In ₹ Crore except Per Share 12 Months Ending | Q2 FY24 30/09/2023 | Q3 FY24 31/12/2023 | Q4 FY24 31/03/2024 | Q1 FY25 30/06/2024 | Q2 FY25 30/09/2024 | Q3 FY25 31/12/2024 | Q4 FY25 31/03/2025 | Q1 FY26 30/06/2025 | Q2 FY26 30/09/2025 | Q3 FY26 31/12/2025 | Q4 FY26 31/03/2026 | Q1 FY27 30/06/2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue from Operations | 29.5 | 22.7 | 8.4 | 7.4 | 8.6 | 8.1 | 9.6 | 8.8 | 8.5 | 9.0 | 7.9 | 8.1 | |
| Other Income | 1.3 | 1.1 | 1.1 | 1.2 | 1.7 | 1.3 | 2.2 | 1.5 | 1.5 | 1.6 | 2.2 | 1.8 | |
| Total Income | 30.8 | 23.7 | 9.5 | 8.6 | 10.2 | 9.5 | 11.8 | 10.3 | 10.0 | 10.5 | 10.1 | 9.8 | |
| Expenses | |||||||||||||
| + Purchases of Stock-in-Trade | 8.7 | 0.1 | 0.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| + Changes in Inventories | 8.1 | 13.1 | 0.1 | 0.1 | 0.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| + Employee Benefit Expense | 2.4 | 2.0 | 1.6 | 1.9 | 1.9 | 1.8 | 1.0 | 1.6 | 1.5 | 1.7 | 2.3 | 2.0 | |
| + Finance Costs | 0.5 | 0.6 | 0.8 | 0.7 | 0.9 | 1.2 | 0.9 | 0.5 | 0.6 | 0.9 | 1.0 | 0.8 | |
| + Depreciation & Amortisation | 1.5 | 1.6 | 1.6 | 1.6 | 1.5 | 1.5 | 1.5 | 1.4 | 1.4 | 1.5 | 1.7 | 1.7 | |
| + Other Expenses | 4.5 | 5.0 | 5.6 | 4.4 | 4.7 | 4.8 | 7.0 | 4.9 | 5.4 | 6.0 | 8.1 | 4.9 | |
| Total Expenses | 25.8 | 22.4 | 9.8 | 8.7 | 9.2 | 9.3 | 10.5 | 8.5 | 8.9 | 10.2 | 13.0 | 9.4 | |
| EBITDA | 5.7 | 2.5 | 1.0 | 1.0 | 1.8 | 1.5 | 1.5 | 2.3 | 1.5 | 1.2 | -2.4 | 1.2 | |
| EBIT | 4.2 | 0.9 | -0.6 | -0.6 | 0.3 | 0.0 | 0.0 | 0.9 | 0.1 | -0.3 | -4.1 | -0.5 | |
| Profit | |||||||||||||
| PBT before Exceptional Items | 5.0 | 1.4 | -0.3 | -0.1 | 1.0 | 0.1 | 1.4 | 1.8 | 1.1 | 0.3 | -2.8 | 0.4 | |
| + Exceptional Items | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -0.5 | 4.3 | 1.4 | |
| Pretax Income | 5.0 | 1.4 | -0.3 | -0.1 | 1.0 | 0.1 | 1.4 | 1.8 | 1.1 | -0.2 | 1.5 | 1.9 | |
| + Current Tax | 1.4 | 0.4 | -0.5 | 0.8 | 0.4 | 0.0 | 0.4 | 0.7 | 0.7 | 0.0 | 0.4 | 0.6 | |
| + Deferred Tax | -0.1 | -0.0 | 0.0 | -0.2 | -0.4 | -0.2 | 0.1 | -0.3 | -0.3 | 0.0 | -0.0 | -0.1 | |
| Tax Expense | 1.3 | 0.3 | -0.5 | 0.6 | -0.0 | -0.2 | 0.5 | 0.5 | 0.4 | 0.1 | 0.4 | 0.5 | |
| Net Income | 3.7 | 1.1 | 0.2 | -0.8 | 1.1 | 0.3 | 0.9 | 1.3 | 0.7 | -0.2 | 1.1 | 1.4 | |
| + Net Income — Continuing Ops | 3.7 | 1.1 | 0.2 | -0.8 | 1.1 | 0.3 | 0.9 | 1.3 | 0.7 | -0.2 | 1.1 | 1.4 | |
| + Other Comprehensive Income | 0.1 | 0.1 | 1.0 | 0.3 | -0.2 | 0.0 | 0.1 | 0.0 | 0.0 | 0.5 | -0.2 | 0.1 | |
| Total Comprehensive Income | 3.8 | 1.1 | 1.2 | -0.5 | 0.8 | 0.4 | 0.9 | 1.4 | 0.7 | 0.3 | 0.8 | 1.4 | |
| Net Income to Common | 3.4 | 1.0 | 0.2 | -0.8 | 1.1 | 0.3 | 0.9 | 1.3 | 0.7 | -0.2 | 1.1 | 1.4 | |
| Minority Interest | 0.3 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Per Share | |||||||||||||
| Basic EPS | 0.43 | 0.13 | 0.02 | -0.10 | 0.13 | 0.04 | 0.11 | 0.17 | 0.09 | -0.03 | 0.14 | 0.17 | |
| Diluted EPS | 0.43 | 0.13 | 0.02 | -0.10 | 0.13 | 0.04 | 0.11 | 0.17 | 0.09 | -0.03 | 0.14 | 0.17 | |
| Other Comprehensive Income — detail | |||||||||||||
| + Other Comprehensive Income | — | — | — | — | — | — | 0.1 | 0.0 | 0.0 | 0.5 | -0.2 | 0.1 | |
| + Items NOT to be Reclassified to P&L | 0.1 | 0.1 | 1.4 | 0.4 | -0.4 | 0.0 | 0.1 | 0.0 | 0.0 | 0.7 | -0.3 | 0.1 | |
| + Tax on Items NOT to be Reclassified | — | — | — | — | — | — | 0.0 | 0.0 | 0.0 | 0.2 | -0.1 | 0.0 | |
| + Tax on Items NOT to be Reclassified — alt tag | 0.0 | 0.0 | 0.4 | 0.1 | -0.1 | 0.0 | — | — | — | — | — | — | |
| Comprehensive Income — Owners of Parent | 3.5 | 1.1 | 1.1 | -0.5 | 0.8 | 0.4 | 0.9 | 1.4 | 0.7 | 0.0 | 0.8 | 1.4 | |
| Comprehensive Income — Non-controlling Interests | 0.3 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Per Share — as-filed variants | |||||||||||||
| Basic EPS — Continuing Operations | 0.43 | 0.13 | 0.02 | -0.10 | 0.13 | 0.04 | 0.11 | 0.17 | 0.09 | -0.03 | 0.14 | 0.17 | |
| Diluted EPS — Continuing Operations | 0.43 | 0.13 | 0.02 | -0.10 | 0.13 | 0.04 | 0.11 | 0.17 | 0.09 | -0.03 | 0.14 | 0.17 | |
| Derived — Gross Profit (Revenue − Materials − Purchases − Δ Inventories) | |||||||||||||
| Gross Profit | 12.7 | 9.5 | 8.1 | 7.3 | 8.4 | 8.1 | 9.6 | 8.8 | 8.5 | 9.0 | 7.9 | 8.1 | |
| Gross Margin % | 43.10 | 41.84 | 96.14 | 99.27 | 97.93 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | |
| Adjusted (ex-Exceptional Items) — derived | |||||||||||||
| Pretax Income (Adjusted, as filed) | 5.0 | 1.4 | -0.3 | -0.1 | 1.0 | 0.1 | 1.4 | 1.8 | 1.1 | 0.3 | -2.8 | 0.4 | |
| − Exceptional Items (reconciliation) | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -0.5 | 4.3 | 1.4 | |
| Net Income Adj (tax-effected) | 3.7 | 1.1 | 0.2 | -0.8 | 1.1 | 0.3 | 0.9 | 1.3 | 0.7 | 0.2 | -2.1 | 0.3 | |
| EPS Adj | 0.43 | 0.13 | 0.02 | -0.10 | 0.13 | 0.04 | 0.11 | 0.17 | 0.09 | 0.03 | -0.27 | 0.04 | |
| Other Filed Concepts — mapped but not yet placed in the schedule | |||||||||||||
| Face Value | 2.00 | 2.00 | 2.00 | 2.00 | 2.00 | 2.00 | 2.00 | 2.00 | 2.00 | 2.00 | 2.00 | 2.00 | |
| Paid Up Equity Capital | 15.8 | 15.8 | 15.8 | 15.8 | 15.8 | 15.8 | 15.8 | 15.8 | 15.8 | 15.8 | 15.8 | 15.8 | |