In ₹ Crore except Per Share 12 Months Ending | FY24 31/03/2024 | FY25 31/03/2025 | FY26 31/03/2026 | Last 12M 30/06/2026 | |
|---|---|---|---|---|---|
| Revenue from Operations | 70.9 | 81.0 | 107.3 | 118.7 | |
| Other Income | 3.2 | 6.5 | 11.0 | 10.8 | |
| Total Income | 74.1 | 87.5 | 118.3 | 129.5 | |
| Expenses | |||||
| + Cost of Materials Consumed | 38.6 | 44.1 | 56.7 | 44.8 | |
| + Purchases of Stock-in-Trade | 17.4 | 24.3 | 41.8 | 46.9 | |
| + Changes in Inventories | -0.1 | -2.9 | -9.3 | 8.0 | |
| + Employee Benefit Expense | 2.9 | 2.5 | 6.2 | 6.3 | |
| + Finance Costs | 1.8 | 1.9 | 2.1 | 2.1 | |
| + Depreciation & Amortisation | 1.9 | 1.8 | 2.0 | 2.1 | |
| + Other Expenses | 9.8 | 13.1 | 16.1 | 15.3 | |
| Total Expenses | 72.3 | 84.8 | 115.6 | 125.5 | |
| EBITDA | 2.3 | -0.2 | -4.1 | -2.7 | |
| EBIT | 0.5 | -2.0 | -6.2 | -4.7 | |
| Profit | |||||
| PBT before Exceptional Items | 1.9 | 2.7 | 2.7 | 3.9 | |
| + Exceptional Items | 0.0 | 0.0 | 0.0 | -0.1 | |
| Pretax Income | 1.9 | 2.7 | 2.7 | 3.9 | |
| + Current Tax | 0.6 | 0.8 | 0.8 | 0.9 | |
| + Deferred Tax | -0.1 | 0.1 | 0.0 | 0.0 | |
| Tax Expense | 0.5 | 1.0 | 0.8 | 0.9 | |
| + Share of Associates & JVs | 0.0 | 0.0 | 0.0 | 0.0 | |
| Net Income | 1.4 | 1.7 | 1.9 | 3.0 | |
| + Net Income — Continuing Ops | 1.4 | 1.7 | 1.9 | 3.0 | |
| Total Comprehensive Income | 1.4 | 1.7 | 1.9 | 3.0 | |
| Per Share | |||||
| Basic EPS | 0.16 | 0.19 | 0.19 | 0.29 | |
| Diluted EPS | 0.16 | 0.19 | 0.19 | 0.29 | |
| Per Share — as-filed variants | |||||
| Basic EPS — Continuing Operations | 0.16 | 0.19 | 0.19 | 0.29 | |
| Diluted EPS — Continuing Operations | 0.16 | 0.19 | 0.19 | 0.29 | |
| Derived — Gross Profit (Revenue − Materials − Purchases − Δ Inventories) | |||||
| Gross Profit | 15.0 | 15.5 | 18.2 | 19.0 | |
| Gross Margin % | 21.22 | 19.09 | 16.96 | 15.96 | |
| Adjusted (ex-Exceptional Items) — derived | |||||
| Pretax Income (Adjusted, as filed) | 1.9 | 2.7 | 2.7 | 3.9 | |
| − Exceptional Items (reconciliation) | 0.0 | 0.0 | 0.0 | -0.1 | |
| Net Income Adj (tax-effected) | 1.4 | 1.7 | 1.9 | 3.0 | |
| EPS Adj | 0.16 | 0.19 | 0.19 | 0.29 | |
| Other Filed Concepts — mapped but not yet placed in the schedule | |||||
| Face Value | 2.00 | 2.00 | 2.00 | 2.00 | |
| Paid Up Equity Capital | 17.2 | 17.7 | 20.6 | 20.6 | |