| Particulars | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue from Operations | 32.77 | 37.97 | 42.70 | 39.82 | 41.41 | 52.12 | 57.65 | 51.57 | 35.37 | 30.08 | 22.81 | 15.10 |
| YOY Revenue Growth % | 42.27% | 48.44% | 40.85% | 15.56% | 26.38% | 37.29% | 35% | 29.52% | -14.58% | -42.29% | -60.44% | -70.72% |
| Other Income | 0.13 | 0.00 | 0.24 | 9.17 | 11.54 | 0.37 | 0.66 | 1.08 | 0.73 | 11.97 | 1.81 | 0.71 |
| Total Income | 32.90 | 37.97 | 42.95 | 48.99 | 52.95 | 52.49 | 58.31 | 52.66 | 36.10 | 42.05 | 24.62 | 15.81 |
| Total Expenses + | 32.00 | 36.49 | 40.39 | 45.69 | 48.84 | 50.64 | 55.69 | 51.88 | 112.50 | 57.85 | 70.21 | 68.31 |
| 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 | 7.33 | 8.92 | 10.37 | 11.60 | 11.96 | 12.33 | 11.98 | 12.44 | 10.99 | 9.82 | 9.55 | 5.35 |
| Other Expenses | 9.20 | 6.95 | 8.58 | 8.72 | 10.39 | 8.31 | 10.66 | 10.72 | 13.35 | 15.39 | 9.70 | 10.94 |
| Operating Profit | 0.77 | 1.47 | 2.31 | -5.87 | -7.44 | 1.48 | 1.96 | -0.31 | -77.13 | -27.77 | -47.40 | -53.21 |
| OPM % | 2.3% | 3.9% | 5.4% | -14.8% | -18% | 2.8% | 3.4% | -0.6% | -218.1% | -92.3% | -207.8% | -352.4% |
| Profit Before Tax + | 0.90 | 1.47 | 2.55 | 3.30 | 4.10 | 1.85 | 2.62 | 0.78 | -76.41 | -15.80 | -45.59 | -52.50 |
| Tax Expense | 0.42 | 0.41 | 1.19 | 0.44 | -1.59 | 0.65 | 1.61 | -0.19 | -8.67 | -6.70 | -12.70 | -10.05 |
| Tax % | 46.5% | 28.1% | 46.6% | 13.5% | -38.7% | 35.1% | 61.5% | -24.2% | - | - | - | - |
| Profit After Tax | 0.48 | 1.06 | 1.36 | 2.85 | 5.69 | 1.20 | 1.01 | 0.96 | -67.73 | -9.10 | -32.89 | -42.45 |
| EPS (Basic) | 0.03 | 0.09 | 0.12 | 0.24 | 0.49 | 0.10 | 0.09 | 0.80 | -5.34 | -0.78 | -2.81 | -3.54 |
| Particulars | Mar 2025 | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 |
|---|---|---|---|---|---|---|
| Revenue from Operations | 196.72 | 161.89 | 123.12 | 75.74 | 29.61 | 19.11 |
| YOY Revenue Growth % | 21.51% | 31.5% | 62.55% | 155.77% | 55% | - |
| Other Income | 2.84 | 20.95 | 0.69 | 0.24 | 0.45 | 0.19 |
| Total Income | 199.56 | 182.84 | 123.80 | 75.98 | 30.06 | 19.29 |
| Total Expenses + | 270.72 | 171.42 | 121.34 | 68.79 | 27.28 | 13.75 |
| Employee Benefit Expense | 47.73 | 42.86 | 28.95 | 18.54 | 13.15 | 7.02 |
| Other Expenses | 43.03 | 34.65 | 34.14 | 18.38 | 7.90 | 4.21 |
| Operating Profit | -74.00 | -9.53 | 1.78 | 6.95 | 2.33 | 5.35 |
| OPM % | -37.6% | -5.9% | 1.4% | 9.2% | 7.9% | 28% |
| Profit Before Exceptional | -71.16 | 11.42 | 2.47 | 7.19 | 2.78 | 5.54 |
| Exceptional Items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Profit Before Tax + | -71.16 | 11.42 | 2.47 | 7.19 | 2.78 | 5.54 |
| Tax Expense | -11.91 | 0.46 | 1.83 | 3.20 | 1.48 | 1.48 |
| Tax % | - | 4% | 74.4% | 44.6% | 53.2% | 26.7% |
| Profit After Tax | -59.25 | 10.96 | 0.63 | 3.98 | 1.30 | 4.06 |
| EPS (Basic) | -5.07 | 0.94 | 0.06 | 0.52 | 0.88 | 3.01 |
| Particulars | Mar 2025 | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 |
|---|---|---|---|---|---|---|
| ASSETS | ||||||
| Non-Current Assets + | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Property, Plant & Equipment | 14.66 | 20.14 | 19.10 | 15.37 | 9.42 | 1.89 |
| Capital Work in Progress | 0.00 | 0.06 | 0.73 | 1.94 | 0.78 | 0.26 |
| Non-Current Investments | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Goodwill | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Other Intangible Assets | 7.20 | 10.41 | 5.09 | 7.20 | 1.92 | 1.43 |
| Current Assets + | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Inventories | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Trade Receivables | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Cash and Cash Equivalents | 39.02 | 101.35 | 38.01 | 58.56 | 32.23 | 1.71 |
| Current Investments | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| LIABILITIES & EQUITY | ||||||
| Total Equity | 0.00 | 211.91 | 216.09 | 172.08 | 99.91 | 31.15 |
| Equity Share Capital | 23.38 | 23.38 | 23.24 | 17.77 | 15.29 | 13.51 |
| Other Equity | 138.76 | 188.53 | 192.85 | 154.31 | 84.62 | 17.65 |
| Non-Current Liabilities | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Current Liabilities | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Total Liabilities | 537.09 | 709.09 | 455.16 | 299.59 | 86.57 | 17.32 |
| Particulars | Mar 2025 | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 |
|---|---|---|---|---|---|---|
| Cash from Operating Activities | 211.62 | -211.95 | -151.40 | -184.70 | -80.37 | 0.00 |
| Cash from Investing Activities | -27.90 | 30.45 | -65.77 | -73.10 | -34.44 | 0.00 |
| Cash from Financing Activities | -246.05 | 244.84 | 196.63 | 284.13 | 145.33 | 0.00 |
| Net Increase/Decrease in Cash | -62.33 | 63.34 | -20.55 | 26.33 | 30.52 | 0.00 |