| Particulars | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue from Operations | 68.90 | 98.37 | 91.84 | 102.61 | 118.99 | 138.62 | 99.15 | 114.11 | 139.27 | 126.74 | 116.80 | 132.39 |
| YOY Revenue Growth % | 144.44% | 166.7% | 91.83% | 111.98% | 72.69% | 40.91% | 7.95% | 11.21% | 17.04% | -8.57% | 17.81% | 16.02% |
| Other Income | 1.58 | 1.90 | 3.51 | 1.29 | 7.43 | 1.83 | -0.77 | 38.91 | 17.32 | 2.07 | 10.38 | 7.49 |
| Total Income | 70.48 | 100.27 | 95.36 | 103.91 | 126.42 | 140.45 | 98.38 | 153.03 | 156.58 | 128.81 | 127.19 | 139.88 |
| Total Expenses + | 92.25 | 100.00 | 115.78 | 143.25 | 151.07 | 167.49 | 304.52 | 147.69 | 148.80 | 114.05 | 103.19 | 115.05 |
| Cost of Materials Consumed | 0.01 | 0.04 | 0.02 | 0.01 | 0.00 | 0.03 | 0.00 | 0.00 | 0.02 | 0.02 | 0.02 | 0.00 |
| Employee Benefit Expense | 18.69 | 20.95 | 22.22 | 19.98 | 26.78 | 29.34 | 31.91 | 27.03 | 25.91 | 15.22 | 17.00 | 13.91 |
| Other Expenses | 44.65 | 60.44 | 54.23 | 59.71 | 69.95 | 78.46 | 98.11 | 63.32 | 73.46 | 61.04 | 53.62 | 65.47 |
| Operating Profit | -23.34 | -1.62 | -23.94 | -40.64 | -32.08 | -28.87 | -205.37 | -33.58 | -9.53 | 12.69 | 13.62 | 17.35 |
| OPM % | -33.9% | -1.7% | -26.1% | -39.6% | -27% | -20.8% | -207.1% | -29.4% | -6.8% | 10% | 11.7% | 13.1% |
| Profit Before Tax + | -21.76 | 0.27 | -20.42 | -39.34 | -24.65 | -27.05 | -206.14 | 5.33 | 7.79 | 104.99 | 24.00 | 20.71 |
| Tax Expense | -2.44 | 1.80 | -3.71 | -0.80 | 0.51 | 3.32 | -3.21 | -3.03 | 1.82 | 9.35 | 11.41 | 5.02 |
| Tax % | - | 660% | - | - | - | - | - | -56.8% | 23.4% | 8.9% | 47.6% | 24.2% |
| Profit After Tax | -19.33 | -1.53 | -16.71 | -38.54 | -25.16 | -30.36 | -202.94 | 8.36 | 5.97 | 95.64 | 12.59 | 15.70 |
| EPS (Basic) | -3.14 | -0.24 | -2.49 | -5.93 | -3.78 | -4.22 | -27.15 | 0.68 | -0.09 | 10.61 | 1.08 | 0.92 |
| Particulars | Mar 2026 | Mar 2025 | Mar 2024 | Mar 2023 | Mar 2022 |
|---|---|---|---|---|---|
| Revenue from Operations | 481.51 | 470.87 | 361.73 | 161.36 | 75.05 |
| YOY Revenue Growth % | 2.26% | 30.17% | 124.18% | 115% | - |
| Other Income | 37.24 | 47.40 | 8.29 | 38.56 | 0.55 |
| Total Income | 518.75 | 518.27 | 370.02 | 199.92 | 75.60 |
| Total Expenses + | 450.96 | 772.85 | 451.28 | 289.35 | 136.81 |
| Cost of Materials Consumed | 0.06 | 0.04 | 0.08 | 0.12 | 0.07 |
| Employee Benefit Expense | 61.30 | 115.06 | 81.83 | 58.55 | 31.64 |
| Other Expenses | 236.33 | 309.84 | 219.02 | 171.65 | 80.24 |
| Operating Profit | 30.55 | -301.99 | -89.55 | -128.00 | -61.76 |
| OPM % | 6.3% | -64.1% | -24.8% | -79.3% | -82.3% |
| Profit Before Exceptional | 67.79 | -254.59 | -81.26 | -89.43 | -61.21 |
| Exceptional Items | 86.10 | 0.00 | 0.00 | 0.00 | 0.00 |
| Profit Before Tax + | 153.90 | -254.59 | -81.26 | -89.43 | -61.21 |
| Tax Expense | 24.14 | -2.94 | -5.15 | -10.22 | -2.71 |
| Tax % | 15.7% | - | - | - | - |
| Profit After Tax | 129.75 | -251.65 | -76.11 | -79.21 | -58.49 |
| EPS (Basic) | 11.84 | -34.73 | -12.05 | -13.65 | -16.96 |
| Particulars | Mar 2026 | Mar 2025 | Mar 2024 | Mar 2023 | Mar 2022 |
|---|---|---|---|---|---|
| ASSETS | |||||
| Non-Current Assets + | 1,692.83 | 1,651.35 | 1,472.27 | 756.08 | 258.10 |
| Property, Plant & Equipment | 96.06 | 152.90 | 146.37 | 14.08 | 1.48 |
| Capital Work in Progress | 0.16 | 0.30 | 0.71 | 0.08 | 0.00 |
| Non-Current Investments | 4.52 | 4.39 | 0.00 | 0.00 | 0.00 |
| Goodwill | 967.41 | 1,175.09 | 833.27 | 445.83 | 173.08 |
| Other Intangible Assets | 158.25 | 237.38 | 402.19 | 202.40 | 80.01 |
| Current Assets + | 139.37 | 228.33 | 161.08 | 135.61 | 123.04 |
| Inventories | 2.93 | 3.02 | 2.48 | 1.32 | 0.64 |
| Trade Receivables | 33.63 | 46.11 | 38.96 | 5.51 | 3.45 |
| Cash and Cash Equivalents | 29.87 | 53.60 | 19.71 | 84.82 | 48.70 |
| Current Investments | 0.23 | 0.22 | 0.00 | 0.00 | 0.00 |
| LIABILITIES & EQUITY | |||||
| Total Equity | 958.36 | 256.96 | 377.06 | 305.94 | 76.98 |
| Equity Share Capital | 96.17 | 74.40 | 69.20 | 61.57 | 41.18 |
| Other Equity | 862.19 | 182.56 | 307.86 | 244.37 | 35.80 |
| Non-Current Liabilities | 670.88 | 1,047.87 | 692.64 | 481.24 | 167.36 |
| Current Liabilities | 202.95 | 574.85 | 563.66 | 104.51 | 136.80 |
| Total Liabilities | 873.84 | 1,622.72 | 1,256.30 | 585.75 | 304.16 |
| Particulars | Mar 2026 | Mar 2025 | Mar 2024 | Mar 2023 | Mar 2022 |
|---|---|---|---|---|---|
| Cash from Operating Activities | 104.71 | 31.65 | 26.68 | 14.95 | -61.21 |
| Cash from Investing Activities | -102.34 | -48.75 | -232.35 | -423.60 | 0.00 |
| Cash from Financing Activities | -26.09 | 50.98 | 140.56 | 444.77 | 0.00 |
| Net Increase/Decrease in Cash | -23.73 | 33.89 | -65.10 | 36.12 | -61.21 |