| 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 | 32.55 | 37.78 | 42.49 | 39.60 | 41.19 | 51.99 | 57.56 | 51.55 | 35.32 | 30.02 | 22.79 | 15.10 |
| YOY Revenue Growth % | 40.64% | 46.82% | 39.54% | 14.66% | 26.54% | 37.62% | 35.47% | 30.19% | -14.27% | -42.26% | -60.4% | -70.71% |
| Other Income | 0.13 | 0.00 | 0.24 | 9.17 | 11.54 | 0.37 | 0.66 | 1.08 | 0.72 | 11.97 | 1.81 | 0.71 |
| Total Income | 32.69 | 37.78 | 42.73 | 48.76 | 52.73 | 52.36 | 58.22 | 52.64 | 36.04 | 41.99 | 24.60 | 15.81 |
| Total Expenses + | 31.24 | 36.09 | 40.02 | 45.23 | 48.46 | 50.30 | 55.38 | 51.58 | 120.51 | 57.56 | 69.89 | 68.08 |
| 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 | 7.24 | 8.86 | 10.32 | 11.53 | 11.89 | 12.29 | 11.94 | 12.40 | 10.95 | 9.79 | 9.50 | 5.30 |
| Other Expenses | 8.79 | 6.86 | 8.50 | 8.59 | 10.31 | 8.21 | 10.60 | 10.66 | 13.26 | 15.32 | 9.57 | 10.86 |
| Operating Profit | 1.31 | 1.68 | 2.46 | -5.63 | -7.27 | 1.69 | 2.17 | -0.02 | -85.19 | -27.54 | -47.10 | -52.98 |
| OPM % | 4% | 4.5% | 5.8% | -14.2% | -17.6% | 3.2% | 3.8% | -0% | -241.2% | -91.7% | -206.6% | -350.9% |
| Profit Before Tax + | 1.45 | 1.69 | 2.71 | 3.53 | 4.27 | 2.06 | 2.84 | 1.06 | -84.47 | -15.57 | -45.29 | -52.27 |
| Tax Expense | 0.38 | 0.42 | 1.19 | 0.45 | -1.59 | 0.66 | 1.63 | -0.17 | -14.03 | -6.70 | -12.70 | -10.05 |
| Tax % | 26.3% | 25% | 44.1% | 12.8% | -37.2% | 32.2% | 57.5% | -16.1% | - | - | - | - |
| Profit After Tax | 1.07 | 1.26 | 1.51 | 3.08 | 5.85 | 1.39 | 1.21 | 1.23 | -70.43 | -8.87 | -32.59 | -42.23 |
| EPS (Basic) | 0.09 | 0.11 | 0.13 | 0.25 | 0.50 | 0.12 | 0.10 | 0.11 | -6.03 | -0.76 | -2.79 | -4.28 |
| Particulars | Mar 2025 | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2019 |
|---|---|---|---|---|---|
| Revenue from Operations | 196.42 | 161.06 | 123.27 | 69.82 | 21.04 |
| YOY Revenue Growth % | 21.95% | 30.65% | 76.57% | 231.85% | - |
| Other Income | 2.84 | 20.95 | 0.69 | 0.24 | 0.26 |
| Total Income | 199.26 | 182.01 | 123.96 | 70.06 | 21.30 |
| Total Expenses + | 277.77 | 169.81 | 116.73 | 59.38 | 15.57 |
| Employee Benefit Expense | 47.59 | 42.59 | 27.41 | 13.92 | 5.13 |
| Other Expenses | 42.73 | 34.27 | 32.04 | 15.00 | 5.10 |
| Operating Profit | -81.35 | -8.76 | 6.55 | 10.44 | 5.47 |
| OPM % | -41.4% | -5.4% | 5.3% | 14.9% | 26% |
| Profit Before Exceptional | -78.51 | 12.19 | 7.23 | 10.68 | 0.00 |
| Exceptional Items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Profit Before Tax + | -78.51 | 12.19 | 7.23 | 10.68 | 5.73 |
| Tax Expense | -11.91 | 0.48 | 1.69 | 3.30 | 5.73 |
| Tax % | - | 4% | 23.4% | 31% | 100% |
| Profit After Tax | -66.61 | 11.71 | 5.54 | 7.37 | 0.00 |
| EPS (Basic) | -5.70 | 1.00 | 0.50 | 0.95 | 3.66 |
| Particulars | Mar 2025 | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2019 |
|---|---|---|---|---|---|
| ASSETS | |||||
| Non-Current Assets + | 0.00 | 0.00 | 0.00 | 0.00 | 40.91 |
| Property, Plant & Equipment | 14.41 | 19.75 | 18.50 | 13.75 | 0.00 |
| Capital Work in Progress | 0.00 | 0.06 | 0.73 | 1.94 | 0.00 |
| Non-Current Investments | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Goodwill | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Other Intangible Assets | 6.05 | 8.57 | 2.50 | 3.86 | 0.00 |
| Current Assets + | 0.00 | 0.00 | 0.00 | 0.00 | 15.73 |
| Inventories | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Trade Receivables | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Cash and Cash Equivalents | 38.06 | 101.31 | 37.86 | 57.59 | 3.80 |
| Current Investments | 0.00 | 0.00 | 0.00 | 0.00 | 0.55 |
| LIABILITIES & EQUITY | |||||
| Total Equity | 0.00 | 219.31 | 222.75 | 173.94 | 0.00 |
| Equity Share Capital | 23.38 | 23.38 | 23.24 | 17.77 | 0.00 |
| Other Equity | 138.81 | 195.93 | 199.51 | 156.17 | 0.00 |
| Non-Current Liabilities | 0.00 | 0.00 | 0.00 | 0.00 | 0.34 |
| Current Liabilities | 0.00 | 0.00 | 0.00 | 0.00 | 27.12 |
| Total Liabilities | 537.05 | 709.04 | 454.96 | 298.25 | 0.00 |
| Particulars | Mar 2025 | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2019 |
|---|---|---|---|---|---|
| Cash from Operating Activities | 207.80 | -211.83 | -149.22 | -180.94 | 0.00 |
| Cash from Investing Activities | -24.99 | 30.45 | -68.94 | -76.13 | 0.00 |
| Cash from Financing Activities | -246.05 | 244.84 | 198.42 | 283.23 | 0.00 |
| Net Increase/Decrease in Cash | -63.25 | 63.46 | -19.73 | 26.16 | 0.00 |