Current Price: ₹0.00
| Particulars | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Sep 2025 | Dec 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue from Operations | 133.94 | 118.10 | 98.89 | 116.03 | 99.28 | 131.54 | 92.09 | 134.88 | 117.85 | 135.20 | 141.33 | 97.03 |
| YOY Revenue Growth % | - | 15.12% | 7.26% | -11.97% | -25.88% | 11.38% | -6.88% | 16.24% | 18.71% | 2.78% | 53.46% | -28.06% |
| Other Income | 0.63 | -31.83 | 11.62 | 6.71 | 3.10 | 4.73 | 2.24 | 3.35 | -0.72 | 21.09 | 0.86 | 0.73 |
| Total Income | 134.58 | 86.26 | 110.51 | 122.74 | 102.37 | 136.27 | 94.33 | 138.23 | 117.12 | 156.29 | 142.19 | 97.76 |
| Total Expenses + | 17.55 | 22.17 | 7.81 | 12.85 | 3.42 | 13.29 | 5.28 | 10.05 | 9.78 | 158.37 | 148.29 | 116.16 |
| Cost of Materials Consumed | 14.88 | 18.50 | 5.06 | 6.75 | -3.20 | 6.74 | 1.93 | 5.48 | 5.32 | 4.37 | 2.92 | 8.21 |
| Employee Benefit Expense | 1.29 | -0.71 | 0.58 | 1.65 | 1.53 | 2.08 | 0.99 | 1.11 | 1.19 | 1.13 | 1.11 | 1.04 |
| Other Expenses | 1.38 | 4.37 | 2.17 | 4.45 | 5.09 | 4.47 | 2.36 | 3.46 | 3.27 | 23.12 | 5.21 | 18.82 |
| Operating Profit | 116.39 | 95.93 | 91.08 | 103.19 | 95.85 | 118.25 | 86.82 | 124.83 | 108.07 | -23.17 | -6.97 | -19.13 |
| OPM % | 86.9% | 81.2% | 92.1% | 88.9% | 96.6% | 89.9% | 94.3% | 92.6% | 91.7% | -17.1% | -4.9% | -19.7% |
| Profit Before Tax + | 3.48 | -32.40 | 12.91 | 7.81 | -3.01 | -0.63 | 0.03 | -0.85 | -6.81 | -5.24 | -120.08 | -33.18 |
| Tax Expense | -2.71 | -5.59 | 1.22 | 0.16 | 0.86 | 1.40 | 2.95 | -3.01 | 0.05 | -2.42 | -1.12 | -3.91 |
| Tax % | -78% | - | 9.4% | 2% | - | - | 9016.5% | - | - | - | - | - |
| Profit After Tax | 6.19 | -26.82 | 11.70 | 7.65 | -3.87 | -2.03 | -2.92 | 2.15 | -6.86 | -2.82 | -118.96 | -29.28 |
| EPS (Basic) | 0.05 | -0.19 | 0.08 | 0.06 | -0.03 | -0.03 | 0.00 | 0.03 | -0.04 | -0.02 | -0.64 | -0.16 |
| Particulars | Mar 2025 | Mar 2024 | Mar 2023 | Mar 2022 |
|---|---|---|---|---|
| Revenue from Operations | 480.02 | 445.75 | 476.05 | 300.92 |
| YOY Revenue Growth % | 7.69% | -6.37% | 58.2% | - |
| Other Income | 25.96 | 26.16 | -27.86 | 43.67 |
| Total Income | 505.99 | 471.90 | 448.19 | 344.59 |
| Total Expenses + | 512.94 | 37.51 | 48.39 | 59.46 |
| Cost of Materials Consumed | 17.10 | 15.35 | 35.84 | 48.36 |
| Employee Benefit Expense | 4.42 | 5.83 | 2.70 | 1.89 |
| Other Expenses | 32.22 | 16.33 | 9.86 | 9.22 |
| Operating Profit | -32.91 | 408.23 | 427.65 | 241.46 |
| OPM % | -6.9% | 91.6% | 89.8% | 80.2% |
| Profit Before Exceptional | -6.95 | 23.97 | -21.41 | 39.06 |
| Exceptional Items | -5.92 | -6.89 | 0.00 | 0.00 |
| Profit Before Tax + | -12.87 | 17.08 | -21.41 | 39.06 |
| Tax Expense | -1.95 | 3.63 | -5.90 | 10.11 |
| Tax % | - | 21.2% | - | 25.9% |
| Profit After Tax | -10.92 | 13.45 | -15.51 | 28.95 |
| EPS (Basic) | -0.04 | 0.09 | -0.11 | 0.25 |
| Particulars | Mar 2025 | Mar 2024 | Mar 2023 | Mar 2022 |
|---|---|---|---|---|
| ASSETS | ||||
| Non-Current Assets + | 459.18 | 315.61 | 227.65 | 0.00 |
| Property, Plant & Equipment | 35.86 | 30.30 | 21.63 | 0.00 |
| Capital Work in Progress | 0.65 | 0.07 | 0.00 | 0.00 |
| Non-Current Investments | 53.96 | 182.70 | 77.14 | 0.00 |
| Goodwill | 10.44 | 0.00 | 10.44 | 0.00 |
| Other Intangible Assets | 6.87 | 7.81 | 8.75 | 0.00 |
| Current Assets + | 266.80 | 239.09 | 226.97 | 0.00 |
| Inventories | 4.80 | 9.21 | 12.53 | 0.00 |
| Trade Receivables | 128.01 | 145.99 | 169.42 | 0.00 |
| Cash and Cash Equivalents | 5.73 | 13.84 | 9.61 | 0.00 |
| Current Investments | 0.00 | 0.00 | 0.00 | 0.00 |
| LIABILITIES & EQUITY | ||||
| Total Equity | 0.00 | 0.00 | 0.00 | 0.00 |
| Equity Share Capital | 185.98 | 165.23 | 143.91 | 0.00 |
| Other Equity | 345.78 | 311.46 | 187.37 | 0.00 |
| Non-Current Liabilities | 43.37 | 22.84 | 14.87 | 0.00 |
| Current Liabilities | 152.68 | 53.43 | 106.14 | 0.00 |
| Total Liabilities | 196.05 | 76.27 | 121.01 | 0.00 |
| Particulars | Mar 2025 | Mar 2024 | Mar 2023 | Mar 2022 |
|---|---|---|---|---|
| Cash from Operating Activities | -222.20 | -41.75 | -110.20 | -14.88 |
| Cash from Investing Activities | 106.29 | -90.60 | -36.64 | -38.51 |
| Cash from Financing Activities | 107.80 | 136.57 | 150.57 | 59.09 |
| Net Increase/Decrease in Cash | -8.11 | 4.22 | 3.73 | 5.69 |