Current Price: ₹0.00
| 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 | 522.15 | 323.70 | 285.84 | 431.85 | 491.04 | 394.65 | 375.90 | 494.68 | 458.82 | 300.33 | 405.22 | 560.44 |
| YOY Revenue Growth % | 44.14% | -8.22% | -15.27% | 58.01% | -5.96% | 21.92% | 31.51% | 14.55% | -6.56% | -23.9% | 7.8% | 13.29% |
| Other Income | 2.47 | 0.81 | 0.43 | 0.98 | 2.11 | 1.81 | 2.76 | 0.93 | 6.59 | 1.29 | 1.93 | 1.13 |
| Total Income | 524.62 | 324.50 | 286.27 | 432.83 | 493.15 | 396.46 | 378.66 | 495.61 | 465.40 | 301.62 | 407.14 | 561.57 |
| Total Expenses + | 31.61 | 16.23 | 16.99 | 16.46 | 17.16 | 15.01 | 13.38 | 11.54 | 472.50 | 301.07 | 408.30 | 560.20 |
| Cost of Materials Consumed | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 7.36 | 13.73 | 8.57 | 5.97 |
| Employee Benefit Expense | 0.76 | 0.84 | 0.91 | 1.18 | 1.12 | 1.05 | 1.03 | 1.06 | 0.98 | 0.92 | 1.00 | 0.68 |
| Other Expenses | 30.85 | 15.39 | 16.08 | 15.27 | 16.04 | 13.97 | 12.36 | 10.48 | 23.84 | 10.98 | 12.60 | 14.61 |
| Operating Profit | 490.54 | 307.47 | 268.85 | 415.39 | 473.88 | 379.63 | 362.52 | 483.14 | -13.68 | -0.75 | -3.08 | 0.24 |
| OPM % | 93.9% | 95% | 94.1% | 96.2% | 96.5% | 96.2% | 96.4% | 97.7% | -3% | -0.2% | -0.8% | 0% |
| Profit Before Tax + | 10.79 | 0.79 | 0.34 | 1.69 | 9.83 | 7.98 | 0.19 | 2.67 | -7.09 | 0.54 | -1.15 | 1.37 |
| Tax Expense | 2.93 | 0.22 | 0.00 | 0.31 | 1.93 | 1.50 | 0.00 | 0.50 | -1.75 | 0.11 | 0.08 | 0.10 |
| Tax % | 27.1% | 27.5% | 1.3% | 18.7% | 19.6% | 18.8% | 0.4% | 18.7% | - | 20.2% | - | 7.1% |
| Profit After Tax | 7.86 | 0.57 | 0.33 | 1.37 | 7.90 | 6.48 | 0.19 | 2.17 | -5.34 | 0.43 | -1.23 | 1.27 |
| EPS (Basic) | 2.36 | 0.17 | 0.10 | 0.41 | 2.34 | 1.92 | 0.06 | 0.64 | -1.58 | 0.13 | -0.37 | 0.38 |
| Particulars | Mar 2025 | Mar 2024 | Mar 2023 | Mar 2022 |
|---|---|---|---|---|
| Revenue from Operations | 1,724.04 | 1,532.43 | 1,485.52 | 1,276.99 |
| YOY Revenue Growth % | 12.5% | 3.16% | 16.33% | - |
| Other Income | 12.09 | 4.33 | 7.65 | 10.22 |
| Total Income | 1,736.13 | 1,536.76 | 1,493.18 | 1,287.21 |
| Total Expenses + | 1,732.38 | 66.84 | 105.81 | 123.45 |
| Cost of Materials Consumed | 7.36 | 0.00 | 0.00 | 0.00 |
| Employee Benefit Expense | 4.12 | 4.06 | 2.55 | 1.61 |
| Other Expenses | 60.65 | 62.78 | 103.26 | 121.85 |
| Operating Profit | -8.34 | 1,465.59 | 1,379.72 | 1,153.54 |
| OPM % | -0.5% | 95.6% | 92.9% | 90.3% |
| Profit Before Exceptional | 3.75 | 13.01 | 37.15 | 32.55 |
| Exceptional Items | 0.00 | -0.37 | 0.00 | 0.00 |
| Profit Before Tax + | 3.75 | 12.64 | 37.15 | 32.55 |
| Tax Expense | 0.25 | 2.46 | 9.13 | 8.39 |
| Tax % | 6.7% | 19.5% | 24.6% | 25.8% |
| Profit After Tax | 3.50 | 10.18 | 28.02 | 24.16 |
| EPS (Basic) | 1.04 | 3.01 | 8.29 | 9.64 |
| Particulars | Mar 2025 | Mar 2024 | Mar 2023 | Mar 2022 |
|---|---|---|---|---|
| ASSETS | ||||
| Non-Current Assets + | 56.42 | 55.21 | 45.32 | 0.00 |
| Property, Plant & Equipment | 19.99 | 5.99 | 5.46 | 0.00 |
| Capital Work in Progress | 3.59 | 0.02 | 0.00 | 0.00 |
| Non-Current Investments | 1.09 | 1.89 | 4.23 | 0.00 |
| Goodwill | 0.00 | 0.03 | 0.00 | 0.00 |
| Other Intangible Assets | 0.05 | 0.03 | 0.00 | 0.00 |
| Current Assets + | 403.09 | 312.29 | 282.93 | 0.00 |
| Inventories | 170.16 | 121.74 | 72.71 | 0.00 |
| Trade Receivables | 91.99 | 116.50 | 124.43 | 0.00 |
| Cash and Cash Equivalents | 7.94 | 7.39 | 40.84 | 0.00 |
| Current Investments | 0.00 | 0.00 | 0.00 | 0.00 |
| LIABILITIES & EQUITY | ||||
| Total Equity | 0.00 | 0.00 | 0.00 | 0.00 |
| Equity Share Capital | 33.81 | 33.81 | 33.81 | 0.00 |
| Other Equity | 160.18 | 156.11 | 146.04 | 0.00 |
| Non-Current Liabilities | 3.30 | 0.67 | 1.35 | 0.00 |
| Current Liabilities | 261.53 | 176.21 | 147.04 | 0.00 |
| Total Liabilities | 264.83 | 176.88 | 148.39 | 0.00 |
| Particulars | Mar 2025 | Mar 2024 | Mar 2023 | Mar 2022 |
|---|---|---|---|---|
| Cash from Operating Activities | -38.03 | -17.31 | -112.47 | 44.21 |
| Cash from Investing Activities | -10.41 | 2.29 | -2.55 | -2.13 |
| Cash from Financing Activities | 78.18 | 5.10 | 127.37 | -21.19 |
| Net Increase/Decrease in Cash | 30.18 | -9.85 | 13.39 | 20.89 |