In ₹ Crore except Per Share 12 Months Ending | 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 | 161.9 | 122.8 | 207.0 | 102.4 | 124.8 | 124.6 | 206.0 | 85.3 | |
| Other Income | 1.6 | 1.2 | 2.7 | 15.1 | 5.9 | 4.1 | 4.6 | 6.4 | |
| Total Income | 163.5 | 124.0 | 209.7 | 117.4 | 130.8 | 128.7 | 210.7 | 91.8 | |
| Expenses | |||||||||
| + Cost of Materials Consumed | 64.4 | 48.8 | 79.3 | 42.7 | 61.4 | 80.2 | 72.8 | 38.2 | |
| + Purchases of Stock-in-Trade | 9.0 | 12.5 | 20.6 | 10.3 | 12.0 | 7.0 | 15.7 | 2.9 | |
| + Changes in Inventories | 10.0 | -0.2 | -0.5 | -0.4 | -11.6 | -25.9 | 28.6 | -1.4 | |
| + Employee Benefit Expense | 20.1 | 23.3 | 23.2 | 24.1 | 25.6 | 26.5 | 35.7 | 30.2 | |
| + Finance Costs | 4.9 | 5.8 | 5.5 | 4.5 | 4.8 | 6.0 | 5.6 | 5.0 | |
| + Depreciation & Amortisation | 3.8 | 4.0 | 3.4 | 3.5 | 3.7 | 4.3 | 5.1 | 5.1 | |
| + Other Expenses | 31.6 | 37.2 | 25.5 | 26.7 | 29.7 | 32.5 | 34.7 | 30.3 | |
| Total Expenses | 143.8 | 131.5 | 157.0 | 111.3 | 125.7 | 130.5 | 198.2 | 110.4 | |
| EBITDA | 26.9 | 1.1 | 58.9 | -0.9 | 7.7 | 4.3 | 18.5 | -14.9 | |
| EBIT | 23.0 | -2.9 | 55.5 | -4.4 | 3.9 | 0.0 | 13.4 | -20.1 | |
| Profit | |||||||||
| PBT before Exceptional Items | 19.7 | -7.5 | 52.7 | 6.1 | 5.0 | -1.9 | 12.5 | -18.7 | |
| + Exceptional Items | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -5.2 | 5.2 | 0.0 | |
| Pretax Income | 19.7 | -7.5 | 52.7 | 6.1 | 5.0 | -7.1 | 17.7 | -18.7 | |
| + Current Tax | 1.8 | 1.2 | 4.0 | 0.0 | 0.8 | 1.5 | 3.0 | 0.2 | |
| + Deferred Tax | 0.2 | -0.4 | -0.5 | 0.7 | -1.2 | -1.9 | 0.1 | -2.8 | |
| Tax Expense | 1.9 | 0.8 | 3.5 | 0.7 | -0.5 | -0.4 | 3.1 | -2.6 | |
| + Share of Associates & JVs | -0.5 | -0.3 | -0.7 | -0.3 | -0.2 | -0.9 | 0.1 | -1.0 | |
| Net Income | 17.3 | -8.6 | 47.1 | 4.1 | 4.5 | -8.2 | 14.2 | -17.6 | |
| + Net Income — Continuing Ops | 17.8 | -8.3 | 49.2 | 5.4 | 5.5 | -6.7 | 14.6 | -16.1 | |
| + Net Income — Discontinued Ops | 0.0 | 0.0 | -1.4 | -1.0 | -0.8 | -0.7 | -0.5 | -0.4 | |
| + Other Comprehensive Income | -0.9 | 1.6 | -2.4 | 0.8 | 6.9 | 2.9 | 7.6 | 0.1 | |
| Total Comprehensive Income | 16.4 | -7.0 | 44.8 | 4.9 | 11.4 | -5.3 | 21.7 | -17.5 | |
| Net Income to Common | 17.3 | -8.6 | 47.1 | 4.1 | 4.5 | -8.2 | 14.1 | -17.6 | |
| Per Share | |||||||||
| Basic EPS | 9.51 | -4.14 | 22.11 | 1.99 | 2.17 | -3.96 | 6.83 | -8.49 | |
| Diluted EPS | 9.51 | -4.14 | 22.11 | 1.99 | 2.17 | -3.96 | 6.83 | -8.49 | |
| Continuing & Discontinued Operations | |||||||||
| + Discontinued Operations — before Tax | 0.0 | 0.0 | -1.4 | -1.0 | -0.8 | -0.7 | -0.5 | -0.4 | |
| Other Comprehensive Income — detail | |||||||||
| + Other Comprehensive Income | — | — | -2.4 | 0.8 | 6.9 | 2.9 | 7.6 | 0.1 | |
| + Items NOT to be Reclassified to P&L | -0.0 | -0.0 | -1.0 | -0.1 | -0.5 | 0.7 | -0.2 | -0.0 | |
| + Tax on Items NOT to be Reclassified | — | — | -0.3 | -0.0 | -0.1 | 0.2 | -0.1 | -0.0 | |
| + Tax on Items NOT to be Reclassified — alt tag | -0.0 | -0.0 | — | — | — | — | — | — | |
| + Items to be Reclassified to P&L | -0.9 | 1.6 | -1.6 | 0.8 | 7.4 | 2.2 | 7.7 | 0.1 | |
| + Tax on Items to be Reclassified | — | — | 0.0 | 0.0 | 0.1 | -0.2 | 0.0 | 0.0 | |
| Comprehensive Income — Owners of Parent | 16.4 | -7.0 | -2.4 | 0.8 | 6.9 | -5.3 | 7.6 | 0.1 | |
| Comprehensive Income — Non-controlling Interests | 0.0 | 0.0 | — | 4.9 | 0.0 | 0.0 | — | — | |
| Per Share — as-filed variants | |||||||||
| Basic EPS — Continuing Operations | 9.51 | -4.14 | 22.77 | 2.48 | 2.57 | -3.63 | 7.09 | -8.28 | |
| Diluted EPS — Continuing Operations | 9.51 | -4.14 | 22.77 | 2.48 | 2.57 | -3.63 | 7.09 | -8.28 | |
| Basic EPS — Discontinued Operations | 0.00 | 0.00 | -0.66 | -0.49 | -0.40 | -0.33 | -0.26 | -0.21 | |
| Diluted EPS — Discontinued Operations | 0.00 | 0.00 | -0.66 | -0.49 | -0.40 | -0.33 | -0.26 | -0.21 | |
| Derived — Gross Profit (Revenue − Materials − Purchases − Δ Inventories) | |||||||||
| Gross Profit | 78.6 | 61.6 | 107.6 | 49.8 | 63.0 | 63.3 | 89.0 | 45.6 | |
| Gross Margin % | 48.52 | 50.19 | 51.99 | 48.67 | 50.46 | 50.82 | 43.17 | 53.47 | |
| Adjusted (ex-Exceptional Items) — derived | |||||||||
| Pretax Income (Adjusted, as filed) | 19.7 | -7.5 | 52.7 | 6.1 | 5.0 | -1.9 | 12.5 | -18.7 | |
| − Exceptional Items (reconciliation) | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -5.2 | 5.2 | 0.0 | |
| Net Income Adj (tax-effected) | 17.3 | -8.6 | 47.1 | 4.1 | 4.5 | -3.3 | 9.9 | -17.6 | |
| EPS Adj | 9.51 | -4.14 | 22.11 | 1.99 | 2.17 | -1.59 | 4.77 | -8.49 | |
| Other Filed Concepts — mapped but not yet placed in the schedule | |||||||||
| Face Value | 5.00 | 5.00 | 5.00 | 5.00 | 5.00 | 5.00 | 5.00 | 5.00 | |
| Paid Up Equity Capital | 9.1 | 10.3 | 10.3 | 10.3 | 10.3 | 10.3 | 10.3 | 10.3 | |