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 | 48.41 | 68.90 | 98.37 | 91.84 | 102.61 | 118.99 | 138.62 | 99.15 | 114.11 | 139.27 | 126.74 | 116.80 |
| 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% |
| Other Income | 0.39 | 1.58 | 1.90 | 3.51 | 1.29 | 7.43 | 1.83 | -0.77 | 38.91 | 17.32 | 2.07 | 10.38 |
| Total Income | 48.80 | 70.48 | 100.27 | 95.36 | 103.91 | 126.42 | 140.45 | 98.38 | 153.03 | 156.58 | 128.81 | 127.19 |
| Total Expenses + | 68.33 | 63.34 | 81.42 | 76.47 | 79.70 | 96.73 | 107.83 | 130.03 | 147.69 | 148.80 | 114.05 | 103.19 |
| Cost of Materials Consumed | 0.00 | 0.01 | 0.04 | 0.02 | 0.01 | 0.00 | 0.03 | 0.00 | 0.00 | 0.02 | 0.02 | 0.02 |
| Employee Benefit Expense | 18.84 | 18.69 | 20.95 | 22.22 | 19.98 | 26.78 | 29.34 | 31.91 | 27.03 | 25.91 | 15.22 | 17.00 |
| Other Expenses | 49.49 | 44.65 | 60.44 | 54.23 | 59.71 | 69.95 | 78.46 | 98.11 | 63.32 | 73.46 | 61.04 | 53.62 |
| Operating Profit | -19.93 | 5.56 | 16.95 | 15.38 | 22.91 | 22.26 | 30.79 | -30.88 | -33.58 | -9.53 | 12.69 | 13.62 |
| OPM % | -41.2% | 8.1% | 17.2% | 16.7% | 22.3% | 18.7% | 22.2% | -31.1% | -29.4% | -6.8% | 10% | 11.7% |
| Profit Before Tax + | -43.02 | -21.76 | 0.27 | -20.42 | -39.34 | -24.65 | -27.05 | -206.14 | 5.33 | 7.79 | 104.99 | 24.00 |
| Tax Expense | -4.34 | -2.44 | 1.80 | -3.71 | -0.80 | 0.51 | 3.32 | -3.21 | -3.03 | 1.82 | 9.35 | 11.41 |
| Tax % | - | - | 659.9% | - | - | - | - | - | -56.8% | 23.4% | 8.9% | 47.6% |
| Profit After Tax | -38.68 | -19.33 | -1.53 | -16.71 | -38.54 | -25.16 | -30.36 | -202.94 | 8.36 | 5.97 | 95.64 | 12.59 |
| EPS (Basic) | -6.28 | -3.14 | -0.24 | -2.49 | -5.93 | -3.78 | -4.22 | -27.15 | 0.68 | -0.09 | 10.61 | 1.08 |
| Particulars | Mar 2025 | Mar 2024 | Mar 2023 |
|---|---|---|---|
| Revenue from Operations | 470.87 | 361.73 | 161.36 |
| YOY Revenue Growth % | 30.17% | 124.18% | - |
| Other Income | 47.40 | 8.29 | 38.56 |
| Total Income | 518.27 | 370.02 | 199.92 |
| Total Expenses + | 772.85 | 300.93 | 230.33 |
| Cost of Materials Consumed | 0.04 | 0.08 | 0.12 |
| Employee Benefit Expense | 115.06 | 81.83 | 58.55 |
| Other Expenses | 309.84 | 219.02 | 171.65 |
| Operating Profit | -301.99 | 60.80 | -68.97 |
| OPM % | -64.1% | 16.8% | -42.7% |
| Profit Before Exceptional | -254.59 | -81.26 | -89.43 |
| Exceptional Items | 0.00 | 0.00 | 0.00 |
| Profit Before Tax + | -254.59 | -81.26 | -89.43 |
| Tax Expense | -2.94 | -5.15 | -10.22 |
| Tax % | - | - | - |
| Profit After Tax | -251.65 | -76.11 | -79.21 |
| EPS (Basic) | -34.73 | -12.05 | -13.65 |
| Particulars | Mar 2025 | Mar 2024 | Mar 2023 |
|---|---|---|---|
| ASSETS | |||
| Non-Current Assets + | 1,651.35 | 1,472.27 | 756.08 |
| Property, Plant & Equipment | 152.90 | 146.37 | 14.08 |
| Capital Work in Progress | 0.30 | 0.71 | 0.08 |
| Non-Current Investments | 4.39 | 0.00 | 0.00 |
| Goodwill | 1,175.09 | 833.27 | 445.83 |
| Other Intangible Assets | 237.38 | 402.19 | 202.40 |
| Current Assets + | 228.33 | 161.08 | 135.61 |
| Inventories | 3.02 | 2.48 | 1.32 |
| Trade Receivables | 46.11 | 38.96 | 5.51 |
| Cash and Cash Equivalents | 53.60 | 19.71 | 84.82 |
| Current Investments | 0.22 | 0.00 | 0.00 |
| LIABILITIES & EQUITY | |||
| Total Equity | 0.00 | 0.00 | 0.00 |
| Equity Share Capital | 74.40 | 69.20 | 61.57 |
| Other Equity | 182.56 | 307.86 | 244.37 |
| Non-Current Liabilities | 1,047.87 | 692.64 | 481.24 |
| Current Liabilities | 574.85 | 563.66 | 104.51 |
| Total Liabilities | 1,622.72 | 1,256.30 | 585.75 |
| Particulars | Mar 2025 | Mar 2024 | Mar 2023 |
|---|---|---|---|
| Cash from Operating Activities | 31.65 | 26.68 | 14.95 |
| Cash from Investing Activities | -48.75 | -232.35 | -423.60 |
| Cash from Financing Activities | 50.98 | 140.56 | 444.77 |
| Net Increase/Decrease in Cash | 33.89 | -65.10 | 36.12 |