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 | 176.4 | 185.8 | 115.4 | 89.2 | |
| Other Income | 2.6 | 5.8 | 0.6 | 0.8 | |
| Total Income | 179.0 | 191.7 | 116.1 | 90.0 | |
| Expenses | |||||
| + Cost of Materials Consumed | 161.9 | 169.7 | 106.5 | 81.3 | |
| + Changes in Inventories | -6.6 | -5.3 | -3.0 | -1.1 | |
| + Employee Benefit Expense | 2.9 | 3.5 | 3.7 | 3.2 | |
| + Finance Costs | 1.6 | 2.2 | 0.3 | -0.2 | |
| + Depreciation & Amortisation | 0.6 | 0.7 | 0.7 | 0.8 | |
| + Other Expenses | 6.7 | 8.0 | 4.2 | 3.4 | |
| Total Expenses | 167.1 | 178.9 | 112.3 | 87.5 | |
| EBITDA | 11.6 | 9.9 | 4.2 | 2.3 | |
| EBIT | 10.9 | 9.1 | 3.4 | 1.5 | |
| Profit | |||||
| PBT before Exceptional Items | 12.0 | 12.8 | 3.8 | 2.5 | |
| Pretax Income | 12.0 | 12.8 | 3.8 | 2.5 | |
| + Current Tax | 3.0 | 3.3 | 0.9 | 0.7 | |
| + Deferred Tax | 0.0 | 0.0 | 0.0 | 0.0 | |
| Tax Expense | 3.0 | 3.3 | 0.9 | 0.8 | |
| Net Income | 9.0 | 9.4 | 2.8 | 1.7 | |
| + Net Income — Continuing Ops | 9.0 | 9.4 | 2.8 | 1.7 | |
| Total Comprehensive Income | 9.0 | 9.4 | 2.8 | 1.7 | |
| Per Share | |||||
| Basic EPS | 0.05 | 0.00 | 0.00 | 0.00 | |
| Diluted EPS | 0.09 | 0.00 | 0.00 | 0.00 | |
| Other Comprehensive Income — detail | |||||
| Comprehensive Income — Owners of Parent | 0.0 | — | 2.8 | — | |
| Comprehensive Income — Non-controlling Interests | 9.0 | — | 0.0 | — | |
| Per Share — as-filed variants | |||||
| Basic EPS — Continuing Operations | 0.05 | 0.00 | 0.00 | 0.00 | |
| Diluted EPS — Continuing Operations | 0.09 | 0.00 | 0.00 | 0.00 | |
| Derived — Gross Profit (Revenue − Materials − Purchases − Δ Inventories) | |||||
| Gross Profit | 21.1 | 21.4 | 12.0 | 9.0 | |
| Gross Margin % | 11.95 | 11.52 | 10.39 | 10.06 | |
| Adjusted (ex-Exceptional Items) — derived | |||||
| Pretax Income (Adjusted, as filed) | 12.0 | 12.8 | 3.8 | 2.5 | |
| Net Income Adj (tax-effected) | 9.0 | 9.4 | 2.8 | 1.7 | |
| EPS Adj | 0.05 | 0.00 | 0.00 | 0.00 | |
| Other Filed Concepts — mapped but not yet placed in the schedule | |||||
| Face Value | 5.00 | 1.00 | 1.00 | 1.00 | |
| Paid Up Equity Capital | 833.4 | 833.4 | 833.4 | 833.4 | |