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 | 130.8 | 182.0 | 294.7 | 415.0 | |
| Other Income | 17.6 | 58.9 | 30.7 | 34.0 | |
| Total Income | 148.5 | 240.9 | 325.4 | 449.0 | |
| Expenses | |||||
| + Cost of Materials Consumed | 127.5 | 155.8 | 251.8 | 312.0 | |
| + Employee Benefit Expense | 61.8 | 24.0 | 38.3 | 51.9 | |
| + Finance Costs | 17.5 | 14.6 | 6.0 | 8.2 | |
| + Depreciation & Amortisation | 5.5 | 4.8 | 2.2 | 2.9 | |
| + Other Expenses | 603.0 | 56.0 | 37.5 | 93.9 | |
| Total Expenses | 815.3 | 255.2 | 335.8 | 469.0 | |
| EBITDA | -661.5 | -53.8 | -32.9 | -42.9 | |
| EBIT | -667.0 | -58.7 | -35.1 | -45.8 | |
| Profit | |||||
| PBT before Exceptional Items | -666.8 | -14.3 | -10.5 | -20.0 | |
| + Exceptional Items | 1,315.6 | 118.7 | 73.9 | 76.9 | |
| Pretax Income | 648.8 | 104.3 | 63.4 | 56.9 | |
| + Current Tax | 0.0 | 17.3 | 0.0 | -1.0 | |
| + Deferred Tax | -23.8 | -0.6 | -0.1 | -0.1 | |
| Tax Expense | -23.8 | 16.8 | -0.1 | -1.1 | |
| + Share of Associates & JVs | 0.0 | 0.1 | 0.0 | 0.0 | |
| Net Income | 672.6 | 87.6 | 79.0 | 73.5 | |
| + Net Income — Continuing Ops | 672.6 | 87.5 | 63.5 | 58.1 | |
| + Net Income — Discontinued Ops | 0.0 | 0.0 | 15.5 | 15.5 | |
| + Other Comprehensive Income | 0.7 | 0.1 | 0.0 | 0.0 | |
| Total Comprehensive Income | 673.3 | 87.7 | 79.0 | 73.5 | |
| Net Income to Common | — | — | 79.0 | 75.5 | |
| Per Share | |||||
| Basic EPS | 16.88 | 0.00 | 1.77 | 1.66 | |
| Diluted EPS | 16.88 | 0.00 | 1.77 | 1.66 | |
| Revenue Detail — as filed | |||||
| + Share of P&L — Partnership Firms / LLPs | -1.5 | 0.0 | -1.2 | — | |
| Continuing & Discontinued Operations | |||||
| + Discontinued Operations — before Tax | 0.0 | 0.0 | 15.5 | 15.5 | |
| Other Comprehensive Income — detail | |||||
| + Other Comprehensive Income | — | 0.1 | 0.0 | 0.0 | |
| + Items NOT to be Reclassified to P&L | 0.7 | 0.1 | 0.0 | 0.1 | |
| + Tax on Items NOT to be Reclassified | — | 0.0 | 0.0 | 0.1 | |
| Comprehensive Income — Owners of Parent | 0.0 | — | 79.0 | 75.6 | |
| Per Share — as-filed variants | |||||
| Basic EPS — Continuing Operations | 16.88 | 0.00 | 1.77 | 1.66 | |
| Diluted EPS — Continuing Operations | 16.88 | 0.00 | 1.77 | 1.66 | |
| Derived — Gross Profit (Revenue − Materials − Purchases − Δ Inventories) | |||||
| Gross Profit | 3.3 | 26.2 | 42.9 | 103.0 | |
| Gross Margin % | 2.51 | 14.41 | 14.57 | 24.81 | |
| Adjusted (ex-Exceptional Items) — derived | |||||
| Pretax Income (Adjusted, as filed) | -666.8 | -14.3 | -10.5 | -20.0 | |
| − Exceptional Items (reconciliation) | 1,315.6 | 118.7 | 73.9 | 76.9 | |
| Net Income Adj (tax-effected) | -643.0 | -11.9 | 5.2 | -3.4 | |
| EPS Adj | -16.14 | -0.00 | 0.12 | -0.08 | |
| Other Filed Concepts — mapped but not yet placed in the schedule | |||||
| Face Value | 2.00 | 0.00 | 2.00 | 2.00 | |
| Paid Up Equity Capital | 79.7 | 0.0 | 89.4 | 89.4 | |