Current Price: ₹0.00
| Particulars | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| Revenue from Operations | 32.74 | 45.27 | 44.93 | 51.38 | 56.39 | 51.63 |
| YOY Revenue Growth % | - | - | - | - | 72.25% | 14.03% |
| Other Income | 1.50 | 1.06 | 0.83 | 0.85 | 1.22 | 1.18 |
| Total Income | 34.24 | 46.34 | 45.76 | 52.23 | 57.62 | 52.81 |
| Total Expenses + | 24.41 | 41.54 | 40.61 | 44.45 | 47.69 | 46.90 |
| Cost of Materials Consumed | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Employee Benefit Expense | 12.81 | 15.70 | 14.56 | 16.94 | 17.87 | 19.19 |
| Other Expenses | 11.60 | 21.34 | 21.97 | 25.31 | 27.58 | 25.50 |
| Operating Profit | 8.33 | 3.73 | 4.33 | 6.94 | 8.70 | 4.73 |
| OPM % | 25.4% | 8.2% | 9.6% | 13.5% | 15.4% | 9.2% |
| Profit Before Tax + | 8.56 | 4.80 | 5.16 | 7.79 | 9.93 | 5.91 |
| Tax Expense | 2.27 | 1.45 | 1.27 | 2.01 | 2.14 | 2.51 |
| Tax % | 26.5% | 30.3% | 24.6% | 25.8% | 21.5% | 42.4% |
| Profit After Tax | 6.29 | 3.35 | 3.89 | 5.78 | 7.79 | 3.40 |
| EPS (Basic) | 0.56 | 0.30 | 0.35 | 0.51 | 0.63 | 0.29 |
| Particulars | Mar 2025 |
|---|---|
| Revenue from Operations | 134.79 |
| YOY Revenue Growth % | - |
| Other Income | 5.41 |
| Total Income | 140.20 |
| Total Expenses + | 116.09 |
| Employee Benefit Expense | 61.15 |
| Other Expenses | 47.16 |
| Operating Profit | 18.70 |
| OPM % | 13.9% |
| Profit Before Exceptional | 24.11 |
| Exceptional Items | 0.00 |
| Profit Before Tax + | 24.11 |
| Tax Expense | 6.49 |
| Tax % | 26.9% |
| Profit After Tax | 17.62 |
| EPS (Basic) | 1.60 |
| Particulars | Mar 2025 |
|---|---|
| ASSETS | |
| Non-Current Assets + | 171.16 |
| Property, Plant & Equipment | 1.09 |
| Capital Work in Progress | 0.00 |
| Non-Current Investments | 0.00 |
| Goodwill | 117.21 |
| Other Intangible Assets | 35.74 |
| Current Assets + | 57.08 |
| Inventories | 0.00 |
| Trade Receivables | 13.64 |
| Cash and Cash Equivalents | 2.43 |
| Current Investments | 3.61 |
| LIABILITIES & EQUITY | |
| Total Equity | 0.00 |
| Equity Share Capital | 10.33 |
| Other Equity | 59.82 |
| Non-Current Liabilities | 17.20 |
| Current Liabilities | 140.89 |
| Total Liabilities | 158.09 |
| Particulars | Mar 2025 |
|---|---|
| Cash from Operating Activities | 27.96 |
| Cash from Investing Activities | -21.98 |
| Cash from Financing Activities | -5.28 |
| Net Increase/Decrease in Cash | 0.70 |