13.54 | 17.18 | 0.00 | 11.53 | 0.00 |
| Cash and Cash Equivalents | 3.24 | 3.84 | 1.05 | 0.17 | 0.00 | 0.07 | 0.00 |
| Current Investments | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| LIABILITIES & EQUITY | |||||||
| Total Equity | 308.23 | 231.95 | 229.08 | 199.85 | 0.00 | 274.93 | 0.00 |
| Equity Share Capital | 24.12 | 14.52 | 14.52 | 11.82 | 0.00 | 11.82 | 0.00 |
| Other Equity | 284.11 | 217.43 | 214.56 | 188.04 | 0.00 | 263.11 | 0.00 |
| Non-Current Liabilities | 2.49 | 1.31 | 1.45 | 2.34 | 0.00 | 8.51 | 0.00 |
| Current Liabilities | 55.87 | 5.80 | 11.41 | 18.23 | 0.00 | 27.14 | 0.00 |
| Total Liabilities | 58.36 | 7.11 | 12.86 | 20.56 | 0.00 | 35.65 | 0.00 |
| Particulars | Mar 2026 | Mar 2025 | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 |
|---|---|---|---|---|---|---|---|
| Cash from Operating Activities | -19.25 | -9.55 | -11.79 | 3.21 | 1.98 | -3.87 | 0.00 |
| Cash from Investing Activities | -39.63 | 12.85 | -11.48 | 4.22 | 5.83 | 7.48 | 0.00 |
| Cash from Financing Activities | 58.24 | -0.51 | 24.15 | -7.35 | -7.77 | -3.75 | 0.00 |
| Net Increase/Decrease in Cash | -0.65 | 2.79 | 0.88 | 0.08 | 0.03 | -0.14 | 0.00 |