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 | 147.69 | 140.41 | 151.59 | 167.31 | 178.98 | 175.96 | 130.70 | 159.45 | 155.80 | 182.36 | 178.72 | 240.32 |
| YOY Revenue Growth % | -28.35% | -43.32% | -22.17% | -2.27% | 21.19% | 25.32% | -13.78% | -4.7% | -12.95% | 3.64% | 36.73% | 50.72% |
| Other Income | 14.13 | 3.80 | 2.19 | 3.19 | 15.56 | 1.39 | 2.42 | 1.33 | 5.92 | 0.76 | 1.24 | 0.98 |
| Total Income | 161.82 | 144.21 | 153.78 | 170.50 | 194.54 | 177.35 | 133.12 | 160.78 | 161.72 | 183.11 | 179.96 | 241.30 |
| Total Expenses + | 147.66 | 160.15 | 171.81 | 192.74 | 152.77 | 161.19 | 162.13 | 152.96 | 200.21 | 194.55 | 193.25 | 192.43 |
| 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 | 58.78 | 65.90 | 61.51 | 62.74 | 58.32 | 55.14 | 55.86 | 53.45 | 56.08 | 66.04 | 64.19 | 63.90 |
| Other Expenses | 88.88 | 94.25 | 110.30 | 130.00 | 94.45 | 106.05 | 106.27 | 99.51 | 108.02 | 96.54 | 97.44 | 98.25 |
| Operating Profit | 0.03 | -19.74 | -20.22 | -25.43 | 26.21 | 14.76 | -31.43 | 6.49 | -44.41 | -12.20 | -14.53 | 47.90 |
| OPM % | 0% | -14.1% | -13.3% | -15.2% | 14.6% | 8.4% | -24% | 4.1% | -28.5% | -6.7% | -8.1% | 19.9% |
| Profit Before Tax + | -47.50 | -34.10 | -41.68 | -46.36 | -4.87 | -13.95 | -66.53 | -29.88 | -49.52 | -11.44 | -13.29 | 48.88 |
| Tax Expense | -1.71 | -8.79 | -10.98 | -10.45 | 1.64 | -3.57 | -16.67 | -7.46 | -12.78 | -2.63 | 2.24 | -3.89 |
| Tax % | - | - | - | - | - | - | - | - | - | - | - | -8% |
| Profit After Tax | -45.79 | -25.31 | -30.70 | -35.91 | -6.51 | -10.38 | -49.86 | -22.42 | -36.75 | -8.82 | -15.53 | 52.77 |
| EPS (Basic) | -0.73 | -0.40 | 0.49 | -0.57 | 0.00 | -0.17 | -0.80 | -0.36 | -0.59 | -0.14 | -0.25 | 0.84 |
| Particulars | Mar 2025 | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 |
|---|---|---|---|---|---|---|---|
| Revenue from Operations | 621.92 | 638.29 | 720.62 | 866.86 | 649.07 | 631.75 | 686.92 |
| YOY Revenue Growth % | -2.57% | -11.42% | -16.87% | 33.55% | 2.74% | -8.03% | - |
| Other Income | 11.06 | 24.74 | 19.12 | 5.66 | 5.21 | 9.06 | 11.66 |
| Total Income | 632.98 | 663.03 | 739.74 | 872.52 | 654.28 | 640.81 | 698.58 |
| Total Expenses + | 789.82 | 677.47 | 655.02 | 613.20 | 431.23 | 449.25 | 513.28 |
| Employee Benefit Expense | 220.54 | 248.47 | 261.70 | 219.99 | 167.34 | 159.41 | 152.19 |
| Other Expenses | 419.85 | 429.00 | 393.32 | 393.21 | 263.89 | 289.84 | 361.09 |
| Operating Profit | -167.91 | -39.18 | 65.60 | 253.66 | 217.84 | 182.50 | 173.64 |
| OPM % | -27% | -6.1% | 9.1% | 29.3% | 33.6% | 28.9% | 25.3% |
| Profit Before Exceptional | -156.85 | -123.52 | -36.60 | 136.65 | 117.96 | 79.58 | 111.90 |
| Exceptional Items | -3.04 | -3.50 | -30.99 | -211.95 | -11.17 | -325.53 | -62.14 |
| Profit Before Tax + | -159.89 | -127.02 | -67.59 | -75.30 | 106.79 | -245.95 | 49.76 |
| Tax Expense | -40.47 | -28.59 | 1.22 | 42.42 | 31.05 | 25.17 | 56.08 |
| Tax % | - | - | - | - | 29.1% | - | 112.7% |
| Profit After Tax | -119.42 | -98.43 | -68.81 | -117.72 | 75.74 | -271.12 | -6.32 |
| EPS (Basic) | -1.91 | 1.10 | -1.10 | -2.07 | 1.61 | -5.76 | -0.15 |
| Particulars | Mar 2025 | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 |
|---|---|---|---|---|---|---|---|
| ASSETS | |||||||
| Non-Current Assets + | 599.16 | 716.39 | 635.72 | 0.00 | 0.00 | 0.00 | 0.00 |
| Property, Plant & Equipment | 185.07 | 242.66 | 176.83 | 0.00 | 0.00 | 0.00 | 0.00 |
| Capital Work in Progress | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Non-Current Investments | 42.79 | 42.41 | 58.29 | 0.00 | 0.00 | 0.00 | 0.00 |
| Goodwill | 4.79 | 4.79 | 4.79 | 0.00 | 0.00 | 0.00 | 0.00 |
| Other Intangible Assets | 239.38 | 307.50 | 158.59 | 0.00 | 0.00 | 0.00 | 0.00 |
| Current Assets + | 279.18 | 251.56 | 234.21 | 0.00 | 0.00 | 0.00 | 0.00 |
| Inventories | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Trade Receivables | 199.26 | 205.60 | 140.27 | 0.00 | 0.00 | 0.00 | 0.00 |
| Cash and Cash Equivalents | 13.56 | 9.01 | 6.60 | 0.00 | 0.00 | 0.00 | 0.00 |
| Current Investments | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| LIABILITIES & EQUITY | |||||||
| Total Equity | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Equity Share Capital | 62.54 | 62.54 | 62.54 | 0.00 | 0.00 | 0.00 | 0.00 |
| Other Equity | 158.17 | 226.76 | 324.79 | 0.00 | 0.00 | 0.00 | 0.00 |
| Non-Current Liabilities | 157.98 | 147.68 | 154.50 | 0.00 | 0.00 | 0.00 | 0.00 |
| Current Liabilities | 501.67 | 530.96 | 330.77 | 0.00 | 0.00 | 0.00 | 0.00 |
| Total Liabilities | 659.65 | 678.65 | 485.27 | 0.00 | 0.00 | 0.00 | 0.00 |
| Particulars | Mar 2025 | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 |
|---|---|---|---|---|---|---|---|
| Cash from Operating Activities | 63.53 | 76.95 | 146.24 | 249.05 | 0.00 | 0.00 | 0.00 |
| Cash from Investing Activities | -7.30 | 14.59 | -97.68 | -189.22 | 0.00 | 0.00 | 0.00 |
| Cash from Financing Activities | -48.32 | -92.34 | -93.31 | -116.24 | 0.00 | 0.00 | 0.00 |
| Net Increase/Decrease in Cash | 7.92 | -0.80 | -44.75 | -56.41 | 0.00 | 0.00 | 0.00 |