| Particulars | Dec 2021 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue from Operations | 0.17 | 1.47 | 2.53 | 2.46 | 2.69 | 4.14 | 8.74 | 7.96 | 8.97 | 15.00 | 23.74 | 37.23 |
| YOY Revenue Growth % | 21.5% | - | 2018.58% | 1736.02% | 1471.67% | 182.59% | 245.06% | 223.28% | 233.22% | 262.37% | 171.74% | 367.75% |
| Other Income | 0.15 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.01 | 0.01 | 0.00 | 0.01 | 0.00 | 0.01 |
| Total Income | 0.32 | 1.47 | 2.53 | 2.47 | 2.69 | 4.14 | 8.75 | 7.97 | 8.97 | 15.01 | 23.74 | 37.24 |
| Total Expenses + | 0.22 | 1.54 | 1.91 | 2.97 | 3.57 | 4.85 | 7.79 | 9.40 | 9.52 | 12.50 | 17.12 | 28.98 |
| 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 | 0.01 | 0.83 | 0.95 | 1.17 | 1.28 | 1.25 | 1.36 | 1.36 | 1.78 | 2.51 | 2.77 | 3.30 |
| Other Expenses | 0.21 | 0.36 | 0.38 | 0.82 | 1.04 | 2.21 | 4.48 | 3.25 | 2.84 | 3.90 | 4.56 | 14.38 |
| Operating Profit | -0.05 | -0.08 | 0.62 | -0.51 | -0.88 | -0.71 | 0.94 | -1.44 | -0.55 | 2.51 | 6.62 | 8.25 |
| OPM % | -30.7% | -5.2% | 24.6% | -20.7% | -32.8% | -17.3% | 10.8% | -18.1% | -6.2% | 16.7% | 27.9% | 22.1% |
| Profit Before Tax + | 0.10 | -0.08 | 0.62 | -0.50 | -0.88 | -0.71 | 0.96 | -1.43 | -0.55 | 2.51 | 6.63 | 8.25 |
| Tax Expense | 0.03 | -0.01 | 0.22 | -0.18 | -0.32 | -0.20 | 0.26 | -0.36 | -0.31 | 0.86 | 1.74 | 2.11 |
| Tax % | 26.4% | - | 35.5% | - | - | - | 27.5% | - | - | 34.1% | 26.3% | 25.6% |
| Profit After Tax | 0.07 | -0.07 | 0.40 | -0.32 | -0.56 | -0.52 | 0.69 | -1.07 | -0.24 | 1.66 | 4.89 | 6.14 |
| EPS (Basic) | 0.22 | -0.21 | 1.28 | -1.03 | -1.79 | -1.65 | 2.21 | -3.39 | -0.78 | 5.28 | 142.17 | 18.28 |
| Particulars | Mar 2024 | Mar 2023 | Mar 2021 |
|---|---|---|---|
| Revenue from Operations | 29.80 | 9.15 | 0.47 |
| YOY Revenue Growth % | 225.72% | 1863.41% | - |
| Other Income | 0.03 | 0.01 | 0.72 |
| Total Income | 29.83 | 9.15 | 1.18 |
| Total Expenses + | 31.57 | 9.99 | 0.64 |
| Employee Benefit Expense | 5.75 | 4.22 | 0.09 |
| Other Expenses | 12.27 | 2.61 | 0.41 |
| Operating Profit | -1.76 | -0.85 | -0.18 |
| OPM % | -5.9% | -9.2% | -38% |
| Profit Before Exceptional | -1.74 | -0.84 | 0.54 |
| Exceptional Items | 0.00 | 0.00 | 0.00 |
| Profit Before Tax + | -1.74 | -0.84 | 0.54 |
| Tax Expense | -0.60 | -0.29 | 0.06 |
| Tax % | - | - | 10.2% |
| Profit After Tax | -1.14 | -0.55 | 0.49 |
| EPS (Basic) | -3.62 | -1.75 | 1.55 |
| Particulars | Mar 2024 | Mar 2023 | Mar 2021 |
|---|---|---|---|
| ASSETS | |||
| Non-Current Assets + | 0.00 | 0.00 | 0.00 |
| Property, Plant & Equipment | 0.41 | 0.35 | 0.00 |
| Capital Work in Progress | 0.00 | 0.00 | 0.00 |
| Non-Current Investments | 0.00 | 0.00 | 0.00 |
| Goodwill | 0.00 | 0.00 | 0.00 |
| Other Intangible Assets | 3.93 | 0.00 | 0.00 |
| Current Assets + | 0.00 | 0.00 | 0.00 |
| Inventories | 0.00 | 0.00 | 0.00 |
| Trade Receivables | 0.00 | 0.00 | 0.00 |
| Cash and Cash Equivalents | 0.73 | 0.43 | 0.06 |
| Current Investments | 0.00 | 0.00 | 0.00 |
| LIABILITIES & EQUITY | |||
| Total Equity | 3.70 | 4.80 | 5.73 |
| Equity Share Capital | 3.14 | 3.14 | 3.14 |
| Other Equity | 0.56 | 1.66 | 2.59 |
| Non-Current Liabilities | 0.00 | 0.00 | 0.00 |
| Current Liabilities | 0.00 | 0.00 | 0.00 |
| Total Liabilities | 35.57 | 11.87 | 0.97 |
| Particulars | Mar 2024 | Mar 2023 | Mar 2021 |
|---|---|---|---|
| Cash from Operating Activities | -15.93 | -4.38 | -0.71 |
| Cash from Investing Activities | -0.28 | -0.40 | 0.75 |
| Cash from Financing Activities | 16.54 | 4.17 | 0.00 |
| Net Increase/Decrease in Cash | 0.34 | -0.61 | 0.04 |