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 | 34.3 | 27.4 | 33.2 | 35.4 | |
| Other Income | 0.4 | 0.4 | 0.4 | 0.5 | |
| Total Income | 34.6 | 27.8 | 33.6 | 35.8 | |
| Expenses | |||||
| + Cost of Materials Consumed | 25.5 | 21.2 | 14.4 | 20.9 | |
| + Changes in Inventories | -5.9 | -23.1 | -33.2 | -45.6 | |
| + Employee Benefit Expense | 0.8 | 0.7 | 0.9 | 1.2 | |
| + Finance Costs | 0.6 | 1.1 | 4.2 | 4.2 | |
| + Depreciation & Amortisation | 0.7 | 0.6 | 0.5 | 0.6 | |
| + Other Expenses | 11.9 | 25.3 | 46.1 | 54.0 | |
| Total Expenses | 33.5 | 25.8 | 32.9 | 35.3 | |
| EBITDA | 2.0 | 3.3 | 5.0 | 4.9 | |
| EBIT | 1.4 | 2.7 | 4.5 | 4.2 | |
| Profit | |||||
| PBT before Exceptional Items | 1.1 | 2.0 | 0.6 | 0.5 | |
| Pretax Income | 1.1 | 2.0 | 0.6 | 0.5 | |
| + Deferred Tax | -0.0 | -0.0 | 0.1 | 0.1 | |
| Tax Expense | -0.0 | -0.0 | 0.1 | 0.1 | |
| Net Income | 1.2 | 2.0 | 0.5 | 0.4 | |
| + Net Income — Continuing Ops | 1.2 | 2.0 | 0.5 | 0.4 | |
| Total Comprehensive Income | 1.2 | 2.0 | 0.5 | 0.4 | |
| Per Share | |||||
| Basic EPS | 0.47 | 0.80 | 0.21 | 0.27 | |
| Diluted EPS | 0.47 | 0.80 | 0.21 | 0.27 | |
| Per Share — as-filed variants | |||||
| Basic EPS — Continuing Operations | 0.47 | 0.80 | 0.21 | 0.27 | |
| Diluted EPS — Continuing Operations | 0.47 | 0.80 | 0.21 | 0.27 | |
| Derived — Gross Profit (Revenue − Materials − Purchases − Δ Inventories) | |||||
| Gross Profit | 14.7 | 29.3 | 52.0 | 60.1 | |
| Gross Margin % | 42.86 | 107.09 | 156.41 | 169.92 | |
| Adjusted (ex-Exceptional Items) — derived | |||||
| Pretax Income (Adjusted, as filed) | 1.1 | 2.0 | 0.6 | 0.5 | |
| Net Income Adj (tax-effected) | 1.2 | 2.0 | 0.5 | 0.4 | |
| EPS Adj | 0.47 | 0.80 | 0.21 | 0.27 | |
| Other Filed Concepts — mapped but not yet placed in the schedule | |||||
| Face Value | 10.00 | 10.00 | 10.00 | 10.00 | |
| Paid Up Equity Capital | 25.0 | 25.0 | 25.0 | 25.0 | |