| Particulars | Sep 2025 | Dec 2025 |
|---|---|---|
| Revenue from Operations | 33.45 | 24.65 |
| YOY Revenue Growth % | - | - |
| Other Income | 0.84 | 0.89 |
| Total Income | 34.29 | 25.54 |
| Total Expenses + | 32.63 | 23.73 |
| Cost of Materials Consumed | 0.00 | 0.00 |
| Employee Benefit Expense | 0.63 | 0.72 |
| Other Expenses | 1.73 | 1.43 |
| Operating Profit | 0.82 | 0.92 |
| OPM % | 2.4% | 3.8% |
| Profit Before Tax + | 1.66 | 1.82 |
| Tax Expense | 0.47 | 0.50 |
| Tax % | 28.4% | 27.4% |
| Profit After Tax | 1.19 | 1.32 |
| EPS (Basic) | 0.09 | 0.10 |
| Particulars | Mar 2025 | Mar 2024 | Mar 2023 | Mar 2021 | Mar 2020 |
|---|---|---|---|---|---|
| Revenue from Operations | 99.03 | 86.28 | 69.66 | 53.77 | 60.09 |
| YOY Revenue Growth % | 14.77% | 23.85% | 29.55% | -10.5% | - |
| Other Income | 3.21 | 2.03 | 2.23 | 1.81 | 2.17 |
| Total Income | 102.23 | 88.31 | 71.89 | 55.58 | 62.26 |
| Total Expenses + | 101.01 | 10.73 | 5.86 | 4.99 | 8.17 |
| Employee Benefit Expense | 2.58 | 2.32 | 2.08 | 1.85 | 1.93 |
| Other Expenses | 10.68 | 8.40 | 3.77 | 3.14 | 6.24 |
| Operating Profit | -1.98 | 75.55 | 63.81 | 48.78 | 51.92 |
| OPM % | -2% | 87.6% | 91.6% | 90.7% | 86.4% |
| Profit Before Exceptional | 1.23 | 0.93 | 8.85 | 1.40 | 0.08 |
| Exceptional Items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Profit Before Tax + | 1.23 | 0.93 | 8.85 | 1.40 | 0.08 |
| Tax Expense | 0.41 | 0.21 | 2.24 | 0.36 | 0.05 |
| Tax % | 33.3% | 22.4% | 25.4% | 25.5% | 58.5% |
| Profit After Tax | 0.82 | 0.72 | 6.60 | 1.05 | 0.03 |
| EPS (Basic) | 0.31 | 0.67 | 6.26 | 0.99 | 0.03 |
| Particulars | Mar 2025 | Mar 2024 | Mar 2023 | Mar 2021 | Mar 2020 |
|---|---|---|---|---|---|
| ASSETS | |||||
| Non-Current Assets + | 5.36 | 5.44 | 6.23 | 0.00 | 0.00 |
| Property, Plant & Equipment | 0.65 | 1.46 | 1.80 | 0.00 | 0.00 |
| Capital Work in Progress | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Non-Current Investments | 0.43 | 0.00 | 0.00 | 0.00 | 0.00 |
| Goodwill | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Other Intangible Assets | 0.76 | 0.06 | 0.18 | 0.00 | 0.00 |
| Current Assets + | 104.48 | 74.52 | 72.68 | 0.00 | 0.00 |
| Inventories | 4.81 | 0.38 | 3.05 | 0.00 | 0.00 |
| Trade Receivables | 46.72 | 49.43 | 53.62 | 0.00 | 0.00 |
| Cash and Cash Equivalents | 1.71 | 1.46 | 0.53 | 0.00 | 0.00 |
| Current Investments | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| LIABILITIES & EQUITY | |||||
| Total Equity | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Equity Share Capital | 26.09 | 10.72 | 10.55 | 0.00 | 0.00 |
| Other Equity | 38.82 | 32.12 | 29.99 | 0.00 | 0.00 |
| Non-Current Liabilities | 4.88 | 4.03 | 6.30 | 0.00 | 0.00 |
| Current Liabilities | 40.05 | 33.08 | 32.08 | 0.00 | 0.00 |
| Total Liabilities | 44.93 | 37.12 | 38.38 | 0.00 | 0.00 |
| Particulars | Mar 2025 | Mar 2024 | Mar 2023 | Mar 2021 | Mar 2020 |
|---|---|---|---|---|---|
| Cash from Operating Activities | -18.04 | 0.81 | 1.08 | 0.00 | 0.00 |
| Cash from Investing Activities | -0.19 | 1.20 | 0.28 | 0.00 | 0.00 |
| Cash from Financing Activities | 18.49 | -1.42 | -1.73 | 0.00 | 0.00 |
| Net Increase/Decrease in Cash | 0.26 | 0.59 | -0.37 | 0.00 | 0.00 |