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 | 6.5 | 74.0 | 116.4 | 142.8 | |
| Other Income | 4.5 | 3.1 | 17.4 | 17.5 | |
| Total Income | 11.0 | 77.1 | 133.8 | 160.3 | |
| Expenses | |||||
| + Cost of Materials Consumed | 1.4 | 25.7 | 23.0 | 33.3 | |
| + Employee Benefit Expense | 0.2 | 0.3 | 0.8 | 0.9 | |
| + Finance Costs | 0.9 | 1.2 | 14.2 | 15.7 | |
| + Depreciation & Amortisation | 1.4 | 0.2 | 15.6 | 18.2 | |
| + Other Expenses | 8.3 | 2.1 | 20.3 | 26.5 | |
| Total Expenses | 12.3 | 29.6 | 73.9 | 94.7 | |
| EBITDA | -3.5 | 45.9 | 72.4 | 82.1 | |
| EBIT | -4.9 | 45.7 | 56.7 | 63.9 | |
| Profit | |||||
| PBT before Exceptional Items | -1.3 | 47.6 | 59.9 | 65.6 | |
| + Exceptional Items | 1.6 | 0.0 | 0.0 | 0.0 | |
| Pretax Income | 0.3 | 47.6 | 59.9 | 65.6 | |
| + Current Tax | 0.0 | 0.0 | 3.5 | 4.9 | |
| + Deferred Tax | -5.3 | 1.1 | -12.2 | -11.3 | |
| Tax Expense | -5.3 | 1.1 | -8.6 | -6.4 | |
| Net Income | 5.6 | 46.5 | 68.5 | 72.0 | |
| + Net Income — Continuing Ops | 5.6 | 46.5 | 68.5 | 72.0 | |
| + Other Comprehensive Income | -0.1 | 4.6 | 12.5 | 12.5 | |
| Total Comprehensive Income | 5.4 | 51.1 | 81.0 | 84.5 | |
| Net Income to Common | 5.6 | — | 81.0 | — | |
| Per Share | |||||
| Basic EPS | 15.85 | 11.62 | 17.13 | 18.00 | |
| Diluted EPS | 15.85 | 11.62 | 17.13 | 18.00 | |
| Other Comprehensive Income — detail | |||||
| + Other Comprehensive Income | — | 4.6 | 12.5 | 12.5 | |
| + Items to be Reclassified to P&L | -0.1 | — | 12.5 | — | |
| + Tax on Items to be Reclassified | — | -4.6 | 0.0 | — | |
| Comprehensive Income — Owners of Parent | 5.4 | — | 0.0 | — | |
| Per Share — as-filed variants | |||||
| Basic EPS — Continuing Operations | 15.85 | 11.62 | 17.13 | 18.00 | |
| Diluted EPS — Continuing Operations | 15.85 | 11.62 | 17.13 | 18.00 | |
| Derived — Gross Profit (Revenue − Materials − Purchases − Δ Inventories) | |||||
| Gross Profit | 5.0 | 48.4 | 93.4 | 109.5 | |
| Gross Margin % | 77.64 | 65.33 | 80.27 | 76.69 | |
| Adjusted (ex-Exceptional Items) — derived | |||||
| Pretax Income (Adjusted, as filed) | -1.3 | 47.6 | 59.9 | 65.6 | |
| − Exceptional Items (reconciliation) | 1.6 | 0.0 | 0.0 | 0.0 | |
| Net Income Adj (tax-effected) | 4.0 | 46.5 | 68.5 | 72.0 | |
| EPS Adj | 11.35 | 11.62 | 17.13 | 18.00 | |
| Other Filed Concepts — mapped but not yet placed in the schedule | |||||
| Face Value | 1.00 | 1.00 | 1.00 | 1.00 | |
| Paid Up Equity Capital | 4.0 | 4.0 | 4.0 | 4.0 | |