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 | 22.9 | 18.2 | 33.3 | 36.8 | |
| Other Income | 1.2 | 0.2 | 0.2 | 0.4 | |
| Total Income | 24.1 | 18.4 | 33.5 | 37.1 | |
| Expenses | |||||
| + Cost of Materials Consumed | 5.0 | 0.0 | 0.0 | 0.0 | |
| + Purchases of Stock-in-Trade | 3.4 | 14.1 | 21.9 | 25.6 | |
| + Changes in Inventories | 8.2 | -1.9 | 1.9 | 0.7 | |
| + Employee Benefit Expense | 14.6 | 0.6 | 1.0 | 1.2 | |
| + Finance Costs | 3.3 | 1.3 | 1.0 | 0.3 | |
| + Depreciation & Amortisation | 0.7 | 0.0 | 0.0 | 0.0 | |
| + Other Expenses | 7.4 | 2.3 | 5.3 | 5.4 | |
| Total Expenses | 42.5 | 16.4 | 31.2 | 33.3 | |
| EBITDA | -15.6 | 3.1 | 3.2 | 3.9 | |
| EBIT | -16.3 | 3.1 | 3.1 | 3.8 | |
| Profit | |||||
| PBT before Exceptional Items | -18.4 | 2.0 | 2.3 | 3.9 | |
| + Exceptional Items | 6.3 | 0.0 | 0.0 | 0.0 | |
| Pretax Income | -12.1 | 2.0 | 2.3 | 3.9 | |
| Net Income | -12.1 | -10.6 | -1.0 | -1.1 | |
| + Net Income — Continuing Ops | -12.1 | 2.0 | 2.3 | 3.9 | |
| + Net Income — Discontinued Ops | 0.0 | -12.6 | -3.3 | -5.0 | |
| + Other Comprehensive Income | -0.2 | 0.2 | 0.0 | 0.0 | |
| Total Comprehensive Income | -12.2 | -10.4 | -1.0 | -1.1 | |
| Per Share | |||||
| Basic EPS | -6.03 | -5.30 | -0.50 | -0.57 | |
| Diluted EPS | -6.03 | -5.30 | -0.50 | -0.57 | |
| Continuing & Discontinued Operations | |||||
| + Discontinued Operations — before Tax | 0.0 | -12.6 | -3.3 | -5.0 | |
| Other Comprehensive Income — detail | |||||
| + Other Comprehensive Income | — | 0.2 | 0.0 | 0.0 | |
| + Items NOT to be Reclassified to P&L | -0.2 | 0.2 | 0.0 | — | |
| + Tax on Items NOT to be Reclassified | — | 0.0 | 0.0 | 0.0 | |
| Per Share — as-filed variants | |||||
| Basic EPS — Continuing Operations | -6.03 | 0.99 | 1.16 | 1.93 | |
| Diluted EPS — Continuing Operations | -6.03 | 0.99 | 1.16 | 1.93 | |
| Basic EPS — Discontinued Operations | 0.00 | -6.29 | -1.66 | -2.50 | |
| Diluted EPS — Discontinued Operations | 0.00 | -6.29 | -1.66 | -2.50 | |
| Derived — Gross Profit (Revenue − Materials − Purchases − Δ Inventories) | |||||
| Gross Profit | 6.3 | 6.0 | 9.5 | 10.5 | |
| Gross Margin % | 27.67 | 33.18 | 28.52 | 28.54 | |
| Adjusted (ex-Exceptional Items) — derived | |||||
| Pretax Income (Adjusted, as filed) | -18.4 | 2.0 | 2.3 | 3.9 | |
| − Exceptional Items (reconciliation) | 6.3 | 0.0 | 0.0 | 0.0 | |
| Net Income Adj (tax-effected) | -18.4 | -10.6 | -1.0 | -1.1 | |
| EPS Adj | -9.19 | -5.30 | -0.50 | -0.57 | |
| 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 | 20.0 | 20.0 | 20.0 | 20.0 | |