In ₹ Crore except Per Share 12 Months Ending | Q4 FY24 31/03/2024 | Q1 FY25 30/06/2024 | Q2 FY25 30/09/2024 | Q3 FY25 31/12/2024 | Q4 FY25 31/03/2025 | Q1 FY26 30/06/2025 | Q2 FY26 30/09/2025 | Q3 FY26 31/12/2025 | Q4 FY26 31/03/2026 | Q1 FY27 30/06/2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue from Operations | 67.0 | 26.6 | 37.1 | 55.2 | 66.9 | 46.2 | 23.9 | 22.4 | 23.0 | 20.0 | |
| Other Income | 2.6 | 0.0 | 0.0 | 0.6 | 5.2 | 0.0 | 0.0 | 0.1 | 0.4 | 0.2 | |
| Total Income | 69.6 | 26.6 | 37.1 | 55.9 | 72.1 | 46.3 | 23.9 | 22.5 | 23.4 | 20.2 | |
| Expenses | |||||||||||
| + Cost of Materials Consumed | 66.9 | 27.0 | 34.5 | 45.2 | 62.9 | 41.3 | 20.3 | 20.9 | 23.9 | 16.1 | |
| + Changes in Inventories | -3.5 | -4.9 | -3.5 | 3.0 | 0.1 | 0.3 | -0.4 | -0.3 | -2.6 | 2.2 | |
| + Employee Benefit Expense | 0.8 | 0.8 | 0.9 | 0.9 | 0.8 | 0.8 | 1.0 | 0.8 | 0.9 | 0.5 | |
| + Finance Costs | 0.5 | 0.4 | 0.4 | 0.5 | 0.9 | 0.5 | 0.5 | 0.0 | -0.7 | 0.0 | |
| + Depreciation & Amortisation | 0.2 | 0.2 | 0.3 | 0.2 | 0.0 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | |
| + Other Expenses | 1.9 | 0.8 | 1.4 | 1.0 | 4.9 | 1.5 | 0.7 | 0.8 | 1.3 | 0.7 | |
| Total Expenses | 66.8 | 24.3 | 34.1 | 50.9 | 69.7 | 44.6 | 22.3 | 22.4 | 23.0 | 19.8 | |
| EBITDA | 1.0 | 2.9 | 3.8 | 5.1 | -1.9 | 2.3 | 2.2 | 0.1 | -0.5 | 0.5 | |
| EBIT | 0.7 | 2.7 | 3.5 | 4.9 | -2.0 | 2.1 | 2.1 | -0.1 | -0.7 | 0.2 | |
| Profit | |||||||||||
| PBT before Exceptional Items | 2.8 | 2.3 | 3.1 | 5.0 | 2.4 | 1.7 | 1.6 | 0.1 | 0.4 | 0.4 | |
| Pretax Income | 2.8 | 2.3 | 3.1 | 5.0 | 2.4 | 1.7 | 1.6 | 0.1 | 0.4 | 0.4 | |
| + Current Tax | 0.3 | 0.6 | 0.9 | 1.3 | 0.6 | 0.3 | 0.5 | 0.0 | 0.1 | 0.1 | |
| + Deferred Tax | -0.0 | 0.0 | -0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Tax Expense | 0.3 | 0.6 | 0.8 | 1.3 | 0.6 | 0.3 | 0.6 | 0.0 | 0.1 | 0.1 | |
| Net Income | 2.6 | 1.7 | 2.2 | 3.7 | 1.7 | 1.4 | 1.0 | 0.0 | 0.3 | 0.3 | |
| + Net Income — Continuing Ops | 2.6 | 1.7 | 2.2 | 3.7 | 1.7 | 1.4 | 1.0 | 0.0 | 0.3 | 0.3 | |
| Total Comprehensive Income | 2.6 | 1.7 | 2.2 | 3.7 | 1.7 | 1.4 | 1.0 | 0.0 | 0.3 | 0.3 | |
| Per Share | |||||||||||
| Basic EPS | 0.02 | 0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Diluted EPS | 0.03 | 0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Other Comprehensive Income — detail | |||||||||||
| Comprehensive Income — Owners of Parent | 0.0 | 0.0 | 0.0 | 0.0 | — | — | — | — | 0.3 | 0.0 | |
| Comprehensive Income — Non-controlling Interests | 2.6 | 0.0 | 0.0 | 0.0 | — | — | — | — | 0.0 | 0.0 | |
| Per Share — as-filed variants | |||||||||||
| Basic EPS — Continuing Operations | 0.02 | 0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Diluted EPS — Continuing Operations | 0.03 | 0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Derived — Gross Profit (Revenue − Materials − Purchases − Δ Inventories) | |||||||||||
| Gross Profit | 3.7 | 4.5 | 6.2 | 7.0 | 3.8 | 4.7 | 3.9 | 1.8 | 1.7 | 1.6 | |
| Gross Margin % | 5.49 | 16.84 | 16.59 | 12.64 | 5.67 | 10.07 | 16.33 | 7.85 | 7.30 | 8.20 | |
| Adjusted (ex-Exceptional Items) — derived | |||||||||||
| Pretax Income (Adjusted, as filed) | 2.8 | 2.3 | 3.1 | 5.0 | 2.4 | 1.7 | 1.6 | 0.1 | 0.4 | 0.4 | |
| Net Income Adj (tax-effected) | 2.6 | 1.7 | 2.2 | 3.7 | 1.7 | 1.4 | 1.0 | 0.0 | 0.3 | 0.3 | |
| EPS Adj | 0.02 | 0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Other Filed Concepts — mapped but not yet placed in the schedule | |||||||||||
| Face Value | 5.00 | 5.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Paid Up Equity Capital | 833.4 | 833.4 | 833.4 | 833.4 | 833.4 | 833.4 | 833.4 | 833.4 | 833.4 | 833.4 | |