| 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 | 116.45 | 94.79 | 103.86 | 95.12 | 122.95 | 91.56 | 130.36 | 96.54 | 129.67 | 88.69 | 140.98 | 96.54 |
| YOY Revenue Growth % | 20.51% | 9.21% | -19.11% | -27.42% | 5.58% | -3.41% | 25.51% | 1.49% | 5.47% | -3.13% | 8.15% | 0% |
| Other Income | -32.30 | 11.51 | 6.74 | 2.97 | 4.94 | 2.39 | 3.51 | -0.14 | 20.98 | 2.44 | 0.68 | -0.14 |
| Total Income | 84.15 | 106.31 | 110.60 | 98.09 | 127.89 | 93.95 | 133.87 | 96.39 | 150.65 | 91.14 | 141.66 | 96.39 |
| Total Expenses + | 118.20 | 91.78 | 103.28 | 100.21 | 124.38 | 93.08 | 131.95 | 115.16 | 151.49 | 93.91 | 146.22 | 115.16 |
| Cost of Materials Consumed | 9.60 | 4.17 | 1.94 | 2.51 | 1.10 | 1.93 | 3.28 | 8.21 | 0.29 | 0.24 | 2.92 | 8.21 |
| Employee Benefit Expense | 0.64 | 0.44 | 0.47 | 0.50 | 0.50 | 0.51 | 0.54 | 0.54 | 0.57 | 0.52 | 0.54 | 0.54 |
| Other Expenses | 2.05 | 1.70 | 1.99 | 5.75 | 1.98 | 2.06 | 2.19 | 18.48 | 21.47 | 4.43 | 4.96 | 18.48 |
| Operating Profit | -1.75 | 3.01 | 0.59 | -5.08 | -1.43 | -1.51 | -1.60 | -18.62 | -21.82 | -5.22 | -5.24 | -18.62 |
| OPM % | -1.5% | 3.2% | 0.6% | -5.3% | -1.2% | -1.7% | -1.2% | -19.3% | -16.8% | -5.9% | -3.7% | -19.3% |
| Profit Before Tax + | -34.05 | 14.53 | 7.33 | -2.12 | 3.51 | 0.88 | 1.92 | -18.76 | -0.84 | -2.77 | -4.56 | -18.76 |
| Tax Expense | -8.08 | 1.22 | 0.15 | 0.86 | 1.70 | 2.95 | -2.95 | -4.04 | -1.76 | 0.03 | -1.07 | -4.04 |
| Tax % | - | 8.4% | 2% | - | 48.3% | 336.2% | -153.9% | - | - | - | - | - |
| Profit After Tax | -25.97 | 13.31 | 7.18 | -2.98 | 1.82 | -2.07 | 4.86 | -14.72 | 0.91 | -2.80 | -3.49 | -14.72 |
| EPS (Basic) | -0.18 | 0.09 | 0.06 | -0.02 | 0.01 | 0.00 | 0.03 | -0.08 | -0.01 | -0.01 | -0.02 | -0.08 |
| Particulars | Mar 2025 | Mar 2024 | Mar 2023 | Mar 2022 |
|---|---|---|---|---|
| Revenue from Operations | 463.58 | 416.72 | 462.72 | 294.97 |
| YOY Revenue Growth % | 11.24% | -9.94% | 56.87% | - |
| Other Income | 26.33 | 26.17 | -28.31 | 43.59 |
| Total Income | 489.90 | 442.89 | 434.41 | 338.56 |
| Total Expenses + | 493.46 | 419.64 | 455.91 | 300.83 |
| Cost of Materials Consumed | 5.59 | 9.72 | 26.93 | 48.36 |
| Employee Benefit Expense | 2.23 | 1.91 | 2.02 | 1.40 |
| Other Expenses | 29.67 | 11.56 | 6.41 | 8.61 |
| Operating Profit | -29.88 | -2.92 | 6.80 | -5.86 |
| OPM % | -6.4% | -0.7% | 1.5% | -2% |
| Profit Before Exceptional | -3.55 | 23.25 | -21.51 | 37.73 |
| Exceptional Items | 0.00 | 0.00 | 0.00 | 0.00 |
| Profit Before Tax + | -3.55 | 23.25 | -21.51 | 37.73 |
| Tax Expense | -1.30 | 3.92 | -6.14 | 9.81 |
| Tax % | - | 16.9% | - | 26% |
| Profit After Tax | -2.26 | 19.32 | -15.36 | 27.93 |
| EPS (Basic) | -0.01 | 0.12 | -0.11 | 0.30 |
| Particulars | Mar 2025 | Mar 2024 | Mar 2023 | Mar 2022 |
|---|---|---|---|---|
| ASSETS | ||||
| Non-Current Assets + | 441.67 | 310.94 | 232.60 | 179.88 |
| Property, Plant & Equipment | 35.36 | 28.74 | 17.93 | 5.08 |
| Capital Work in Progress | 0.65 | 0.07 | 0.00 | 0.00 |
| Non-Current Investments | 0.00 | 186.19 | 98.27 | 85.84 |
| Goodwill | 0.00 | 0.00 | 0.00 | 0.00 |
| Other Intangible Assets | 0.00 | 7.81 | 8.75 | 0.00 |
| Current Assets + | 251.25 | 226.33 | 195.16 | 117.38 |
| Inventories | 4.78 | 9.03 | 10.96 | 27.62 |
| Trade Receivables | 123.23 | 138.51 | 161.69 | 50.37 |
| Cash and Cash Equivalents | 5.24 | 13.30 | 9.13 | 5.24 |
| Current Investments | 0.00 | 0.00 | 0.00 | 0.00 |
| LIABILITIES & EQUITY | ||||
| Total Equity | 544.97 | 481.54 | 330.76 | 198.64 |
| Equity Share Capital | 185.98 | 165.23 | 143.91 | 109.78 |
| Other Equity | 358.98 | 316.31 | 186.85 | 88.86 |
| Non-Current Liabilities | 43.10 | 22.80 | 14.25 | 15.81 |
| Current Liabilities | 104.85 | 32.92 | 82.74 | 86.60 |
| Total Liabilities | 147.96 | 55.73 | 96.99 | 102.40 |
| Particulars | Mar 2025 | Mar 2024 | Mar 2023 | Mar 2022 |
|---|---|---|---|---|
| Cash from Operating Activities | -232.85 | -51.53 | -109.82 | -6.81 |
| Cash from Investing Activities | 146.32 | -81.90 | -43.36 | -47.22 |
| Cash from Financing Activities | 78.47 | 137.59 | 157.07 | 59.09 |
| Net Increase/Decrease in Cash | -8.06 | 4.17 | 3.89 | 5.05 |