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 | 52.4 | 46.0 | 78.3 | 69.7 | |
| Other Income | 16.3 | 27.3 | 37.9 | 37.0 | |
| Total Income | 68.6 | 73.3 | 116.2 | 106.7 | |
| Expenses | |||||
| + Cost of Materials Consumed | 10.1 | 10.1 | 32.2 | 26.4 | |
| + Employee Benefit Expense | 17.4 | 13.8 | 13.9 | 13.8 | |
| + Finance Costs | 3.8 | 1.9 | 0.5 | 0.2 | |
| + Depreciation & Amortisation | 12.7 | 12.4 | 12.0 | 11.9 | |
| + Other Expenses | 28.5 | 30.3 | 49.8 | 46.5 | |
| Total Expenses | 72.4 | 68.5 | 108.4 | 98.9 | |
| EBITDA | -3.6 | -8.2 | -17.6 | -17.2 | |
| EBIT | -16.3 | -20.6 | -29.6 | -29.0 | |
| Profit | |||||
| PBT before Exceptional Items | -3.8 | 4.8 | 7.8 | 7.8 | |
| + Exceptional Items | 0.0 | 0.0 | -25.6 | -25.6 | |
| Pretax Income | -3.8 | 4.8 | -17.8 | -17.9 | |
| + Current Tax | 0.0 | 0.0 | 0.1 | 0.2 | |
| + Deferred Tax | 1.1 | 0.4 | -0.3 | -0.4 | |
| Tax Expense | 1.1 | 0.4 | -0.2 | -0.3 | |
| Net Income | -4.9 | 4.4 | -17.6 | -17.6 | |
| + Net Income — Continuing Ops | -4.9 | 4.4 | -17.6 | -17.6 | |
| Total Comprehensive Income | -4.9 | 4.4 | -17.6 | -17.6 | |
| Per Share | |||||
| Basic EPS | -0.20 | 0.27 | -1.08 | -1.07 | |
| Diluted EPS | -0.20 | 0.27 | -1.08 | -1.07 | |
| Per Share — as-filed variants | |||||
| Basic EPS — Continuing Operations | -0.20 | 0.27 | -1.08 | -1.07 | |
| Diluted EPS — Continuing Operations | -0.20 | 0.27 | -1.08 | -1.07 | |
| Derived — Gross Profit (Revenue − Materials − Purchases − Δ Inventories) | |||||
| Gross Profit | 42.3 | 35.9 | 46.1 | 43.2 | |
| Gross Margin % | 80.79 | 78.07 | 58.86 | 62.03 | |
| Adjusted (ex-Exceptional Items) — derived | |||||
| Pretax Income (Adjusted, as filed) | -3.8 | 4.8 | 7.8 | 7.8 | |
| − Exceptional Items (reconciliation) | 0.0 | 0.0 | -25.6 | -25.6 | |
| Net Income Adj (tax-effected) | -4.9 | 4.4 | 7.7 | 7.6 | |
| EPS Adj | -0.20 | 0.27 | 0.47 | 0.46 | |
| 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 | 32.7 | 32.7 | 32.7 | 32.7 | |