| Particulars | Mar 2021 | Jun 2021 | Sep 2021 | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue from Operations | 0.04 | 0.28 | 0.28 | 0.30 | 0.32 | 0.54 | 0.70 | 0.34 | 0.46 | 0.45 | 0.42 | 0.51 |
| YOY Revenue Growth % | - | -23.96% | -15.59% | 36.93% | 679.28% | 97.27% | 144.02% | 13.55% | 41% | -17.76% | -40% | 48.75% |
| Other Income | 0.02 | 0.00 | 0.00 | 0.00 | 0.05 | 0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Total Income | 0.07 | 0.28 | 0.28 | 0.30 | 0.37 | 0.55 | 0.70 | 0.34 | 0.46 | 0.45 | 0.42 | 0.51 |
| Total Expenses + | -0.08 | 0.06 | 0.22 | 0.21 | 0.29 | 0.23 | 0.26 | 0.38 | 0.63 | 0.35 | 0.35 | 0.48 |
| Cost of Materials Consumed | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Employee Benefit Expense | -0.19 | 0.02 | 0.13 | 0.09 | 0.11 | 0.08 | 0.08 | 0.09 | 0.42 | 0.19 | 0.11 | 0.18 |
| Other Expenses | 0.09 | 0.02 | 0.07 | 0.08 | 0.14 | 0.03 | 0.05 | 0.12 | 0.08 | 0.05 | 0.11 | 0.15 |
| Operating Profit | 0.12 | 0.21 | 0.06 | 0.09 | 0.03 | 0.31 | 0.44 | -0.03 | -0.17 | 0.10 | 0.07 | 0.03 |
| OPM % | 294.7% | 77.5% | 21.5% | 29.6% | 9% | 57.5% | 62.9% | -9.2% | -37.4% | 21.5% | 16.1% | 6.7% |
| Profit Before Tax + | 0.15 | 0.21 | 0.06 | 0.09 | 0.08 | 0.32 | 0.44 | -0.03 | -0.17 | 0.10 | 0.07 | 0.03 |
| Tax Expense | 0.05 | 0.05 | 0.02 | 0.02 | 0.02 | 0.09 | 0.12 | -0.01 | -0.04 | 0.02 | 0.02 | 0.01 |
| Tax % | 37.3% | 25.7% | 25.5% | 26.3% | 26.9% | 27.1% | 26.6% | - | - | 25.3% | 25% | 24.1% |
| Profit After Tax | 0.09 | 0.16 | 0.05 | 0.07 | 0.06 | 0.24 | 0.32 | -0.03 | -0.13 | 0.07 | 0.05 | 0.03 |
| EPS (Basic) | 0.01 | 0.02 | 0.01 | 0.01 | 0.01 | 0.03 | 0.04 | 0.00 | -0.02 | 0.01 | 0.01 | 0.00 |
| Particulars | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 |
|---|---|---|---|---|
| Revenue from Operations | 2.08 | 1.22 | 0.92 | 1.00 |
| YOY Revenue Growth % | 70.79% | 32.58% | -7.9% | - |
| Other Income | 0.01 | 0.05 | 0.02 | 0.00 |
| Total Income | 2.09 | 1.27 | 0.94 | 1.00 |
| Total Expenses + | 1.49 | 0.78 | 0.35 | 0.81 |
| Employee Benefit Expense | 0.66 | 0.34 | 0.09 | 0.42 |
| Other Expenses | 0.33 | 0.30 | 0.17 | 0.31 |
| Operating Profit | 0.59 | 0.44 | 0.57 | 0.19 |
| OPM % | 28.5% | 36.4% | 61.8% | 19.3% |
| Profit Before Exceptional | 0.60 | 0.50 | 0.59 | 0.19 |
| Exceptional Items | 0.00 | 0.00 | 0.00 | 0.00 |
| Profit Before Tax + | 0.60 | 0.50 | 0.59 | 0.19 |
| Tax Expense | 0.17 | 0.06 | 0.15 | 0.06 |
| Tax % | 27.8% | 11.1% | 24.6% | 30.8% |
| Profit After Tax | 0.43 | 0.44 | 0.45 | 0.13 |
| EPS (Basic) | 0.05 | 0.05 | 0.05 | 0.02 |
| Particulars | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 |
|---|---|---|---|---|
| ASSETS | ||||
| Non-Current Assets + | 0.00 | 0.00 | 0.00 | 0.00 |
| Property, Plant & Equipment | 2.30 | 0.68 | 0.19 | 0.24 |
| Capital Work in Progress | 0.00 | 0.00 | 0.00 | 0.00 |
| Non-Current Investments | 0.00 | 0.00 | 0.00 | 0.00 |
| Goodwill | 0.00 | 0.00 | 0.00 | 0.00 |
| Other Intangible Assets | 0.00 | 0.00 | 0.00 | 0.00 |
| Current Assets + | 0.00 | 0.00 | 0.00 | 0.00 |
| Inventories | 0.00 | 0.00 | 0.00 | 0.00 |
| Trade Receivables | 0.00 | 0.00 | 0.00 | 0.00 |
| Cash and Cash Equivalents | 0.17 | 0.07 | 0.57 | 0.23 |
| Current Investments | 0.00 | 0.00 | 0.00 | 0.00 |
| LIABILITIES & EQUITY | ||||
| Total Equity | 12.04 | 11.60 | 11.16 | 10.56 |
| Equity Share Capital | 8.25 | 8.25 | 8.25 | 8.25 |
| Other Equity | 3.79 | 3.35 | 2.91 | 2.31 |
| Non-Current Liabilities | 0.00 | 0.00 | 0.00 | 0.00 |
| Current Liabilities | 0.00 | 0.00 | 0.00 | 0.00 |
| Total Liabilities | 10.52 | 5.86 | 4.58 | 5.44 |
| Particulars | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 |
|---|---|---|---|---|
| Cash from Operating Activities | -2.47 | -1.06 | 0.72 | 0.00 |
| Cash from Investing Activities | -1.96 | -0.58 | -0.02 | 0.00 |
| Cash from Financing Activities | 4.52 | 1.12 | -0.30 | 0.00 |
| Net Increase/Decrease in Cash | 0.09 | -0.51 | 0.41 | 0.00 |